AMREIT INC
S-4, 1999-06-29
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST TRUST SPECIAL SITUATION TRUST SERIES 91, 485BPOS, 1999-06-29
Next: SALOMON BROTHERS WORLDWIDE INCOME FUND INC, NSAR-A, 1999-06-29



<PAGE>

     As filed with the Securities and Exchange Commission on June 29, 1999

                                                     Registration No. 333-
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                   FORM S-4
                            REGISTRATION STATEMENT
                                     Under
                          The Securities Act of 1933

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

                                 AmREIT, Inc.
            (Exact Name of Registrant as specified in its Charter)

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

         Maryland                     6798                   76-0410050
      (State or other           (Primary Standard         (I.R.S. Employer
       jurisdiction                Industrial            Identification No.)
    of incorporation or        Classification Code
       organization)                 Number)

                          8 Greenway Plaza, Suite 824
                             Houston, Texas 77046
                                (713) 850-1400
  (Address, including zip code, and telephone number, including area code, of
                   Registrant's principal executive offices)

                                H. Kerr Taylor
                            Chief Executive Officer
                                 AmREIT, Inc.
                          8 Greenway Plaza, Suite 824
                             Houston, Texas 77046
                                (713) 850-1400
(Name, Address, including zip code, and telephone number, including area code,
                             of agent for service)

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

                                  Copies to:

                               Bryan L. Goolsby
                               Kenneth L. Betts
                           Locke Liddell & Sapp LLP
                         2001 Ross Avenue, Suite 3000
                           Dallas, Texas 75201-8001
                                (214) 849-5500

  Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.

  If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance
with General Instruction G, check the following box. [_]


                        CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           Proposed       Proposed
 Title Of Each Class Of    Number of       Maximum        Maximum       Amount Of
       Securities         Shares To Be  Offering Price   Aggregate     Registration
    To Be Registered       Registered     Per Share    Offering Price      Fee
- -----------------------------------------------------------------------------------
<S>                      <C>            <C>            <C>            <C>
Common Stock, $0.01 par
 value..................   3,363,000        $9.34      $31,410,420(2)   $8,733(3)
- -----------------------------------------------------------------------------------
</TABLE>
- -------------------------------------------------------------------------------
(1) This registration statement covers the maximum number of shares of common
    stock of the registrant that are expected to be issued in connection with
    the transactions described herein.
(2) Estimated solely for the purpose of calculating the registration fee
    pursuant to Rule 457(o), promulgated under the Securities Act of 1933, as
    amended.
(3) The registrant previously paid $5,623 of the registration fee in
    connection with its proxy statement on Schedule 14A filed with the
    Commission on July 8, 1998.

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

  The registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the registrant
shall file a further amendment which specifically states that this
Registration Statement shall thereafter become effective in accordance with
Section 8(a) of the Securities Act or until this Registration Statement shall
become effective on such date as the Commission, acting pursuant to said
section 8(a), may determine.

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

                              [AmREIT LETTERHEAD]

                                       , 1999

Dear Stockholders:

   We cordially invite you to attend a special meeting of stockholders of
AmREIT, Inc. to be held at           , on         ,                  , 1999 at
10:00 a.m., local time.

   At this meeting, you will have an opportunity to consider and vote upon a
number of proposals. First, we are seeking your approval to acquire the
properties of ten limited partnerships which are currently managed by one of
our subsidiaries. These acquisitions, which will be accomplished through the
merger of each of the partnerships that approve the transaction into your
company, will not change our business strategy or our status as a real estate
investment trust.

   We believe the merger between the partnerships and your company will provide
you with a number of advantages, including improved operating performance and
profit margins and increased cash flow. Additionally, one of the conditions to
the completion of the merger is that our common stock be listed on an exchange.
As a result, an advantage of the merger will be the potential for increased
liquidity of our common stock.

   Second, in order to enable us to effect the merger, we are asking you to
approve amending our bylaws to specifically authorize the merger of the
partnerships and your company.

   Third, we are proposing reorganizing AmREIT from a Maryland corporation to a
real estate investment trust organized under Texas law. As more fully described
in the attached joint proxy and consent solicitation statement/prospectus, the
reorganization is being done to recognize certain Texas state tax benefits and
will be structured so as to preserve unchanged the existing business purpose,
federal tax status, management, capitalization, assets and liabilities of
AmREIT as they currently exist.

   Finally, we are seeking your approval of a proposal to enable us to adjourn
the meeting to solicit additional proxies if we do not have sufficient votes to
approve any of the proposals described above. The approval of the merger
proposal and the reorganization proposal requires the affirmative vote of the
holders of a majority of the shares of our common stock outstanding on the
record date. The approval of the amendment to the bylaws and the proposal to
adjourn the special meeting to solicit additional proxies requires the approval
of the holders of a majority of the shares of common stock present in person or
by proxy at the special meeting.

   As more fully described in the attached proxy statement, the independent
directors of AmREIT have unanimously approved the merger and the reorganization
and believe them to be in the best interest of you and your company. We have
also received a written opinion from Morgan Keegan & Co., Inc. as to the
fairness to AmREIT, from a financial point-of-view, of the consideration being
paid by us to the partnerships to acquire the properties. Please review the
information contained under the headings "RISK FACTORS" and "THE MERGER--The
Independent Directors' Reasons and Recommendations for the Merger" in the
attached proxy statement beginning on pages     and    , respectively, for
discussion of the potential adverse effects of the merger.

   It is especially important that your shares be represented at the special
meeting and voted "For" the proposals described above. Even if you plan to
attend the special meeting in person, please complete, date, sign and promptly
return the proxy in the envelope provided or vote via facsimile at
                 . Your vote is important, regardless of the number of shares
of common stock you own. Should you have any questions or if you would like
information regarding the terms of the merger or the reorganization, please
contact Chad Braun, Vice President of Finance and Secretary, at (713) 850-1400,
Ext. 24.

   On behalf of the independent directors of AmREIT, I urge you to vote "For"
approval of the proposals described above.

                                          Sincerely,

<PAGE>

                                  AmREIT, Inc.
                                8 Greenway Plaza
                                   Suite 824
                              Houston, Texas 77046

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD             , 1999

To the Stockholders of AmREIT, Inc.:

   A special meeting of stockholders of AmREIT, Inc., a Maryland corporation,
will be held at                                     on             , 1999, at
             .m., local time, for the following purposes:

  . To consider and vote on a proposal to approve the agreements and plans of
    merger dated as of June 25, 1999 between AmREIT, Inc. and each of the
    following limited partnerships: Taylor Income Investors, Ltd., Taylor
    Income Investors IV, Ltd., Taylor Income Investors V, Ltd., Taylor Income
    Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net Realty Fund
    VIII, Ltd., AAA Net Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX,
    Ltd., AAA Net Realty Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under
    which each partnership would merge into AmREIT, all as more fully
    described in the attached joint proxy and consent solicitation statement
    and prospectus.

  . To consider and vote upon a proposal to amend AmREIT's bylaws to
    specifically authorize the merger of the partnerships with AmREIT on the
    terms and conditions set forth in the merger agreements.

  . To consider and vote upon a proposal to reorganize AmREIT, Inc. from a
    Maryland corporation to a real estate investment trust organized under
    the Texas Real Estate Investment Trust Act.

  . To consider and vote upon a proposal to adjourn the special meeting, if
    necessary, to permit further solicitation of proxies if there are not
    sufficient votes at the time of the special meeting to approve either the
    merger proposal or the reorganization proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your board of directors has fixed the close of business on             ,
1999 as the record date for the determination of AmREIT stockholders entitled
to notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreements and of the
reorganization proposal requires the affirmative vote of the holders of a
majority of the shares of AmREIT common stock outstanding on the record date.
To adjourn the special meeting to solicit additional proxies, the proposal to
adjourn must be approved by the holders of a majority of the shares of AmREIT
common stock as of the record date present in person or represented by a
properly executed proxy at the special meeting.

   Under Maryland law, AmREIT stockholders will not be entitled to dissenters'
rights in connection with either the merger or the reorganization.

   Information regarding the merger, the reorganization and related matters is
contained in the accompanying joint proxy and consent solicitation statement
and prospectus and the annexes to that document, all of which are incorporated
by reference into this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed proxy card and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your proxy by (1) delivering to the secretary
of AmREIT, before the taking of the vote at the special meeting, a written
notice of revocation bearing a later date than the date of the proxy or a
later-dated proxy relating to the same shares, or (2) attending the special
meeting and voting in person.

<PAGE>

   Your board of directors has unanimously determined that the terms of the
merger agreements and the transactions contemplated by the merger agreements
are fair to, and that the merger and the reorganization are in the best
interests of, AmREIT's stockholders. Accordingly, your board of directors
unanimously recommends that you vote "FOR" the proposals set forth above.

                                          BY ORDER OF THE BOARD OF DIRECTORS

                                          Charles C. Braun, secretary

Houston, Texas
     , 1999
<PAGE>

                   [Taylor Income Investors, Ltd. Letterhead]

                                        , 1999

Dear Partner,

   As you are aware, your general partner has spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, your general partner has come to the conclusion that merging your
partnership into AmREIT is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. Your general partner determined that there were a
number of detriments to this strategy. First, a number of the partnership
properties have short-term leases and most buyers are looking for properties
that are on long-term lease to a corporate tenant. The second detriment is that
most buyers involved in this market are looking for "owner financing" from the
seller. This means that we would not really "exit" the investment but rather
convert it into a five or seven year owner-financed note. Another negative
aspect of this strategy is that some properties may sell quickly and others
might not sell for a long period of time. This would leave you with a partial
liquidation of your investment, and the partnership would still have to pay all
the costs of management, tax filing and in some cases relatively expensive
audits.

   Your general partner also evaluated the prospects of merging the
partnerships into a larger company. Your general partner evaluated and were
impressed with the track record of many of the competitors in our niche. In
informal discussions with financial planners and investors, it became clear
that many believed that this strategy would be a good one. During this process
of information gathering, your general partner has heard from many of you, and
in most cases, you have expressed a strong desire to have the right to vote on
the recommended plan. A few of you said you were not interested in such a plan
and gave your general partner your reasons. Your general partner attempted to
understand the issues some of you were concerned with and where accommodation
could be made in the plan they incorporated them. Your general partner
concluded that merging the partnerships into AmREIT and amending the
partnership agreements to allow such merger would be in your best interests.

   Your general partner's first goal is to continue to produce strong quarterly
distributions to you. Without moving forward with this plan it is likely that
distributions will need to be reduced in the near future due to the expiration
of leases and the possibility that properties will not be able to be re-leased
at comparable rates and/or the need to establish cash reserves in many
partnerships. Your general partner believes that this plan will continue the
track record your general partner has established over the years of providing
sound advice and guidance to you.

   Your general partner's second goal is to establish liquidity for you. Your
general partner is convinced this plan will lead to your being able to sell
your equity interests, through the sale of AmREIT common stock, at a higher
price and in a shorter period of time than could be realized from a sale of
your partnership units.

   Your general partner's third goal is diversification of your investment.
Following the merger, AmREIT will own a greater number of properties than your
partnership, with a broader geographic scope and tenant base, thus reducing the
risk to your investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partner. Your general partner intends to
vote "For" the merger and the partnership agreement amendment. Your general
partner strongly recommends that you vote "For" the merger and amendment and
request that you complete, sign and return the enclosed partnership consent as
soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,

                                          H. Kerr Taylor,
                                          President of Taylor Investors, Inc.
<PAGE>

                         Taylor Income Investors, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of Taylor Income Investors, Ltd.

   A special meeting of limited partners of Taylor Income Investors, Ltd., a
Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreements and plans of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors IV,
    Ltd., Taylor Income Investors V, Ltd., Taylor Income Investors VI, Ltd.,
    AAA Net Realty Fund VII, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partner has fixed the close of business on             , 1999
as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.
<PAGE>

   Your general partner has determined that the terms of the merger agreement
and the transactions contemplated by the merger agreement are fair to, and in
the best interests of, the limited partners. Accordingly, your general partner
recommends that you vote "FOR" the approval of the merger proposal, the
amendment proposal and the adjournment proposal.


                                          BY ORDER OF THE GENERAL PARTNER

                                          H.Kerr Taylor,
                                          President of Taylor Investors, Inc.

Houston, Texas
     , 1999
<PAGE>

                 [Taylor Income Investors IV, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of Taylor Investors IV,
                                           Inc.
<PAGE>

                       Taylor Income Investors IV, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of Taylor Income Investors IV, Ltd.

   A special meeting of limited partners of Taylor Income Investors IV, Ltd.,
a Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors V, Ltd., Taylor Income Investors VI, Ltd.,
    AAA Net Realty Fund VII, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.
<PAGE>

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the limited partners. Accordingly, your
general partners unanimously recommend that you vote "FOR" the approval of the
merger proposal, the amendment proposal and the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of Taylor Investors IV,
                                           Inc.

Houston, Texas
     , 1999
<PAGE>

                  [Taylor Income Investors V, Ltd. Letterhead]

                                        , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of Taylor Investors V,
                                           Inc.
<PAGE>

                        Taylor Income Investors V, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of Taylor Income Investors V, Ltd.

   A special meeting of limited partners of Taylor Income Investors V, Ltd., a
Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors VI, Ltd.,
    AAA Net Realty Fund VII, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of Taylor Investors V,
                                           Inc.

Houston, Texas
     , 1999
<PAGE>

                 [Taylor Income Investors VI, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of Taylor Investors VI,
                                           Inc.
<PAGE>

                       Taylor Income Investors VI, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of Taylor Income Investors VI, Ltd.

   A special meeting of limited partners of Taylor Income Investors VI, Ltd.,
a Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    AAA Net Realty Fund VII, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.
<PAGE>

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the limited partners. Accordingly, your
general partners unanimously recommend that you vote "FOR" the approval of the
merger proposal, the amendment proposal and the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of Taylor Investors VI,
                                           Inc.

Houston, Texas
     , 1999
<PAGE>

                   [AAA Net Realty Fund VII, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation, VII

<PAGE>

                         AAA Net Realty Fund VII, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund VII, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund VII, Ltd., a
Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation, VII

Houston, Texas
     , 1999
<PAGE>

                  [AAA Net Realty Fund VIII, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation, VIII
<PAGE>

                        AAA Net Realty Fund VIII, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund VIII, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund VIII, Ltd., a
Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net
    Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty
    Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.


                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation, VIII

Houston, Texas
     , 1999
<PAGE>

                [AAA Net Realty Fund Goodyear, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of AAARC Management '90,
                                           Inc.
<PAGE>

                      AAA Net Realty Fund Goodyear, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund Goodyear, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund Goodyear,
Ltd., a Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net
    Realty Fund VIII, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty Fund
    X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the Partnership and
    each of the other partnerships would merge into AmREIT, all or more fully
    described in the attached joint proxy and consent solicitation statement
    and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of AAARC Management '90,
                                           Inc.

Houston, Texas
     , 1999
<PAGE>

                   [AAA Net Realty Fund IX, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation IX
<PAGE>

                          AAA Net Realty Fund IX, Ltd.
                                8 Greenway Plaza
                                   Suite 824
                              Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund IX, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund IX, Ltd., a
Nebraska limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net
    Realty Fund VIII, Ltd., AAA Net Realty Fund Goodyear, Ltd., AAA Net
    Realty Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             , 1999
as the record date for the determination of limited partners entitled to notice
of, and to vote at, the special meeting and any adjournments of the special
meeting. The approval of the merger agreement requires the affirmative vote of
the holders of a majority of the partnership units outstanding on the record
date. To adjourn the special meeting to solicit additional consents, the
proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Nebraska law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation IX

Houston, Texas
     , 1999
<PAGE>

                    [AAA Net Realty Fund X, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation X

<PAGE>

                          AAA Net Realty Fund X, Ltd.
                                8 Greenway Plaza
                                   Suite 824
                              Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund X, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund X, Ltd., a
Nebraska limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net
    Realty Fund VIII, Ltd., AAA Net Realty Fund Goodyear, Ltd., AAA Net
    Realty Fund IX, Ltd., and AAA Net Realty Fund XI, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             , 1999
as the record date for the determination of limited partners entitled to notice
of, and to vote at, the special meeting and any adjournments of the special
meeting. The approval of the merger agreement requires the affirmative vote of
the holders of a majority of the partnership units outstanding on the record
date. To adjourn the special meeting to solicit additional consents, the
proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Nebraska law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.

                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation X

Houston, Texas
     , 1999
<PAGE>

                   [AAA Net Realty Fund XI, Ltd. Letterhead]

                                       , 1999

Dear Partner,

   As you are aware, your general partners have spent a significant amount of
time and effort over the past twenty-four months in determining what steps
should be taken to maximize your investment. After careful and deliberate
study, we have come to the conclusion that merging your partnership into AmREIT
is the best way to maximize your value.

   We also evaluated the alternative of liquidating the partnership's portfolio
by selling the properties. We determined that there were a number of detriments
to this strategy. First, a number of the partnership properties have short-term
leases and most buyers are looking for properties that are on long-term lease
to a corporate tenant. The second detriment is that most buyers involved in
this market are looking for "owner financing" from the seller. This means that
we would not really "exit" the investment but rather convert it into a five or
seven year owner-financed note. Another negative aspect of this strategy is
that some properties may sell quickly and others might not sell for a long
period of time. This would leave you with a partial liquidation of your
investment, and the partnership would still have to pay all the costs of
management, tax filing and in some cases relatively expensive audits.

   We also evaluated the prospects of merging the partnerships into a larger
company. We evaluated and were impressed with the track record of many of the
competitors in our niche. In informal discussions with financial planners and
investors, it became clear that many believed that this strategy would be a
good one. During this process of information gathering, your general partners
have heard from many of you, and in most cases, you have expressed a strong
desire to have the right to vote on the recommended plan. A few of you said you
were not interested in such a plan and gave your general partners your reasons.
Your general partners attempted to understand the issues some of you were
concerned with and where accommodation could be made in the plan they
incorporated them. We concluded that merging the partnerships into AmREIT and
amending the partnership agreements to allow such merger would be in your best
interests.

   Our first goal is to continue to produce strong quarterly distributions to
you. Without moving forward with this plan it is likely that distributions will
need to be reduced in the near future due to the expiration of leases and the
possibility that properties will not be able to be re-leased at comparable
rates and/or the need to establish cash reserves in many partnerships. We
believe that this plan will continue the track record we have established over
the years of providing sound advice and guidance to you.

   Our second goal is to establish liquidity for you. We are convinced this
plan will lead to your being able to sell your equity interests, through the
sale of AmREIT common stock, at a higher price and in a shorter period of time
than could be realized from a sale of your partnership units.

   Our third goal is diversification of your investment. Following the merger,
AmREIT will own a greater number of properties than your partnership, with a
broader geographic scope and tenant base, thus reducing the risk to your
investment.

   The proposed merger and partnership agreement amendment will be approved if
it receives the consent of the holders of a majority of the outstanding
partnership units and your general partners. Your general partners intend to
vote "For" the merger and the partnership agreement amendment. We strongly
recommend that you vote "For" the merger and amendment and request that you
complete, sign and return the enclosed partnership consent as soon as possible.
<PAGE>

   If you have any questions about the merger you should call Larry Mangum,
chief financial officer and treasurer of AmREIT, at (713) 850-1400, extension
30.

                                          Best Regards,


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation XI

<PAGE>

                         AAA Net Realty Fund XI, Ltd.
                               8 Greenway Plaza
                                   Suite 824
                             Houston, Texas 77046

                 NOTICE OF SPECIAL MEETING OF LIMITED PARTNERS
                         TO BE HELD             , 1999

To the Limited Partners of AAA Net Realty Fund XI, Ltd.

   A special meeting of limited partners of AAA Net Realty Fund XI, Ltd., a
Texas limited partnership (the "Partnership"), will be held at
                             on             , 1999, at              .m., local
time, for the following purposes:

  . To consider and vote on a proposal to approve the agreement and plan of
    merger dated as of June 25, 1999 among AmREIT, Inc., the Partnership and
    each of the following limited partnerships: Taylor Income Investors,
    Ltd., Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
    Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net
    Realty Fund VIII, Ltd., AAA Net Realty Fund Goodyear, Ltd., AAA Net
    Realty Fund IX, Ltd., and AAA Net Realty Fund X, Ltd., under which the
    Partnership and each of the other partnerships would merge into AmREIT,
    all or more fully described in the attached joint proxy and consent
    solicitation statement and prospectus.

  . To amend the Partnership's limited partnership agreement and permit the
    Partnership to merge with and into AmREIT whether or not AmREIT would be
    regarded as an affiliate of the Partnership.

  . To adjourn the special meeting, if necessary, to permit further
    solicitation of consents if there are not sufficient votes at the time of
    the special meeting to approve the merger proposal.

  . To transact such other business as may properly come before the special
    meeting or any adjournments of the special meeting.

   Your general partners have fixed the close of business on             ,
1999 as the record date for the determination of limited partners entitled to
notice of, and to vote at, the special meeting and any adjournments of the
special meeting. The approval of the merger agreement requires the affirmative
vote of the holders of a majority of the partnership units outstanding on the
record date. To adjourn the special meeting to solicit additional consents,
the proposal to adjourn must be approved by the holders of a majority of the
partnership units as of the record date present in person or represented by a
properly executed consent at the special meeting.

   Under Texas law, limited partners will not be entitled to dissenters'
rights in connection with the merger.

   Information regarding the merger and related matters is contained in the
accompanying joint proxy and consent solicitation statement and prospectus and
the annexes to that document, all of which are incorporated by reference into
this notice and which form a part of this notice.

   Regardless of whether you plan to attend the special meeting, please
complete, sign and date the enclosed consent and return it promptly in the
enclosed envelope. It is important that your interests be represented at the
special meeting. You may revoke your consent by (1) delivering to one of your
general partners, before the taking of the vote at the special meeting, a
written notice of revocation bearing a later date than the date of the consent
or a later-dated consent relating to the same partnership units, or (2)
attending the special meeting and voting in person.

   Your general partners have unanimously determined that the terms of the
merger agreement and the transactions contemplated by the merger agreement are
fair to, and in the best interests of, the
<PAGE>

limited partners. Accordingly, your general partners unanimously recommend that
you vote "FOR" the approval of the merger proposal, the amendment proposal and
the adjournment proposal.


                                          BY ORDER OF THE GENERAL PARTNERS


                                          H. Kerr Taylor,
                                          President of American Asset Advisers
                                          Management Corporation XI

Houston, Texas
     , 1999
<PAGE>

                   SUBJECT TO COMPLETION, DATED JUNE 28, 1999

         JOINT CONSENT AND PROXY SOLICITATION STATEMENT AND PROSPECTUS

                                  AmREIT, INC.

               Shares of common stock, par value $0.01 per share

   If you are an AmREIT stockholder or a limited partner of any of the
following, your vote is very important:

     Taylor Income Investors, Ltd.

     Taylor Income Investors IV, Ltd.

     Taylor Income Investors V, Ltd.

     Taylor Income Investors VI, Ltd.

     AAA Net Realty Fund VII, Ltd.

     AAA Net Realty Fund VIII, Ltd.

     AAA Net Realty Fund Goodyear, Ltd.

     AAA Net Realty Fund IX, Ltd.

     AAA Net Realty Fund X, Ltd.

     AAA Net Realty Fund XI, Ltd.

   As described in detail in this proxy statement, AmREIT is seeking to merge
with each of the 10 partnerships listed above. AmREIT is a real estate
investment trust (REIT) whose primary business, like the partnerships, is the
ownership of properties leased to national and regional tenants. Both AmREIT's
independent directors and the general partners of each of the partnerships are
seeking your approval of the merger. In the merger, AmREIT will issue shares of
common stock or, in certain specified situations, cash and    % notes to the
limited partners of the partnerships. At the completion of the merger, the
existing limited partners will become stockholders (or noteholders as the case
may be) of AmREIT and will no longer be limited partners in their respective
partnerships. As a condition precedent to the merger the AmREIT shares will be
listed for trading on an exchange. The notes will not be listed for trading.

   AmREIT has proposed the merger as part of its strategic plan to maximize its
stockholder value by, among other things, significantly increasing its size by
acquiring properties similar to those operated by the partnerships. The general
partners believe that the proposed merger is the best means to realize the
value of each limited partner's investment in the partnerships, as opposed to
liquidating the partnerships or continuing the partnerships unchanged. In
addition, the general partners believe that the merger will provide limited
partners with liquidity in their investment, growth potential and risk
diversification.

   Through this proxy statement and the accompanying supplements, both AmREIT's
independent directors and the general partners are asking you to vote on
whether to approve the merger. Stockholders holding in excess of 50% of the
outstanding shares of common stock and limited partners holding in excess of
50% of the outstanding units in each partnership must vote "For" the
acquisition on the enclosed proxy or consent form, as applicable, in order for
the merger to be consummated.

   Both AmREIT's independent directors and the general partners strongly
recommend that you vote "For" the merger.

   This solicitation expires at              p.m., Central time on
             , 1999, unless you are notified that it has been extended.
<PAGE>

   There are certain risks and potential disadvantages associated with the
merger. You should carefully read "Risk Factors" beginning on page 20 and
"Federal Income Tax Consequences" beginning on page 78 for a more detailed
description of such matters. In particular, you should consider the following:

  . The AmREIT shares of common stock may trade at prices below the exchange
    price of the AmREIT shares, which AmREIT has established to be $9.34 as
    set forth in the proxy statement.

  . The merger is a taxable transaction to limited partners and may result in
    adverse tax consequences for those limited partners who are subject to
    federal income taxation.

  . Mr. H. Kerr Taylor, the individual general partner of all of the
    partnerships except Taylor Income Investors, Ltd., participated in the
    structuring of the merger in his capacity as a director and officer of
    AmREIT and has certain potential conflicts of interest with respect to
    its completion.

  . AmREIT's use of increased borrowings to increase its real estate asset
    portfolio may subject AmREIT to risks associated with leverage.

  . Limited partners' investment will change from constituting an interest in
    one or more partnerships, each of which has a fixed portfolio of
    properties in which you participate in the profits from the rental of its
    properties, to holding common stock of AmREIT, an operating company that
    will own an interest in 47 properties, assuming all the partnerships
    approve the merger.

  . Limited partners who vote against the merger, but whose partnership
    otherwise approves the merger, will not have any appraisal or other
    dissenters' rights under state law and none will be offered in the
    acquisition.

   Neither the Securities and Exchange Commission nor any State Securities
Commission has approved or disapproved of these Securities or passed upon the
accuracy of this proxy statement. Any representation to the contrary is a
criminal offense.

                The date of this proxy statement is June 29, 1999.

<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                         Page
                                                                         ----
<S>                                                                      <C>
FORWARD-LOOKING STATEMENTS..............................................   v
QUESTIONS AND ANSWERS ABOUT THE MERGER AND THE REORGANIZATION...........   1
SUMMARY.................................................................   6
  Proxy Statement.......................................................   6
  Parties to the Merger.................................................   6
  The Merger............................................................   6
  Purpose of the Merger.................................................   7
  The Merger Consideration..............................................   7
  Consideration Paid to the Partnerships................................   8
  Comparison of AmREIT Common Stock Ownership and the Cash/Notes Option.   9
  Reasons For The Merger and Recommendations............................  10
  Factors to Consider...................................................  12
  Alternatives to the Merger............................................  13
  Proposed Amendments to Partnership Agreements.........................  14
  AmREIT's Reorganization as a Texas REIT...............................  15
  Purpose of the Reorganization.........................................  15
  Voting Procedures.....................................................  15
  Record Date; Votes Required...........................................  15
  Dissenters' Rights....................................................  16
  AmREIT Common Stock...................................................  16
  Fairness Opinions.....................................................  16
  Partnership Appraisals................................................  16
  Effective Time of the Merger..........................................  16
  Conditions to Consummation of the Merger..............................  17
  Termination Rights....................................................  17
  Anticipated Accounting Treatment......................................  17
  Conduct of Business Pending the Merger................................  18
  The Merger Expenses...................................................  18
  Comparison of Rights of the Limited Partners and Stockholders of
   AmREIT...............................................................  18
  Right to Investor Lists and to Communicate with Other Investors.......  18
  Federal Income Tax Consequences.......................................  18
RISK FACTORS............................................................  20
  Risk Associated With the Merger.......................................  20
  Risks Associated with Fundamental Change in Nature of Investment......  22
  Risks Associated with an Investment in the Shares.....................  24
  Risk Considerations Associated with the Cash/Notes Option.............  24
  Risks Associated With an Investment in AmREIT.........................  25
  Risks Associated with an Investment in Real Estate....................  29
  Risks Associated With Federal Income Taxation of AmREIT...............  33
THE MERGER..............................................................  34
  Background of the Merger..............................................  34
  The Independent Directors' Reasons and Recommendations for the Merger.  35
  The General Partners' Reasons and Recommendations for the Merger......  38
  Alternatives to the Merger............................................  41
  Offers From Third Parties.............................................  47
  The Merger Consideration..............................................  47
  Allocation of Shares..................................................  50
  Fiduciary Responsibility..............................................  51
</TABLE>

                                       i
<PAGE>

<TABLE>
<S>                                                                         <C>
  Market Prices and Distributions of AmREIT Common Stock..................   53
  Effective Time of the Merger............................................   54
  Conditions to Consummation of the Merger................................   54
  Conduct of Business Pending the Merger..................................   55
  Acquisition Proposals...................................................   57
  Termination; Extension, Waiver and Amendment............................   58
  Effect of Termination and Abandonment...................................   59
  Extension; Waiver.......................................................   61
  Proposed Amendments to Partnership Agreements...........................   61
  Proposed AmREIT Bylaw Amendment.........................................   61
  Dissenting Partners and Stockholders....................................   62
  The Merger Expenses.....................................................   62
  Anticipated Accounting Treatment........................................   63
CERTAIN BENEFITS OF THE MERGER TO MR. TAYLOR AND HIS AFFILIATES...........   63
CONFLICTS OF INTEREST.....................................................   64
  Affiliated General Partners.............................................   64
  The Independent Directors...............................................   65
  Continuing Conflicts of Interest........................................   65
  Features Discouraging Potential Takeovers...............................   65
FAIRNESS OPINIONS.........................................................   66
  Morgan Keegan Fairness Opinion..........................................   66
  Valuation of AmREIT.....................................................   68
  The Houlihan Fairness Opinions..........................................   70
APPRAISALS................................................................   75
AmREIT PRO FORMA FINANCIAL INFORMATION....................................   77
FEDERAL INCOME TAX CONSEQUENCES...........................................   78
  General.................................................................   78
  Certain Tax Differences between the Partnership Interests and Shares of
   AmREIT Common Stock....................................................   78
  Tax Consequences of the Merger and the Reorganization...................   79
  Consequences of Ownership of an Interest in a REIT......................   83
  REIT Qualification......................................................   83
  Taxation as a REIT......................................................   86
  Failure to Qualify as a REIT............................................   89
  Taxation of Taxable U.S. Stockholders...................................   89
  Proposed Legislation....................................................   90
  Backup Withholding......................................................   91
  Taxation of Tax-Exempt Entities.........................................   91
  Taxation of Foreign Investors...........................................   92
  State and Local Taxes...................................................   93
AmREIT AND ITS BUSINESS...................................................   93
  Description of AmREIT...................................................   93
  AmREIT's Investment Objectives..........................................   94
  Employees...............................................................   94
  Competition.............................................................   94
  Properties..............................................................   94
  Debt and Credit Facilities..............................................   96
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
 OPERATIONS OF AMREIT.....................................................   97
  Liquidity and Capital Resources.........................................   97
  Results of Operations...................................................   98
  Funds From Operations...................................................   98
  Year 2000 Compliance....................................................   99
</TABLE>

                                       ii
<PAGE>

<TABLE>
<S>                                                                          <C>
AmREIT'S POLICIES WITH RESPECT TO CERTAIN ACTIVITIES........................ 100
  AmREIT's Stated Investment Policies....................................... 100
  AmREIT's Operating Strategy............................................... 103
  Dividend Reinvestment Plan................................................ 107
MANAGEMENT.................................................................. 107
  Executive Compensation.................................................... 109
  Security Ownership of Certain Beneficial Owners and Management............ 109
  Certain Relationships and Related Transactions............................ 109
  Legal Proceedings......................................................... 109
  Advisor Acquisition....................................................... 110
AmREIT CHARTER AND BYLAWS................................................... 113
  Authorized Stock.......................................................... 113
  Directors................................................................. 113
  Stockholder Meetings and Special Voting Requirements...................... 114
  Amendment of the Charter and Bylaws....................................... 114
  Transactions With Interested Officers or Directors........................ 114
  Rollup Transactions....................................................... 115
  Limitations on Holdings and Transfer...................................... 115
  Anti-takeover Effect of Authorized But Undesignated Preferred Stock....... 115
  Liability for Monetary Damages............................................ 115
  Indemnification And Advancement of Expenses............................... 116
DESCRIPTION OF AmREIT'S CAPITAL STOCK....................................... 117
  General................................................................... 117
  Common Stock.............................................................. 117
  Preferred Stock........................................................... 117
REORGANIZATION OF AmREIT AS A TEXAS REAL ESTATE INVESTMENT TRUST............ 118
  Background................................................................ 119
  REIT Qualification........................................................ 119
  Liability of Stockholders and Shareholders................................ 119
  Inspection Rights......................................................... 120
  Special Meetings of Stockholders.......................................... 121
  Stockholder Action Without a Meeting...................................... 121
  Preemptive Rights......................................................... 121
  Vote for Reorganization................................................... 121
  Authorized Capital Stock.................................................. 121
  Stock Redemption and Retirement........................................... 121
  Dividends................................................................. 122
  Director/Trust Manager Number and Election................................ 122
  Director/Trust Manager Removal and Vacancies.............................. 122
  Limitations on Liability.................................................. 123
  Indemnification........................................................... 124
  Amendment of Charter...................................................... 125
  Amendment of Bylaws....................................................... 125
  Business Combinations..................................................... 126
  Control Share Acquisitions................................................ 127
THE NOTES................................................................... 129
REPORTS TO STOCKHOLDERS..................................................... 134
THE PARTNERSHIPS............................................................ 134
  General................................................................... 134
  Properties................................................................ 135
  Lease Information......................................................... 137
  Partnership Distributions................................................. 139
</TABLE>

                                      iii
<PAGE>

<TABLE>
<S>                                                                      <C>
  Management of the Properties .........................................     140
  Employees.............................................................     140
COMPARISON OF OWNERSHIP OF UNITS AND SHARES.............................     140
  Properties And Diversification........................................     141
  Permitted Investments.................................................     142
  Additional Equity.....................................................     142
  Borrowing Policies....................................................     142
  Restrictions Upon Related Party Transactions..........................     143
  Management Control And Responsibility.................................     144
  Management Liability And Indemnification..............................     145
  Anti-Takeover Provisions..............................................     146
  Voting Rights.........................................................     148
  Limited Liability of Investors........................................     148
  Review of Investor Lists..............................................     148
  Taxation of Taxable Investors.........................................     149
  Taxation of Tax-Exempt Investors......................................     150
  Distribution Policies.................................................     150
  Comparative Compensation, Fees and Distributions......................     151
COMPARISON OF PARTNERSHIP UNITS, AmREIT COMMON STOCK AND NOTES..........     152
  General...............................................................     152
  Issuance of Additional Securities.....................................     153
  Liquidity.............................................................     154
VOTING PROCEDURES.......................................................     155
  AmREIT Special Stockholders Meeting...................................     155
  Partnership Voting Procedures.........................................     156
EXPERTS.................................................................     159
LEGAL OPINIONS..........................................................     159
WHERE YOU CAN FIND MORE INFORMATION.....................................     159
INDEX TO FINANCIAL STATEMENTS ..........................................     F-1
MORGAN KEEGAN FAIRNESS OPINION.......................................... ANNEX 1
DECLARATION OF TRUST.................................................... ANNEX 2
FORMS OF NOTE AND LOAN AGREEMENT........................................ ANNEX 3
</TABLE>

                                       iv
<PAGE>

                           FORWARD-LOOKING STATEMENTS

   This proxy statement contains certain forward-looking statements (within the
meaning of the "safe harbor" provisions of the Private Securities Litigation
Reform Act of 1995) with respect to the business, financial condition, results
of operations, dividends, plans, objectives, prospects, growth opportunities
and future performance of each of AmREIT and of the partnerships or of the
combined entities. The forward-looking statements are sometimes preceded by,
followed by or include the words "plans," "believes," "intends," "expects,"
"anticipates," "estimates" or similar words or expressions.

   These forward-looking statements involve both known and unknown risks and
uncertainties and are based upon AmREIT's and the partnerships' management's
expectations and beliefs concerning future events impacting AmREIT or the
partnerships, as applicable. Actual results or performance may differ
materially from those expressed or implied by these forward-looking statements.
For a description of certain factors that could cause AmREIT's future results
to differ materially from those expressed in any of the forward-looking
statements, see the section of this proxy statement entitled "Risk Factors."
You are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this proxy statement. Additional
information regarding these risks is contained in AmREIT's filings and the
filings of AAA Fund IX and AAA Fund X with the SEC and the exhibits to those
filings. To obtain copies of these filings, please see the directions set forth
under the caption "Where You Can Find More Information" on page   .

   All subsequent written and oral forward-looking statements attributable to
AmREIT or the partnerships or any person acting on their behalf are expressly
qualified in their entirety by the cautionary statements contained or referred
to in this section. Neither AmREIT nor the partnerships undertake any
obligation to update publicly any forward-looking statements to reflect events,
circumstances or new information after the date of this proxy statement or to
reflect the occurrence of unanticipated events.

                                       v
<PAGE>

         QUESTIONS AND ANSWERS ABOUT THE MERGER AND THE REORGANIZATION

   The following questions and answers are intended to provide brief answers
to frequently asked questions concerning the proposed mergers, the
reorganization and proxy statement process. These questions and answers do
not, and are not intended to, address all the questions that may be important
to you. You should carefully read the "Summary" section and the remainder of
this proxy statement as well as the annexes and the documents incorporated by
reference in this proxy statement.

Q. What are the limited partners being asked to vote on?

A. The general partners of each partnership are soliciting the vote of the
   limited partners in favor of the merger of their partnership with AmREIT
   and to the amendment of the partnership's agreement of limited partnership
   to permit the merger to occur. For a partnership to be acquired by AmREIT,
   limited partners holding partnership units constituting greater than 50% of
   the outstanding partnership units of the partnership must approve the
   transaction. The affirmative vote of greater than 50% of a partnership's
   limited partners will bind all partners of that partnership.

Q. Will the AmREIT stockholders also vote on the merger?

A. Yes. The AmREIT stockholders are being asked to approve the merger
   agreements and to approve an amendment to AmREIT's bylaws to permit the
   merger to occur.

Q. What is AmREIT?

A. AmREIT is a real estate investment trust (REIT) based in Houston, Texas,
   that was organized as a Maryland corporation in 1993. AmREIT acquires,
   develops, owns and manages a diversified portfolio of freestanding and
   specialty retail properties leased to national and regional retail tenants.
   If AmREIT acquires all of the partnerships in the merger, AmREIT expects to
   have total assets of approximately $61 million upon the effectiveness of
   the merger.

Q. Will AmREIT remain a Maryland corporation after the merger?

A. No. AmREIT stockholders are also being asked to approve a separate
   reorganization agreement between AmREIT and a newly-formed Texas REIT
   subsidiary of AmREIT. As a result of this reorganization, AmREIT would
   redomicile in Texas and reorganize as a Texas REIT. The limited partners
   are not being asked to vote on the reorganization proposal.

Q. Why is the reorganization advisable?

A. Following the merger, a significant percentage of AmREIT's properties will
   be located in Texas. As a result, AmREIT's board determined it would be
   advisable to reorganize the company as a Texas REIT so as to recognize the
   business advantages of that structure, including the fact that Texas REITs
   are not subject to Texas franchise tax while corporations are subject to
   that tax.

Q. How will AmREIT as a Texas REIT differ from AmREIT as a Maryland
   corporation?

A. As a result of the reorganization, AmREIT will be governed by Texas law and
   the Texas REIT's declaration of trust and bylaws, rather than Maryland law
   and AmREIT's existing charter and bylaws. For a discussion of the material
   consequences of the reorganization, please see "REORGANIZATION OF AMREIT AS
   A TEXAS REAL ESTATE INVESTMENT TRUST" beginning on page   .

Q. Will the merger be completed if the reorganization proposed has not been
   approved?

A. Yes. If the merger is approved by the requisite vote of limited partners
   and stockholders of AmREIT, it will be completed even if the reorganization
   proposal is rejected by the AmREIT stockholders. The two proposals are
   separate and distinct.

Q. What is a REIT?

A. Generally, a REIT is an entity that owns or provides financing for real
   estate, offers the benefits of a diversified portfolio under professional
   management and pays annual

                                       1
<PAGE>

   distributions, often payable quarterly, to investors of at least 95% of its
   taxable income. A REIT typically is not subject to federal income taxation
   on its net income, provided certain income tax requirements are satisfied,
   which substantially eliminates the "double taxation" (tax imposed at both
   the corporate and stockholder levels) that generally results from
   investments in a corporation.

Q. Why is AmREIT seeking to merge with the partnerships?

A. Because the properties owned by the partnerships are very similar to those
   owned by AmREIT, AmREIT and the general partners believe that the
   combination of the partnerships' properties would be mutually beneficial to
   both current AmREIT stockholders and to the limited partners who may become
   AmREIT stockholders for the following reasons:

  .  Without merging, it is likely that distributions will need to be reduced
     in the near future in many partnerships because of the expiration of
     leases and the possibility the properties will not be able to be re-
     leased at comparable rates and/or the need to establish cash reserves.

  .  AmREIT and the general partners believe the shares of AmREIT common
     stock will provide you with a more readily marketable security.

  .  Following the merger, AmREIT will own a larger number of properties over
     a broader geographic area than your partnership, thus reducing your
     exposure to economic downturns in any particular region or properties.

  .  AmREIT and the general partners also believe that expanding AmREIT's
     property portfolio will have a long-term positive impact on the value of
     AmREIT's shares.

Q. What will I receive for my partnership units?

A. Limited partners who consent to the merger will receive shares of AmREIT
   common stock equal in value, based on the exchange price, to that partner's
   pro rata portion of his or her partnership's net asset value.

Q. How was the AmREIT common stock valued?

A. The exchange price of $9.34 per share of AmREIT common stock was determined
   through negotiations between the general partners of the partnerships and
   the independent directors of AmREIT and was based on the last public
   offering price per share of AmREIT common stock of $10.25. It is possible
   that the AmREIT common stock will trade in the future at prices
   substantially below the exchange price.

Q. How can I determine the number of shares of AmREIT common stock I am to
   receive?

A. The number of shares of AmREIT common stock that will be paid to each
   partnership pursuant to the merger is set forth in the chart on page
   under the caption "SUMMARY -- Consideration Paid to Partnerships" and in the
   respective supplement accompanying this proxy statement. Each partner will
   receive his or her pro rata portion of those shares in accordance with the
   terms of the partnership's limited partnership agreement.

Q. What do partners who vote against the merger receive?

A. Limited partners who vote against the merger, but their partnerships are
   nevertheless acquired by AmREIT, will receive shares of AmREIT common stock
   as consideration for their units, unless they affirmatively elect to receive
   a payment that is 10% in cash and 90% in    % notes due           , 2006.
   The amount of cash and notes will be based on the liquidation value of the
   electing limited partner's partnership as determined by Valuation
   Associates, an independent appraiser. The liquidation value will be less
   than the value of the AmREIT common stock issuable to those partners
   approving the merger. Please note that limited partners may only receive the
   cash/note option if they vote against the merger and elect the cash/note
   option on their consent form.

Q. Is there a limitation on the aggregate value of the notes that may be issued
   under the cash/notes option?

A. Yes. The notes are part of a series which may not exceed $10,000,000 in
   aggregate principal

                                       2
<PAGE>

   amount. In the event the value of notes issuable in accordance with the
   cash/notes option exceeds $10,000,000, limited partners electing the
   cash/notes option shall receive their pro rata portion of the $10,000,000
   aggregate note value, with the remaining value of their respective note
   consideration to be paid in shares of AmREIT common stock valued at the
   exchange price. The 10% cash portion of the election will remain unchanged.

Q. Do the general partners recommend that the limited partners vote in favor
   of the merger?

A. Yes. The general partners unanimously recommend that the limited partners
   vote "For" the merger because they believe the merger will maximize the
   value of each limited partner's investment in their respective partnership.

Q. Does the AmREIT board of directors recommend that the AmREIT stockholders
   vote in favor of the merger and reorganization?

A. Yes. The AmREIT board unanimously recommends that the stockholders vote
   "For" both the mergers and the reorganization. The AmREIT board believes
   the merger will be advantageous to AmREIT stockholders because, among other
   things, the additional properties are expected to improve AmREIT's
   operating performance and provide enhanced prospects to create long-term
   shareholder value.

Q. What benefits will general partners receive as a result of the merger?

A. Mr. H. Kerr Taylor, the individual general partner of all of the
   partnerships except Taylor Income Investors, Ltd. (Fund III) and the
   chairman of the board and chief executive officer of AmREIT, will receive
   up to 3,991 shares of AmREIT common stock should these partnerships
   participate in the merger. In addition, Mr. Taylor will receive up to an
   additional 6,784 shares as a result of disposition fees payable by four
   other partnerships should they participate in the merger.

Q. Did AmREIT and/or the partnerships receive any fairness opinions in
   connection with the merger?

A. Yes. Both AmREIT and the partnerships received separate fairness opinions
   stating that the merger consideration was fair from a financial point of
   view to the stockholders of AmREIT and the limited partners of the
   partnerships.

Q. Were appraisals obtained on each partnership's properties?

A. Yes. The appraisals setting out the market values of each of the
   partnership's properties were obtained from Valuation Associates, an
   independent appraiser.

Q. Does the total consideration to be received by the limited partners of each
   partnership exceed the appraised value of each respective partnership's
   properties?

A. Yes. Based on the exchange price, the value of the AmREIT common stock
   consideration received by each respective partnership will exceed that
   partnership's appraised value.

Q. Will the value of the merger consideration change?

A. The net asset value of each partnership, which is the number each partner's
   consideration is based upon, consists of the negotiated prices of the
   partnership's properties and the net cash of the partnership on the
   effective date of the merger. Both the negotiated prices and the exchange
   price of $9.34 per share of AmREIT common stock have been fixed and will
   not change prior to closing. Each partner will also receive his or her pro
   rata portion of the net cash of the partnership at closing in shares of
   AmREIT common stock. The number of shares to be received by each partner
   will fluctuate between now and closing based on the partnership's cash
   needs and its ultimate cash position.

Q. Will limited partners receive future distributions with respect to the
   AmREIT common stock received in the merger?

A. Yes. Historically, AmREIT has made quarterly distributions and it expects
   to continue to do so in the future. In order for it to maintain its REIT
   status, AmREIT will always distribute at least 95% of its REIT taxable
   income to its stockholders on an annual basis.

                                       3
<PAGE>

Q. Is the merger dependent on the number of participating partnerships?

A. Yes. If only one partnership approves the merger, AmREIT has the option,
   but not the obligation, to proceed with the merger with the one
   partnership. However, if more than one partnership approves the merger,
   AmREIT must proceed with the merger of the participating partnerships.

Q. Is either the merger or the reorganization a taxable transaction to AmREIT
   or the current AmREIT stockholders?

A. No.

Q. Is the merger a taxable transaction to the limited partners of the
   partnership participating in the merger?

A. Yes. The limited partners of a partnership participating in the merger will
   recognize gain or loss as a result of the merger transaction.

Q. Who can vote on the merger and the reorganization?

A. Only limited partners and AmREIT stockholders of record on          , 1999
   are entitled to vote on the merger and only AmREIT stockholders of record
   on           , 1999 are entitled to vote on the reorganization.

Q. Am I entitled to exercise any dissenters' rights in connection with the
   merger or the reorganization?

A. No.

Q. May I vote my partnership units or shares of AmREIT common stock held in
   "street name?"

A. No. Only your broker may vote the partnership units or shares held in
   "street name." Your broker may not vote your shares or your partnership
   units without your instructions. You should instruct your broker to vote
   your partnership units or shares, following the directions you provide to
   your broker. If you do not provide your broker with instructions on how to
   vote your shares or your partnership units, your broker will not be
   permitted to vote your partnership units or shares, and the effect will be
   a vote against the merger.

Q. What happens if I do not return my proxy card or consent and do not vote?

A. The effect will be a vote against the merger and the reorganization, as
   applicable.

Q. Can I change my vote?

A. Yes.

Q. How do I change my vote?

A. AmREIT stockholders may change their vote by delivering a written notice of
   revocation bearing a later date than the proxy or a proxy bearing a later
   date than the proxy relating to the same shares to The Bank of New York or
   by attending the special meeting of stockholders and voting in person.
   Limited partners may change their vote by delivering a written notice of
   revocation bearing a later date than the consent or a consent bearing a
   later date than the consent relating to the same partnership units to
   MAVRICC Management Systems, Inc. or by attending the special meeting of
   limited partners and voting in person.

Q. When and where are the special meetings?

A. Each special meeting will be held at      a.m. on              , 1999. The
   special meeting of AmREIT stockholders will be held at             . The
   special meetings of              limited partners will be held at
               .

Q. When do you expect the merger and the reorganization to be completed?

A. We hope to complete the merger and the reorganization during the fourth
   quarter of 1999.

Q. Should I send in my partnership units now?

A. No. If the merger is completed, AmREIT will send you written instructions
   for exchanging your partnership units.

Q. What do I need to do now?

A. The limited partners should complete and mail the consent to MAVRICC
   Management

                                       4
<PAGE>

   Systems, Inc., at 1845 Maxwell, Suite 101, Troy, Michigan 48084. Attention:
   AAA Partnership Consents, and the AmREIT stockholders should complete and
   mail the proxy card to The Bank of New York, AmREIT's transfer agent, at 101
   Barclay Street, New York, New York, Attention: AmREIT Proxies.

Q. Whom should I call with questions?

A. If you have any questions about the merger, limited partners should call
   Larry Mangum, chief financial officer and treasurer of AmREIT, at (713) 850-
   1400, extension 30, and AmREIT stockholders should call Chad Braun, Vice
   President of Finance and Secretary of AmREIT, at (713) 850-1400, extension
   24.

                                       5
<PAGE>

                                    SUMMARY

   This summary highlights selected information from this proxy statement and
may not contain all of the information that is important to you. We have
included page references in parentheses to direct you to a more complete
description of the topics presented in this summary. To understand the merger
fully and for a more complete description of the legal terms of the merger, you
should read carefully this entire proxy statement and the documents to which we
have referred you. See "WHERE YOU CAN FIND MORE INFORMATION" on page    .

Proxy Statement

   This proxy statement describes the proposed merger of AmREIT, Inc., a
Maryland corporation, and up to ten limited partnerships. Through this proxy
statement, AmREIT and the general partners of the partnerships are asking the
AmREIT stockholders and the limited partners, respectively, to approve the
merger. AmREIT will acquire those partnerships, through merger, whose limited
partners holding greater than 50% of the outstanding limited partnership units
vote in favor of the merger, providing all other conditions to the merger are
met. AmREIT is also soliciting the approval of the reorganization of AmREIT
from a Maryland corporation to a Texas real estate investment trust from the
AmREIT stockholders through this proxy statement.

Parties to the Merger (pages 93 and 134)

   AmREIT. AmREIT is a real estate investment trust that was organized as a
Maryland corporation in 1993. AmREIT became internally managed upon its
acquisition of its external advisor in June 1998, as a result, AmREIT is a
self-managed and self-administered REIT. AmREIT acquires, develops, owns and
manages a diversified portfolio of freestanding and specialty retail properties
leased to national and regional retail tenants. As of the date of this
document, AmREIT owned 16 properties. These properties are leased to a total of
nine different tenants and are located in eight states and contain an aggregate
of approximately 193,920 square feet of gross leaseable area. AmREIT's
principal executive offices are located at 8 Greenway Plaza, Suite 824,
Houston, Texas 77046, and its telephone number is (713) 850-1400.

   The General Partners. Mr. H. Kerr Taylor serves as the individual general
partner of each partnership, other than Fund III, which has only a corporate
general partner. Mr. Taylor sponsored and organized each of the partnerships. A
different corporation serves as the corporate general partner of each
partnership. Mr. Taylor is a director, chief executive officer and the 45% or
greater owner of each corporate general partner. Mr. Taylor is also the
chairman of the board, chief executive officer and largest stockholder of
AmREIT.

   The Partnerships. The partnerships were organized to acquire real
properties, under long-term net leases, and to hold the properties for capital
appreciation and sale after a 10 to 15 year period. None of the partnerships
has or is permitted to incur long-term debt under its respective agreement of
limited partnership. The partnerships together own, directly or through joint
ventures, interests in 31 properties comprising an aggregate of approximately
179,000 net rentable square feet.

   The properties of the partnerships are currently managed by AmREIT Realty
Investment Corporation, an affiliate of AmREIT. The address of the principal
executive offices of each of the partnerships and the general partners of the
partnerships is 8 Greenway Plaza, Suite 824, Houston, Texas 77046, telephone
(713) 850-1400.

The Merger (page 34)

   The partnerships that approve the merger will be merged into AmREIT and the
approving limited partners' partnership units will be converted into shares of
AmREIT common stock. Limited Partners who vote against the merger may elect to
receive total consideration consisting of 10% cash and 90% notes in lieu of
shares if their partnerships are merged into AmREIT. On the effective date of
the merger, the approving partnerships will cease to exist.

   Each merger agreement is attached as an appendix to the respective
prospectus supplement.

                                       6
<PAGE>

Limited partners are encouraged to read the applicable merger agreement in its
entirety as it is the legal document that governs the merger of their
partnership with AmREIT.

Purpose of the Merger (page 35)

   The purpose of the merger is to strategically combine AmREIT and the
partnerships, which have compatible properties in complimentary markets, in
order to become a part of a larger and more diversified real estate investment
trust. The general partners believe this combination will allow the limited
partners to take advantage of potential leverage and the potential growth in
the REIT industry and real estate markets in general and allow all AmREIT
stockholders to take advantage of the potential growth of AmREIT and liquidity
for the shares.

The Merger Consideration (page 47)

   Limited partners of partnerships approving the merger will receive the
following consideration.

   Shares of AmREIT Common Stock. Limited partners of partnerships that approve
the merger who vote in favor of or abstain from voting on the merger will
receive shares of AmREIT common stock in the merger. The shares of AmREIT
common stock are being allocated to each approving partnership in an amount
equal to its net asset value of that partnership divided by the exchange price
of $9.34 per share. The number of shares that will be issued to each limited
partner upon the consummation of the merger will be allocated based on each
limited partner's partnership units.

   A partnership's net asset value equals the negotiated price of its
properties plus its net cash on the effective date of the merger. The net asset
value of each partnership is subject to adjustment for its actual net cash as
of the effective date; provided, however, that the partnership's net asset
value may not be decreased below its minimum price. A partnership's net cash
equals the excess, if any, of its cash and accounts receivable over its debt.

   The negotiated prices of each partnership's properties were negotiated and
agreed to by the general partners on behalf of the partnerships and the
independent directors on behalf of AmREIT. The negotiated prices were based in
significant part on appraisals of the properties conducted by Valuation
Associates, an independent appraiser. The exchange price of $9.34 per share of
common stock was determined and agreed to by the general partners on behalf of
the partnerships and the independent directors on behalf of AmREIT based on the
last public offering price of AmREIT' s common stock of $10.25 on May 22, 1998.

   Calculated as if the effective date of the merger were March 31, 1999,
AmREIT would issue up to 3,005,555 shares of common stock to the partnerships
of which up to 3,001,565 shares would be issued to the limited partners.
Assuming all the partnerships participate in the merger and the general
partners receive 6,784 shares from disposition fees, based on 5,746,337 shares
outstanding upon consummation of the merger, the limited partners would own
approximately 52.2% of the then outstanding common stock of AmREIT. Upon
consummation of the merger, the general partners will own up to approximately
10.8% of AmREIT's outstanding shares of which 4.6% was owned prior to the
merger.

   If the reorganization proposal is approved by the AmREIT stockholders,
AmREIT will be redomiciled in Texas and will become a Texas REIT. The
reorganization, if approved, will occur following the closing of the merger. If
the reorganization is completed, limited partners will receive common shares of
beneficial interest in the Texas REIT in substitution for the shares of AmREIT
common stock received in the merger. The securities of the Texas REIT will have
the same value as the shares of AmREIT common stock and will be traded on an
exchange. There are, however, differences between Maryland law and Texas law
and between AmREIT's charter and the Texas REIT's charter. We believe that none
of these differences is material. For a description of the reorganization and
the differences between Maryland law and Texas law, see "REORGANIZATION OF
AMREIT AS A TEXAS REAL ESTATE INVESTMENT TRUST" beginning on page 118. In order
to simplify the discussion of the merger contained in this proxy statement, we
will refer to the consideration to be received by limited partners

                                       7
<PAGE>

in the merger as AmREIT common stock throughout this document.

   Cash/Notes Option. Limited partners voting against the merger, but whose
partnerships nevertheless approve the merger, will receive shares of AmREIT
common stock unless they affirmatively elect to receive consideration in the
form of 10% cash and 90% notes. The amount of notes and cash to be received
will be based on the liquidation value of the respective partnership, as
determined by Valuation Associates, an independent appraiser. The liquidation
value will be lower than the value of the shares of AmREIT common stock offered
to each respective partnership in the merger, based on the exchange price. The
notes are part of a series of up to $10,000,000 in aggregate principal amount
which will bear interest at     % per annum and will provide for quarterly
interest only payments until the maturity date of the notes. The interest rate
on the notes was determined based on 120% of the applicable federal rate of
       on             , 1999. All principal and unpaid interest on the notes
will be due at maturity. AmREIT may prepay the notes at any time upon 30 days'
prior written notice without premium or penalty. If the aggregate principal
amount of notes issuable to all limited partners electing the cash/notes option
exceeds $10,000,000, limited partners electing the cash/notes option will
receive their pro rata portion of the $10,000,000 aggregate note value, with
the remaining amount of their respective note consideration to be paid in
shares of AmREIT common stock valued at the exchange price.

Consideration Paid to the Partnerships

   The following table sets forth for each partnership:

  . the aggregate amount of original limited partner investments in each
    partnership less any return of capital paid to the limited partners of
    that partnership;

  . the original amount of limited partner investments in each partnership
    less any return of capital per average $1,000 of original investment;

  . the number of shares of AmREIT common stock to be paid to the limited
     partners of that partnership;

  . the estimated value of the shares of AmREIT common stock to be paid to
    the limited partners of that partnership based on the exchange price; and

  . the estimated value of shares of AmREIT common stock based on the
    exchange price, limited partners will receive for each $1,000 of their
    adjusted investment:

<TABLE>
<CAPTION>
                                                                          Estimated
                                       Original               Estimated    Value of
                                        Limited                Value of   Shares of
                                        Partner   Number of   Shares of     AmREIT
                                      Investments Shares of     AmREIT      Common
                           Original    less any     AmREIT      Common    Stock per
                            Limited    Return of    Common      Stock      Average
                            Partner   Capital per   Stock      Offered      $1,000
                          Investments   Average   Offered to  Payable to   Adjusted
                           less any     $1,000       the         the       Limited
                           Return of   Original     Limited     Limited    Partner
  Limited Partnership      Capital(1) Investment  Partners(2) Partners(3) Investment
  -------------------     ----------- ----------- ----------  ----------  ----------
<S>                       <C>         <C>         <C>         <C>         <C>
Taylor Income Investors,
 Ltd....................  $  776,814     $ 822       93,526   $  873,537    $1,125
Taylor Income Investors
 IV, Ltd................     615,000     1,000       54,546      509,457       828
Taylor Income Investors
 V, Ltd.................     460,389       959       48,514      453,125       984
Taylor Income Investors
 VI, Ltd................     294,733       982       37,045      346,000     1,174
AAA Net Realty Fund VII,
 Ltd....................   1,125,100     1,000      100,876      942,183       837
AAA Net Realty Fund
 VIII, Ltd..............   1,853,980       997      180,340    1,684,379       909
AAA Net Realty Fund
 Goodyear, Ltd..........   1,229,090       921      113,830    1,063,168       865
AAA Net Realty Fund IX,
 Ltd....................   5,390,500     1,000      572,041    5,342,862       991
AAA net Realty Fund X,
 Ltd....................  11,453,610     1,000    1,123,662   10,495,000       916
AAA Net Realty Fund XI,
 Ltd....................   7,061,209     1,000      677,185    6,324,904       896
</TABLE>
- --------
(1)Represents the limited partners adjusted investment at March 31, 1999.
(2) The shares of AmREIT common stock payable to each partnership as set forth
    in this chart will not change if fewer than all of the partnerships merge
    into AmREIT. This number assumes that none of the limited partners of the
    partnerships has made the cash/note election.
(3) Values are based on the exchange price of $9.34. Upon listing the shares of
    AmREIT common stock on an exchange, the actual values at which the shares
    of AmREIT will trade on the exchange may be at prices significantly below
    the exchange price.


                                       8
<PAGE>


Comparison of AmREIT Common Stock Ownership and the Cash/Notes Option (page
152)

   AmREIT Common Stock. The advantages of owning shares versus notes include:

  . The market for the shares, which will be traded on the        , likely
    will be more active than the market for the notes, since the notes will
    not be listed on an exchange. This means stockholders will have a greater
    opportunity to liquidate all or any portion of their shares.

  . AmREIT stockholders will be in a position to take advantage of the
    external growth opportunities of a self-administered and self-managed
    REIT because, unlike the partnerships, AmREIT can raise additional funds
    through equity or debt financing and can reinvest net sales or
    refinancing proceeds in new investments.

  . Stockholders will be entitled to participate in AmREIT's stock dividends
    and distributions to the extent of their percentage ownership of AmREIT
    stock.

  . The anticipated initial dividends to be paid on the shares are expected
    to be higher than the initial interest payments expected to be made on
    the notes. For example, an AmREIT stockholder may be expected to receive
    a dividend yield of 7.8%, based on the exchange price, whereas a holder
    of notes would only receive   % interest on the notes.

  . We expect that the initial value of the shares to which limited partners
    are entitled will be greater than the value of the cash/notes option
    because the amount paid to limited partners voting against the
    transaction who elect the cash/notes option will be based on the
    estimated liquidation value of the respective partnership.

  . Unlike a holder of notes, stockholders will be entitled to vote on
    matters presented at stockholder meetings and will have the right to
    access AmREIT's books and records.

   The disadvantages of owning AmREIT common stock versus notes include:

  . Stockholders' rights to receive dividends or distributions are
    subordinated to the interest payments payable with respect to all of
    AmREIT's debt obligations. Consequently, prior to making any dividend or
    other distribution to stockholders, AmREIT must pay the interest owed
    with respect to the notes and its other debt obligations. Thus, to the
    extent that AmREIT lacks sufficient cash to make a dividend distribution
    or other distribution after it makes the required interest payments on
    the notes and payments on other debt obligations, stockholders will not
    receive a distribution.

  . Stockholders' percentage ownership interest in AmREIT may be diluted at
    anytime through the issuance of additional securities, including
    securities that have priority to cash flow generated from AmREIT's
    operations and to liquidation proceeds derived from the sale of AmREIT's
    assets.

   Notes. The advantage of owning notes versus AmREIT common stock include:

  . The notes are senior, unsecured indebtedness and represent fixed
    obligations of AmREIT. Payments to noteholders will be superior to the
    rights of stockholders to receive dividend distributions.

  . Payments of principal and interest on the notes are not dependent upon
    the profits derived from AmREIT's operations.

   The disadvantages of owning notes versus AmREIT common stock include:

  . AmREIT expects the initial distribution rate on its common stock to be
    higher than the interest rate on the notes.

  . AmREIT may redeem the notes at any time, in whole or in part, at face
    value, with no prepayment penalty or premium.

                                       9
<PAGE>


  . Unlike AmREIT's common stock which will be listed for trading on the
           , there likely will be no public market for the notes.

  . Unlike stockholders, noteholders will not:

  (1)   participate in AmREIT's profits

  (2)   be entitled to vote on matters presented to AmREIT's stockholders, or

  (3)   have access to AmREIT's books and records.

Reasons For The Merger and Recommendations (page 35)

   The Partnerships. The general partners believe that the terms of the merger
agreements, including the consideration to be received by the limited partners,
are fair to and in the best interests of the respective limited partners. The
general partners approved the merger agreements and recommend that the limited
partners vote "For" approval of their respective merger agreement and amendment
of their agreement of limited partnership. The following are the principal
reasons why and how the general partners made their determinations as to which
no relative weight was assigned:

  . The general partners believe the terms of the merger are fair to the
    limited partners for the following principal reasons:

  (1)   The general partners analyzed the benefits of the merger, and believe
        that the expected benefits of the merger to the limited partners
        outweigh the risks and potential detriments of the merger described
        below.
  (2)   The general partners reviewed the value of the consideration to be
        received by limited partners if their respective partnerships are
        acquired by AmREIT, and the general partners compared it to the
        consideration that limited partners might have received under the
        continuation of the partnership without change or the liquidation of
        the partnership. The general partners concluded that the likely value
        of the shares of AmREIT common stock would be higher than the value
        of the consideration limited partners would have received if the
        general partners had elected either of those other alternatives.

  (3)   The general partners considered that limited partners have the
        opportunity to vote for or against the merger, and, if they vote
        against it, they have the ability to elect to receive either shares
        of AmREIT common stock or to elect cash/notes option if their
        respective partnership approves the merger.

  . The fairness opinions issued by Houlihan Lokey Howard & Zukin Financial
    Advisors Inc. dated         , 1999 concluding that the consideration to
    be received by the limited partners in connection with the merger is fair
    to the limited partners from a financial point of view. Limited partners
    should read the applicable fairness opinion in its entirety with respect
    to the assumptions made, matters construed and limits of the reviews
    undertaken in the opinion.

  . The appraisals of each partnership were prepared by Valuation Associates,
    an independent real estate appraisal firm. The general partners compared
    the value of the shares of AmREIT common stock payable to each
    partnership, based on the exchange price, with the appraised value of
    each partnership's property portfolio. Based on this comparison, the
    general partners determined that the number of shares of AmREIT common
    stock payable to each partnership was reasonable.

  . The determination that there is a greater potential for increased
    distributions to the limited partners as stockholders of AmREIT and
    appreciation in the price of the AmREIT common stock than there would be
    for limited partners from the alternatives of complete liquidation of the
    partnerships or continuation of the partnerships.

                                       10
<PAGE>


  . The combination of each partnership's properties with those owned by
    AmREIT, as well as future property acquisitions made by AmREIT, will
    diversify your investment over a larger number of properties and a
    broader group of tenants and geographic locations.

  . The combination of the partnerships with AmREIT will result in
    administrative and operational economies of scale and cost savings by
    allocating fixed costs over a broader property base and by eliminating
    duplicative expenditures.

  . The determination that the net asset values of the partnerships represent
    fair estimates of the value of the partnerships' assets and provide a
    reasonable basis for allocating merger consideration among participating
    partnerships.

  . The potential benefits of liquidity, due to the fact that the shares will
    be freely tradable, from owning shares of a publicly traded REIT.

  . The partnerships are not authorized to raise additional capital and are
    therefore unable to take advantage of attractive investment opportunities
    in contrast to AmREIT which has access to equity and debt capital to
    pursue real estate investment opportunities.

   In recommending the merger, the general partners also considered the
following potential negative aspects of the merger, among others:

  . The exchange price is fixed and the occurrence of events unfavorable to
    AmREIT prior to consummation of the merger could reduce the value of the
    common stock to be received by the limited partners in the merger.

  . AmREIT's plan to increase its borrowings in order to fund additional real
    estate investments upon completion of the merger and the risks associated
    with increased debt.

  . All limited partners, except those which are tax-exempt entities, will
    realize taxable gain or loss in the merger, but will not receive cash
    from the merger (other than cash received in lieu of fractional shares or
    cash received as part of the cash/notes option) to pay any taxes due on
    any taxable gain. Any gain or loss will be recognized in the year the
    merger is consummated.

  . The differences in investment objectives and policies of AmREIT and the
    partnerships.

  . The risk that the anticipated benefits of the merger may not be realized.

  . The fact that under the terms of the merger agreements, the general
    partners are prohibited from initiating, soliciting or encouraging any
    inquiries or the making of any proposal that constitutes, or that may
    reasonably be expected to lead to, a transaction which would compete with
    the merger, except if the general partners determine in good faith after
    consultation with outside legal counsel that they are required by their
    fiduciary obligations to do so.

   The general partners believe the potentially negative factors considered
were not sufficient, either individually or collectively, to outweigh the
possible benefits considered by the general partners in their deliberations
relating to the merger.

   If the merger is not consummated for any reason, the partnerships will
continue to pursue their business objectives of maximizing the value of their
properties and liquidating their properties prior to the expiration of their
respective finite lives. In addition, the partnerships may seek another
strategic combination or pursue other attractive alternatives which may become
available.

   AmREIT. The independent directors of AmREIT have unanimously approved the
merger and believe that the terms of the merger agreements are fair to the
stockholders of AmREIT. The independent directors unanimously recommend the
stockholders vote for approval of the merger agreements and the issuance of the
shares of common stock thereunder. The determinations of the independent
directors are directed only to the

                                       11
<PAGE>

stockholders of AmREIT and not to the limited partners. The following are the
principal reasons why and how the independent directors made their
determinations as to which no relative weight was assigned:

  . The merger is expected to improve AmREIT's operating performance and
    profit margins because the partnerships' properties are generally located
    in AmREIT's existing markets.

  . A greater number of outstanding shares of common stock has facilitated
    AmREIT's ability to list its shares on an exchange and increase
    opportunity to achieve liquidity for stockholders.

  . The merger should help increase AmREIT's cash flow and funds from
    operations per share. An increase in cash flow and funds from operations
    increases the likelihood that distributions will be able to continue to
    be made to stockholders.

  . The written fairness opinion dated June 23, 1999 of Morgan Keegan &
    Company, Inc. concluding that the consideration to be paid by AmREIT
    pursuant to the merger is fair to AmREIT from a financial point of view.

   In recommending the merger, the independent directors also considered the
following potentially negative aspects of the merger, among others:

  . A fixed exchange price, which upon the occurrence of events favorable to
    AmREIT prior to consummation of the merger could result in an increase in
    the value of the common stock to be paid in the merger.

  . The significant cost involved in connection with consummating the merger.

  . The substantial time and effort required of AmREIT's management to
    effectuate the merger, integrate the business of the partnerships into
    AmREIT and manage the increased and more diversified property portfolio.

  . The risk that the anticipated benefits of the merger might not be fully
    realized.

   The independent directors believe that the benefits and advantages of the
merger far outweigh the negative factors and risks.

   If the merger is not consummated for any reason, AmREIT will continue to
execute its strategic objective of acquiring, by development and/or purchase,
single and multiple tenant retail properties. AmREIT will also continue to
consider possible acquisitions of compatible properties in commercial and
frontage retail developments.

Factors to Consider (page 20)

   There are certain factors that limited partners should consider in
determining whether to vote in favor of the merger. The following list
summarizes certain of these factors:

  . Mr. Taylor, the individual general partner of all of the partnerships
    except Taylor Income Investors, Ltd., will receive substantial financial
    benefits from the merger.

  . Because there has been a limited public market for the shares of AmREIT
    common stock, the trading price of the shares of AmREIT common stock may
    fluctuate significantly, and, once listed on an exchange, the shares of
    AmREIT common stock may trade significantly below the exchange price.

  . The merger involves a fundamental change in the nature of each limited
    partner's investment. If the merger is approved, limited partners will no
    longer hold an interest in a partnership which has a fixed portfolio of
    properties, but will instead be a stockholder in a self-administered and
    self-managed REIT that will own interests in 48 properties (assuming all
    of the partnerships approve the merger), and will be able to make future
    property acquisitions using equity or indebtedness. Further, limited
    partners will no longer be able to utilize passive losses to offset
    income derived from their partnership investment.

                                       12
<PAGE>


  . To date, AmREIT has used a limited amount of debt to acquire properties,
    but going forward, AmREIT will likely incur more indebtedness to acquire
    additional properties. This increased use of debt will subject AmREIT,
    among other risks, to an increased risk of default on its obligations,
    which could in turn affect AmREIT's funds from operations. AmREIT does,
    however, have a policy of maintaining a ratio of total indebtedness to
    total assets of not more than 50%.

  . The merger is a taxable transaction to all limited partners, except those
    which are tax-exempt entities. Limited partners that receive shares of
    AmREIT common stock and are subject to federal income taxation will be
    taxed on the difference between the value of the shares of AmREIT common
    stock received and the tax basis of their partnership units. Limited
    partners that elect the cash/notes option will be taxed based upon their
    allocable share of the gain which will be recognized by their respective
    partnership; each partnership's gain will generally equal the excess, if
    any, of the value of the shares of AmREIT common stock received by each
    partnership over the tax basis of each partnership's net assets. Some of
    the gain may be subject to the 25% rate of tax applicable to certain real
    property gain. However, limited partners will not receive cash from the
    merger (other than cash received in lieu of fractional shares or cash
    received as part of the cash/notes option) to pay any taxes due on any
    taxable gain. Any gain or loss will be recognized in the year the merger
    is consummated.

Alternatives to the Merger (page 41)

   In determining whether to accept and recommend the merger, the general
partners considered two principal alternatives to the merger that could have
been pursued by each partnership: (1) continuation of each partnership pursuant
to its existing partnership agreement and (2) liquidation of each partnership.

   Benefits and Disadvantages of Continuation Alternative. Continuing each
partnership without change would have the following effects, some of which
limited partners might perceive as benefits:

  . each partnership would not be subject to the risks associated with the
    ongoing operations of AmREIT and instead would remain a separate entity,
    with its own assets and liabilities, and would pursue its original
    investment objectives consistent with the guidelines, restrictions and
    safeguards contained in its partnership agreement);

  . each partnership's performance would not be affected by the performance
    of AmREIT and the other partnerships that AmREIT intends to acquire in
    the merger;

  . eventually, each partnership would liquidate its holdings and distribute
    the proceeds received in liquidation in accordance with the terms of each
    partnership's partnership agreement;

  . there would be no change in the nature of limited partners' voting rights
    and no change in each partnership's operating policies;

  . each partnership rejecting the merger will bear its proportionate amount
    of the merger expenses attributable to all the partnerships. For a
    breakdown of the expenses with respect to your partnership, see the
    applicable supplement accompanying this proxy statement;

  . income from each partnership may be offset by passive activity losses
    generated from limited partners' other investments, whereas limited
    partners will not have the ability to offset income from their investment
    in AmREIT with such losses; and

  . limited partners would not be subject to any immediate federal income
    taxation that will otherwise be incurred by limited partners as a
    consequence of the merger.

                                       13
<PAGE>


   However, the general partners believe that maintaining the partnerships as
separate entities would have the following disadvantages:

  . since the majority of the partnerships' operating expenses are fixed, as
    their properties are sold and revenues from the portfolio decrease, the
    general partners do not expect that the partnerships will sustain their
    current level of distributions;

  . since the partnerships are not authorized to raise additional funds
    either through equity issuances or by incurring indebtedness for
    investment, the partnerships are unable to benefit from investing in
    potential growth opportunities;

  . each limited partner's investment would continue to be illiquid because
    the partnership units are not freely transferable and there is no
    established public trading market or public market valuation for
    partnership units, unlike the shares of AmREIT common stock which will
    have a public trading market that former limited partners could access at
    their discretion;

  . each partnership's property portfolio would be less diversified and
    therefore the loss of one tenant or an economic downturn in the region
    where a property is located would likely have a greater impact on that
    particular partnership's ability to make distributions than it would on
    AmREIT; and

  . each partnership cannot acquire, develop or finance properties or take
    advantage of the other potential benefits of the merger, which are
    described above.

   Benefits and Disadvantages of Liquidation Alternative. As an alternative to
the merger, each partnership could dissolve and liquidate by selling its
properties and other assets, paying off its existing liabilities not assumed by
the buyer and distributing the net sales proceeds to the limited partners (as
well as to the general partners) in accordance with the distribution provisions
of its partnership agreement. The primary advantage of this alternative would
be to provide liquidity to the limited partners as properties are sold based
upon the net liquidation proceeds received from the sale of each partnership's
assets.

   The general partners do not believe that liquidation would be as beneficial
to the limited partners as the merger, for the following reasons:

  . historically, the public market valuation of a publicly traded real
    estate investment trust like AmREIT has at times exceeded the liquidation
    value of its properties and, accordingly, the future public valuation of
    AmREIT would exceed the liquidated value of each partnership's
    properties; and

  . the general partners believe that liquidation of the properties would be
    less desirable and could result in various adverse consequences
    including:

  (1)   the liquidation valuation provided by Valuation Associates, an
        independent real estate appraisal firm, shows that the liquidation
        values of the partnerships are lower than the values of the shares of
        AmREIT common stock, based on the exchange price, to be paid to the
        partnerships in the merger; and

  (2)   an aggressive bulk sale of individual properties could result in
        significant discounts from appraised values while a protected
        piecemeal liquidation of properties likely would involve higher
        administrative costs and greater uncertainty, either of which would
        reduce the portion of net sales proceeds available for distribution
        to limited partners.

Proposed Amendments to Partnership Agreements (page 61)

   The general partners of the partnerships are proposing an amendment to each
partnership's agreement of limited partnership which will amend the respective
agreements to authorize: (a) the merger of the partnership with and into
AmREIT, whether or not AmREIT would be regarded as an affiliate of the general
partners; and (b) all other

                                       14
<PAGE>

actions as may be necessary under or contemplated by the merger agreements or
this proxy statement, irrespective of any provision in the partnership
agreement which might otherwise prohibit such actions.

AmREIT's Reorganization as a Texas REIT (page 118)

   AmREIT's board is proposing that AmREIT redomicile in Texas and reorganize
as a Texas REIT as soon as practicable following the merger. The
reorganization, if approved, will be effected through a separate reorganization
of AmREIT into a newly-formed Texas REIT subsidiary of AmREIT. As a result of
the reorganization, AmREIT and the rights of its stockholders, directors and
officers will be governed by Texas law and the declaration of trust and bylaws
of the Texas REIT, rather than Maryland law and AmREIT's existing charter and
bylaws.

Purpose of the Reorganization

   Following the merger, a significant percentage of AmREIT's properties will
be located in Texas. As a result, AmREIT's board determined it would be
advisable to reorganize the company as a Texas REIT so as to recognize the
business advantages of that structure, including the fact that Texas REITs are
not subject to Texas franchise tax while corporations are subject to that tax.

Voting Procedures (page 155)

   AmREIT Special Stockholders Meeting. The special meeting of AmREIT's
stockholders will be held on               ,              , 1999 at 10:00 a.m.,
Houston time at                 . The purpose of the AmREIT meeting is to
consider and vote upon the proposal to approve the merger agreements, the
amendment to AmREIT's bylaws authorizing the merger and the reorganization.
Stockholders may vote at the meeting by attending the meeting and voting in
person, by completing the enclosed proxy card and returning it in the enclosed
envelope or by faxing it to the transfer agent as directed below. Proxies will
be received, tabulated and certified as to time of receipt and vote by The Bank
of New York, AmREIT's transfer agent. Proxies returned to the transfer agent at
101 Barclay Street, New York, NY 10286, Attention: AmREIT Proxies, or faxed to
              . Faxed proxies will be accepted until 5:00 p.m., New York time,
on                     , 1999.

   The Partnerships' Special Limited Partners Meetings. The special meetings of
limited partners will be held on               ,            , 1999 at 10:00
a.m.          time at                 . The purpose of the meetings is to
consider and vote upon the proposal to approve the respective merger agreement
and the amendment to the partnership agreements authorizing the merger. Limited
partners may vote at the meeting by attending the meeting and voting in person,
by completing the enclosed consent and returning it in the enclosed envelope or
by faxing it to                    as directed below. Consents will be
received, tabulated and certified as to time of receipt and vote by MAVRICC
Management Systems, Inc. Consents must be returned to MAVRICC Management
Systems, Inc., 1845 Maxwell, Suite 101, Troy, Michigan 48084, Attention AAA
Partnership Consents, or faxed to                 . Faxed partnership consents
will be accepted until 5:00 p.m.,          time, on                 , 1999.

Record Date; Votes Required

   AmREIT. Only holders of shares of record at the close of business on
               , 1999, will be entitled to notice of and to vote at the AmREIT
meeting. The merger agreements and the reorganization will be approved if each
of those proposals receives the affirmative vote, in person or by proxy, of 50%
of the outstanding shares of common stock entitled to vote at the AmREIT
meeting. The bylaw amendment will be approved if the proposal receives the
affirmative vote, in person or by proxy, of a majority of the outstanding
shares of common stock entitled to vote at the AmREIT meeting. The holders of a
majority of the shares entitled to vote, present in person or by proxy, will
constitute a quorum for purposes of the AmREIT meeting. As of the record date
for the meeting, there were           shares outstanding and entitled to vote.
The members of the board of directors and executive officers of AmREIT and
their affiliates

                                       15
<PAGE>

beneficially owned, as of the record date,           shares, which represent
approximately    % of the outstanding shares. The directors and members of
management intend to vote their shares in favor of all proposals. Abstentions
and broker non-votes have the same effect as a vote against the proposals.

   The Partnerships. Only limited partners of record at the close of business
on             , 1999 will be entitled to notice of and to vote at the
partnership meetings. The affirmative vote of (a) the holders of a majority of
the outstanding partnership units of each partnership, in person or by consent,
and (b) the general partners are required to approve the merger and the
amendment to the applicable partnership agreement. The general partners intend
to vote in favor of the merger and the amendment to the applicable partnership
agreement. Abstentions and broker non-votes will, for the purposes of the
merger vote, have the same effect as a vote against the merger and the
partnership amendments.

Dissenters' Rights

   AmREIT Stockholders. AmREIT stockholders will not have dissenters' appraisal
rights by reason of the merger or the reorganization. Any stockholder may
abstain from or vote against the merger or the reorganization.

   Limited Partners. Limited partners will not have dissenters' appraisal
rights by reason of the merger. Limited partners who vote against the merger
will receive shares of AmREIT common stock for their units unless they
affirmatively elect the cash/notes option if their partnership approves the
merger.

AmREIT Common Stock (page 117)

   AmREIT is authorized to issue up to 100,000,000 shares of common stock, par
value $0.01 per share. As of the record date, AmREIT has outstanding a total of
        shares of common stock. The shares issued in the merger will be freely
transferable by the holders thereof except for those shares held by holders who
may be deemed to be affiliates of AmREIT under applicable federal securities
laws. The shares will be listed for trading on the                       .

Fairness Opinions (page 66)

   The Partnerships. The general partners have received a fairness opinion from
Houlihan Lokey for each partnership to the effect that, as of the date of the
opinion, the consideration to be received by the limited partners of the
respective partnership in connection with the merger was fair to those limited
partners of each partnership from a financial point of view. The applicable
Houlihan Lokey fairness opinion is attached as an appendix to the respective
prospectus supplement.

   AmREIT. The independent directors received the written opinion of Morgan
Keegan to the effect that, as of the date of the opinion, based on Morgan
Keegan's review and subject to limitations stated in the opinion, the
consideration to be paid by AmREIT pursuant to the merger was fair to AmREIT
from a financial point of view. The form of Morgan Keegan opinion is attached
to this proxy statement as Annex 1. The opinion of Morgan Keegan should be read
in its entirety with respect to the assumptions made, matters considered and
limits of the reviews undertaken by Morgan Keegan in rendering its opinion.

Partnership Appraisals (page 75)

   The general partners have received appraisals of each partnership prepared
by Valuation Associates, an independent real estate appraisal firm. The general
partners compared the value of the shares of AmREIT common stock to be issued
to each partnership in connection with the merger, based on the exchange price,
with the appraised value of each partnership. Based on this comparison, the
general partners determined that the number of shares payable to each
partnership was reasonable.

   Limited partners will not have any right to have an independent appraisal
performed at the expense of AmREIT or any of the partnerships.

Effective Time of the Merger (page 54)

   As soon as practicable after satisfaction of all conditions to consummation
of the merger, the parties will file articles of merger with the Secretary of
State of either the state of Nebraska or Texas, as applicable. The merger of
any partnership will be

                                       16
<PAGE>

delayed to the extent deemed necessary or appropriate in order to comply with
the partnership's agreement of limited partnership. For Nebraska and Texas
state law purposes, the merger will become effective upon the later of the
filing of articles of merger described above, or at a later time which AmREIT
and the general partners shall have agreed upon and designated in their filings
in accordance with applicable law. For all other purposes, the merger will be
effective as soon as practical after it has been approved by the stockholders
of AmREIT and the limited partners of the respective partnership. AmREIT and
each of the partnerships have the right, acting unilaterally, so long as they
have not willfully and materially breached the merger agreement, to terminate
the agreement should the merger not be consummated by the close of business on
March 31, 2000.

Conditions to Consummation of the Merger (page 54)

   The following conditions must be satisfied in order for the merger to be
consummated:

  . the merger agreements shall have been approved by the stockholders of
    AmREIT and the limited partners of the participating partnerships;

  . all other approvals to carry out the transactions contemplated by the
    merger agreements shall have been obtained;

  . none of the parties shall be subject to an order or injunction
    prohibiting the merger;

  . all material actions by or in respect of or filings with any governmental
    entity required for consummation of the merger shall have been obtained
    or made; and

  . the shares of AmREIT common stock shall have been listed on an exchange.

   Consummation of the merger is also subject to the satisfaction or waiver of
certain other conditions, including, among others:

  . the representations and warranties in the merger agreements of each of
    the parties shall be true and correct as of the closing date;

  . each party shall have performed its obligations contained in the
    respective merger agreement;

  . from and after the date of the respective merger agreement there shall
    not have occurred any change in the financial condition, business or
    operations of either party that would have or would be reasonably likely
    to have a material adverse effect on the business, results of operations
    or financial condition of such party;

  . each party shall have received all necessary opinions of counsel; and

  . each party shall have obtained all consents and waivers from third
    parties necessary to consummate the merger.

   If any material conditions to the merger are waived by the parties, the
parties shall resolicit proxies or consents from the waiving party's
stockholders or limited partners, as applicable.

   The merger agreements provide that if only one of the partnerships approves
the merger, AmREIT has the right but not the obligation to consummate the
merger with the partnership approving the merger. If more than one partnership
approves the merger, AmREIT must consummate the merger with the approving
partnerships if all of the other conditions to the merger have been satisfied.

Termination Rights (page 58)

   The merger agreements provide that it may be terminated prior to the
effective time for good reason. In the event a party so terminates their
respective merger agreement, it may be required to pay the non-terminating
party liquidated damages in a specified amount. In the case of AmREIT, the
liquidated damages are equal to 120% of the partnerships' proportionate share
of the merger expenses. In the case of the partnerships, the liquidated damages
consist of the partnerships' proportionate share of $500,000.

Anticipated Accounting Treatment (page 63)

   The merger will be accounted for by using the purchase method in accordance
with Accounting Principles Board Opinion No. 16 "Business Combinations."

                                       17
<PAGE>


Conduct of Business Pending the Merger (page 55)

   Each of AmREIT and the partnerships has agreed in their respective merger
agreement to operate its business in the ordinary course and to refrain from
taking certain actions relating to the operation of its business pending
consummation of the merger without the prior approval of the other party,
except as otherwise permitted by the merger agreement.

The Merger Expenses (page 62)

   AmREIT will bear all its costs incurred in connection with the merger and
will bear the proportionate merger costs of each partnership that approves the
merger. Those partnerships which reject the merger will bear their portion of
the merger expenses based upon the percentage of "For" votes cast for the
merger. The general partners of any rejecting partnership will pay their
portion of that partnership's merger expenses based on the percentage of
"Against" votes and abstentions. For a breakdown of the expense estimated to be
paid by each partnership in the merger, please see the applicable supplement
attached to this proxy statement.

Comparison of Rights of the Limited Partners and Stockholders of AmREIT (page
140)

   The rights of limited partners are currently governed by Nebraska and Texas
law and the partnership agreements. If the merger is approved, the rights of
the limited partners receiving shares of AmREIT common stock will be governed
by Maryland law, the AmREIT articles of incorporation and the AmREIT bylaws,
all of which differ from the partnership agreements. If the reorganization is
approved, limited partners who otherwise would have received AmREIT common
stock will receive common shares of beneficial interest in the Texas REIT.

Right to Investor Lists and to Communicate with Other Investors

   We are required, upon receipt of a written request from you, to provide you
with the following information:

  . a statement of the approximate number of limited partners or stockholders
    in your partnership or AmREIT, as the case may be, and

  . the estimated cost of mailing a proxy statement, form of proxy or consent
    or other similar communication to those limited partners or stockholders.

   In addition, you have the right, at our option, either to:

  . at your expense, have us mail copies of any proxy statement, proxy or
    consent form or other soliciting material furnished by you to any of your
    fellow limited partners or stockholders that you designate, or

  . have the partnership or AmREIT, as applicable, deliver to you (at a cost
    to you of $0.25 per page for mailing and duplication), within five
    business days of when the partnership or AmREIT receives your request, a
    reasonably current list of the names, addresses and number of shares or
    partnership units held by the investors in your entity.

Federal Income Tax Consequences (page 78)

   The merger involves numerous federal income tax consequences to you,
depending in part on whether you receive only AmREIT common stock or make the
cash/notes election. The material federal income tax consequences of the merger
generally include the following:

  . All limited partners, except those which are tax-exempt entities, will
    realize taxable gain or loss in the merger, but will not receive cash
    from the merger (other than cash received in lieu of fractional shares or
    cash received as part of the cash/notes option) to

                                       18
<PAGE>

    pay any taxes due on any taxable gain. Gain or loss will be recognized in
    the year the merger is consummated.

  . The amount of gain or loss initially recognized by a limited partner will
    be based upon its allocable share of gain or loss recognized by the
    respective partnership upon the deemed sale of assets. The net gain or
    loss recognized by a partner who receives only AmREIT common stock in the
    merger will also be impacted to the extent the fair market value of the
    consideration distributed to the limited partner exceeds or is less than
    the limited partner's adjusted tax basis in his or her partnership units.

   Tax matters are very complicated, and the tax consequences of the merger to
stockholders and limited partners will depend on the facts of each
individual's situation. We urge you to consult your tax advisor for a full
understanding of the merger's tax consequences to you.

                                      19
<PAGE>

                                  RISK FACTORS

   Before you decide how to vote on the merger, you should be aware that there
are various risks involved in the merger, including those described below. In
addition to the other information included in this document, you should
carefully consider the following risk factors in determining whether to vote in
favor of the merger.

Risks Associated With the Merger

   Uncertainty Regarding the Exchange price and Trading Price of Shares of
AmREIT Common Stock Following Listing. There has been a limited prior market
for the shares of AmREIT common stock, and it is possible that the shares of
AmREIT common stock will trade at prices substantially below the exchange price
or the historical per share book value of the assets of AmREIT. The shares of
AmREIT common stock have been approved for listing on the               ,
subject to official notice of issuance. Prior to listing, the existing AmREIT
stockholders have not had an active trading market in which they could sell
their shares of AmREIT common stock. Additionally, any limited partners who
become AmREIT stockholders as a result of the merger, will have transformed
their investment in non-tradable partnership units into an investment in freely
tradable shares of AmREIT common stock. Consequently, some of these
stockholders may choose to sell their shares of AmREIT common stock upon
listing at a time when demand for shares of AmREIT common stock is relatively
low. The market price of the shares of AmREIT common stock may be volatile
after the merger, and the shares of AmREIT common stock could trade at amounts
substantially less than the exchange price as a result of increased selling
activity following issuance of the shares of AmREIT common stock, the interest
level of investors in purchasing the shares of AmREIT common stock after the
acquisition and the amount of distributions to be paid by AmREIT.

   Possible Disagreement as to Partnership Valuations. The general partners
agreed to the merger terms and conditions on behalf of each partnership. There
can be no assurance that the Houlihan Lokey and Morgan Keegan fairness opinions
or the independent appraisals prepared by Valuation Associates, an independent
appraiser, properly reflect the value of each partnership's assets or AmREIT's
common stock, as applicable, and, therefore, the partnerships in the aggregate
may not have received sufficient consideration consistent with their actual
asset value. Alternatively, the negotiated property prices may exceed the
actual price at which AmREIT could purchase each property in a market
transaction. As a result, AmREIT's return on investment would be less than that
it could receive from alternative investments.

   Conflicts of Interest of Mr. Taylor. Mr. Taylor, one of the general
partners, has significant conflicts of interest in determining the merger terms
on behalf of the partnerships. He is entitled to receive 3,991 shares for his
general partner units and 6,784 shares from the purchase of shares with
disposition fees he will receive. He is an officer, director and the largest
stockholder of AmREIT. In addition, he will receive up to 349,881 shares upon
completion of the merger pursuant to a contract entered into in connection with
the advisor acquisition.

   Lack of Independent Representation for Each Partnership. The general
partners and the independent directors negotiated and agreed to the terms of
the merger on behalf of the partnerships and AmREIT, respectively. While the
partnerships did receive fairness opinions and appraisals prepared by Houlihan
Lokey and Valuation Associates, respectively, the partnerships were not
individually or as a group represented by independent parties during merger
negotiations. Independent representation may have resulted in more favorable
merger terms to the limited partners and greater attention to unique
partnership valuation issues during the structuring of the merger, thereby
affecting allocations.

   Potential Changes in Distribution Levels for Limited Partners. Limited
partners becoming AmREIT stockholders may receive lesser cash distributions
than previously received from the partnerships. AmREIT, in order to qualify as
a REIT, is required to distribute each year's income to its stockholders in an
aggregate amount at least equal to:

                                       20
<PAGE>

  . the sum of (A) 95% of its "REIT taxable income," computed without regard
    to the dividends paid deduction and computed by excluding its net capital
    gain, and (B) 95% of the net income, after tax, if any, from foreclosure
    property, if any, minus (C) the sum of specified items of non-cash
    income.

   These distributions must be paid in the taxable year to which they relate,
or in the following taxable year if declared before AmREIT timely files its
federal income tax return for such year and if paid on or before the first
regular distribution payment date after such declaration. If AmREIT does not
distribute all of its net capital gain or distributes at least 95%, but less
than 100%, of its "REIT taxable income," as adjusted, it will be subject to tax
on the undistributed amounts at regular corporate tax rates. Furthermore, if
AmREIT should fail to distribute during each calendar year at least the sum of:

  . 85% of its REIT ordinary income for such year,

  . 95% of its REIT capital gain income for such year and

  . any undistributed taxable income from prior periods,

it would be subject to a 4% nondeductible excise tax on the excess of such
required distribution over the amounts actually distributed.

   Although AmREIT intends to continue paying quarterly cash distributions at
current levels, it may not be able to do so. Also, the impact of the merger
upon the distributions to limited partners who receive shares in the merger is
uncertain.

   Partnerships Participation Uncertainties. The merger is subject to the
satisfaction or waiver of a number of conditions, including obtaining limited
partner approval. If the limited partners of two or more partnerships approve
the merger, AmREIT has the obligation to consummate the merger, assuming all
other conditions are satisfied or waived. If the limited partners of only one
partnership approve the merger, AmREIT has the right, but not the obligation,
to consummate the merger with the one participating partnership. The extent to
which some of the potential merger advantages will be realized depends in part
upon AmREIT's leverage and portfolio size.

   Because the number of participating partnerships cannot be known prior to
the proxy statement, the resulting portfolio, business, operations and
leverage, among other things, of AmREIT cannot yet be determined. Limited
partners, therefore, cannot know at the time of voting precisely the extent to
which the actual level of participation may affect AmREIT's business and
operations. The greater the number of participating partnerships, the more
assets AmREIT will acquire, resulting in a larger and more diversified
portfolio, with greater diversification of operating risks. Conversely, the
fewer participating partnerships, the fewer assets AmREIT will acquire,
resulting in a smaller and less diversified portfolio with less diversification
of operating risks. This uncertainty makes it difficult for the limited
partners to make an informed decision regarding the ultimate nature of AmREIT's
portfolio and the financial and operating risks to which its business will be
subject.

   The Merger is a Taxable Event. The merger is a taxable transaction resulting
in either taxable income or loss for each limited partner. However, tax exempt
partners should not recognize gain or loss. The merger will be treated as a
deemed sale of the partnership assets and will result in realization of gain or
loss to the partnership based on the difference between (1) the sum of the fair
market value of the consideration received by the partnership and the
partnership liabilities assumed by AmREIT, and (2) the partnership's adjusted
asset tax basis in its assets. Each taxable limited partner generally will
recognize his/her allocable share of any gain or loss based upon his/her
respective partnership interest. Additionally, each taxable limited partner who
receives only AmREIT common stock will recognize taxable gain (or taxable loss)
to the extent that the fair market value of the consideration received by that
limited partner exceeds (or is less than) that limited partner's adjusted tax
basis in his/her partnership units. Gain or loss recognized by the limited
partners will be treated as passive income or loss. Although limited partners
should be treated as having disposed of their entire interest in the
partnership's activity for purposes of "freeing up" suspended passive losses
from such activity, such results are uncertain.

                                       21
<PAGE>

   Based on AmREIT's representation that the partnerships do not hold their
properties for resale in the ordinary course of business, the merger should not
result in recognition of unrelated business taxable income by tax-exempt
limited partners that do not hold their partnership units as a "dealer" or
acquired such units with debt-financed proceeds. Not all tax-exempt
organizations qualify for this treatment.

   No Cash Distributions to Limited Partners. The merger will result in taxable
income or loss to each limited partner which is not a tax-exempt entity.
Because the merger will result in an exchange of partnership units for shares
of common stock and limited partners have no cash appraisal rights, limited
partners generally will receive no cash, other than cash received in lieu of
fractional shares (or cash received as part of the cash/notes option), in the
merger to pay any taxes due on any taxable income arising as a result of the
merger. Thus, a limited partner may be required to sell shares or liquidate
other investments in order to pay the taxes arising from the taxable income.

   Possible Undisclosed Liabilities Assumed by AmREIT. At closing, AmREIT will
assume each participating partnerships' liabilities. Each partnership's
liabilities will be disclosed in balance sheets prepared prior to closing and
used by the partnerships to determine the partnerships' net cash as of the
effective time of the merger. These balance sheets may, however, not disclose
all liabilities of the partnerships and, in the case of known but contingent
liabilities, not provide for adequate reserves to satisfy the obligations when
fixed in amount. Undisclosed and/or contingent liabilities might include, among
others, claims for cleanup or remediation of unknown environmental conditions,
tenant or vendor claims for pre-merger activities, unpaid liabilities
unintentionally omitted from the closing balance sheets, claims for
indemnification by the general partners and other indemnified parties for pre-
merger events, and claims for undisclosed title defects.

   Expenses of the Merger. AmREIT will bear all its costs incurred in
connection with the merger and will bear the proportionate merger costs of each
partnership that approves the merger. Those partnerships which reject the
merger will bear their portion of the merger expenses based upon the percentage
of "For" votes cast for the merger. The general partners of any rejecting
partnership will pay their portion of that partnership's merger expenses based
on the percentage of "Against" votes and abstentions. For a breakdown of the
expense estimated to be paid by each partnership in the merger, please see the
applicable supplement attached to this proxy statement.

   Majority Vote Binds Each Partnership. Each participating partnership must
approve the merger by a vote of the holders of a majority of partnership units.
If the merger is approved, limited partners who abstain from voting or vote
against the merger will nonetheless be required to participate in the merger.

   Participating Limited Partners Will Forego the Alternatives to the Merger.
Merger alternatives, including continuing each partnership pursuant to its
existing partnership agreement or liquidating the partnerships, would avoid
expenses and risks associated with this merger. Retaining the finite-life
feature of the partnerships would allow investors to eventually receive
liquidation proceeds from the sale of the partnerships' properties, and a
limited partner's share of these sale proceeds could be higher than the amount
realized from the consideration received in the merger.

   Termination Payments if Merger Fails to Occur. The merger might not be
consummated. Each merger agreement provides for the payment by a partnership or
by AmREIT of liquidated damages in the event the other party terminates the
merger agreement under certain circumstances. The liquidated damages amount in
the event a partnership terminates the merger agreement under certain
circumstances is its proportionate share of $500,000. The obligation to make
the termination payment may adversely affect the ability of any of the
partnerships or AmREIT to engage in another transaction in the event the merger
is not consummated and may have an adverse impact on the financial condition of
AmREIT or the partnerships incurring that obligation.

Risks Associated with Fundamental Change in Nature of Investment

   Limited partners who receive shares in the merger will have fundamentally
changed the nature of their investment. These changes include the following:

                                       22
<PAGE>

   Perpetual Life REIT. Each partnership was formed as a finite-life
investment, with limited partners to receive regular cash distributions from
the partnership's net operating income and special distributions upon
liquidation of the partnership's real estate investments. AmREIT intends to
operate indefinitely and has no specific investment sale plans. Further, AmREIT
does not intend to make any special distributions of liquidation proceeds,
unless it is required to make such a distribution to maintain its REIT status.
Instead of liquidating investments through the liquidation of AmREIT's assets,
stockholders should be able to liquidate their investment in AmREIT through the
public sale of the shares. However, the sale amount realized may not equal the
amount obtainable through the public sale of AmREIT's assets. Stockholders will
thus be subject to public market risks, particularly where the value of their
equity securities may fluctuate from time to time depending upon general market
conditions and AmREIT's future performance.

   Fundamental Change in Nature of Investment from Pass-through to REIT.
Limited partners who become stockholders will have fundamentally changed their
investment from a pass-through entity for federal income tax purposes to an
investment in a REIT, which is generally not a pass-through entity, with the
possible exception of certain undistributed long-term gains. Limited partners
who become stockholders of AmREIT, will be unable to deduct any losses realized
by AmREIT on their individual federal income tax returns.

   AmREIT's Business Objectives Differ from Partnership Business Objectives.
AmREIT intends to grow not only through capital appreciation, but also through
the ownership and operation of real properties, including the potential sale of
existing properties and the acquisition of additional properties. Also, AmREIT
intends to acquire additional properties by raising additional capital,
borrowing and reinvesting sales proceeds. Raising additional capital may dilute
the existing stockholders' percentage interest in AmREIT, while borrowing
involves leverage risks. AmREIT plans to increase its leverage up to
approximately 50% of the value of the real property acquired in the merger and
to acquire new property(ies) using those borrowed funds.

   Changes in Investment Objectives and Policies. AmREIT's investment and
financing policies and its policies with respect to all other activities,
including its growth, debt, capitalization, distribution and operating
policies, may be amended or revised at any time and from time to time at the
discretion of AmREIT's board of directors. Any operating policy changes could
adversely affect AmREIT's financial condition, results of operations or share
market price.

   Loss of Rights by Limited Partners. Limited partner rights are presently
governed by either Nebraska or Texas law and the partnership agreement of each
respective partnership. After consummation of the merger, the rights of the
holders of partnership units that are converted into shares will be governed by
Maryland law (or Texas law should the reorganization be approved) and AmREIT's
charter and bylaws. Existing limited partner rights may be reduced by the
following differences:

  . the partnerships' agreements of limited partnership require the
    distribution of net cash from operations, unlike the AmREIT governing
    documents which subject such distributions to the discretion of
    independent directors and the distribution requirements of the Code
    relating to maintaining REIT status;

  . unlike each partnership's agreement of limited partnership, which
    requires that each partnership distribute net proceeds from the sale or
    refinancing of properties, AmREIT's governing documents do not contain a
    similar requirement and AmREIT currently does not intend to distribute
    the net proceeds resulting from the sale or refinancing of properties,
    but rather intends to use those proceeds to acquire additional properties
    or for working capital purposes;

  . limited partners expect liquidation of their investment when the assets
    of the partnership are liquidated, unlike stockholders who may liquidate
    their investment by trading shares in the open market; and

  . while the partnerships are not authorized to issue equity securities
    other than partnership units, AmREIT has substantial flexibility to issue
    additional equity securities and its stockholders, unlike limited
    partners, face the risk of dilution by such issuance.

                                       23
<PAGE>

   Fewer Limitations on Management of AmREIT. Currently, each partnership
agreement limits the fees and other compensation which the partnership may pay
to the general partners and their affiliates. AmREIT may pay its management any
amount deemed fair and reasonable and in the best interests of AmREIT by its
board of directors.

Risks Associated with an Investment in the Shares

   Exchange Price. The value of a share of AmREIT common stock at the effective
time of the merger may vary significantly from the exchange price due to
changes in AmREIT's business, operations and prospects, market assessments of
the merger, general market and economic conditions and other factors. Also,
because the shares are not traded on an established market, the exchange price
is not based on a known market value for the shares. Neither the independent
directors nor the general partners can predict whether the shares will trade at
a price lower than the exchange price or lower than the value of AmREIT's
assets after the merger.

   Because the exchange price is fixed at $9.34 per share, AmREIT will not pay
additional shares to participating limited partners if the value of the shares
on the merger effective date is lower than the exchange price or to decrease
the number of shares to be received by participating limited partners if the
value of the shares is greater than the exchange price on the effective date.

   No Regular Market for the Securities. There is currently no regular public
market for the AmREIT common stock. It is a condition to the closing of the
merger that the AmREIT common stock be listed on an exchange. AmREIT intends to
list only the shares and not the notes.

   Future Public Trading Prices Lower than Exchange Price. When a secondary
market for the AmREIT common stock is established, there can be no assurance as
to the trading volume or price of the shares after the merger. Events outside
the control of AmREIT which would adversely affect the market value of AmREIT's
assets, as well as the market value of the shares, may occur. Sales of a
substantial number of the shares by limited partners following the merger, or
the perception that such sales could occur, could adversely affect the market
price for the shares.

   Effect of Market Interest Rates on Price of the Shares. An increase in
market interest rates may lead prospective share purchasers to demand a higher
anticipated annual yield from future dividends. Such an increase in the
required anticipated dividend yield may adversely affect the market price of
the shares.

Risk Considerations Associated with the Cash/Notes Option

   Limited partners should consult their own advisors to review and evaluate
the economic, tax and other consequences of note ownership. Limited partners
should not construe this document as investment, legal, accounting or tax
advice. Before electing the cash/notes option, partners and their advisors
should carefully consider, among other things, the following risk
considerations:

   Speculative Investment. The notes are a speculative investment because
AmREIT's ability to make timely principal and interest payments depends on
AmREIT's future business operations. While management believes AmREIT's ability
to achieve these future operating results is good, AmREIT may not be able to do
so. AmREIT's future operations budgets are based on assumptions about the
general economy and AmREIT's business operations. In general, budgets project
inflation, interest rates and revenues, all of which depend substantially on
factors beyond AmREIT's control. Interest rates and levels of economic activity
have been particularly volatile in recent years, and any significant increase
in interest rates or downturn in the level of economic activity, particularly
in the real estate industry, would materially impair AmREIT's ability to
achieve budgeted levels of operating income.

   General Obligations. AmREIT's cash/note obligations will be unsecured, and
their payment will not be guaranteed. AmREIT may issue additional secured debt
in the future. Limited partners electing the cash/notes

                                       24
<PAGE>

option will be general creditors of AmREIT and, as such, their claims against
AmREIT's other assets would rank equally with AmREIT's other general creditors.

   Noteholders' Lack of Right to Participate in AmREIT's Profits. Participating
limited partners who elect to receive notes will not hold an equity interest in
AmREIT and will not be able to participate in earnings or benefit from
increases in the equity value, if any.

   The Loan Agreement. Each noteholder must enter into the loan agreement,
under which the noteholders may take actions by majority vote, or through the
trustee, if one is appointed. Accordingly, the persons holding a simple
majority of the notes may bind all of the noteholders, and may waive certain
defaults under the notes and the security agreement. Also, the trustee's
responsibility and authority is largely ministerial and is greatly limited by
the loan agreement. The loan agreement has not been registered under the Trust
Indenture Act of 1939 and note holders will not have the act's protections.
AmREIT has not qualified the loan agreement under the Trust Indenture Act of
1939 in reliance on an exemption from such qualification.

   Illiquidity of Notes. A secondary market for the notes will not likely
develop, making it difficult for noteholders to sell their notes prior to
maturity, or subjecting them to the risk of selling the notes at substantial
discounts to facilitate their sale. Thus, a noteholder will likely not be able
to liquidate his investment in the event of an emergency, and the notes may not
be readily acceptable as loan collateral. Accordingly, the notes should be
considered a long-term, illiquid investment. Participating limited partners are
likely to receive the full face amount of their notes only if they hold the
obligations to maturity, which is approximately seven years after the closing
date of the merger.

   Lack of Sinking Fund for Notes. The notes will not be subject to a sinking
fund. AmREIT will not be required to set aside funds for the retirement of or
to retire the notes at any time prior to maturity.

   Risk of Bankruptcy; Claims of Other Creditors. If AmREIT defaults on the
notes, it may seek bankruptcy protection of or protection under state law
debtor protection statutes. Such proceedings would delay and possibly reduce
the noteholders' return of note interest and/or principal. In such event,
AmREIT's secured creditors would have priority claims to AmREIT's assets,
leaving fewer assets to satisfy noteholder claims.

   Limited Recourse Notes. The noteholders have no right of personal recourse
against the officers, directors, stockholders, employees or agents of AmREIT
for payment of principal or interest, or for attorneys' fees and costs which
they, as prevailing parties, may be entitled to recover.

   Limited Liability/Indemnification of Trustee. The trustee will not be liable
to the noteholders for actions taken in good faith and not involving willful
misconduct. Noteholders will jointly and severally indemnify the trustee
against any loss it may incur as a result of its exercise of its duties and
obligations under the loan agreement.

   Risk of Cash Payment and Note Service Obligations. AmREIT believes that it
can satisfy its cash payment and note service obligations from available
resources, including cash reserves, operating revenues, and borrowing under
existing and/or proposed credit facilities. However, if AmREIT lacks sufficient
funds to satisfy such obligations, it would need to find funds from other
sources and may be required to sell one or more of its properties on
unattractive terms.

Risks Associated With an Investment in AmREIT

   Lack of Significant Operating History as Self-managed REIT. While AmREIT was
formed on August 17, 1993 and commenced business in May 1994, it has been
operating as a self-managed REIT only since June 1998. As a result, its
operating history under self-management is limited. Executive officers and the
majority of the AmREIT directors have experience acquiring, developing, leasing
and managing properties, but have limited experience in managing and operating
a REIT.

                                       25
<PAGE>

   Distributions in Excess of Income and/or Funds From Operations. Although
AmREIT anticipates that it will continue to generate income from operations in
the future based on current growth plans, it may not be able to do so.
Furthermore, AmREIT has made past distributions to its stockholders in amounts
exceeding its funds from operations and net income.

   Limitations on Leverage. AmREIT's organizational documents do not
quantitatively limit AmREIT's indebtedness. As a result, AmREIT could increase
its leverage without stockholder approval. This additional debt could adversely
affect AmREIT's ability to make stockholder distributions and would result in
an increased risk of default on its obligations. AmREIT intends to borrow
future funds through secured and/or unsecured credit facilities to finance
property investments. If these borrowings require balloon payments, AmREIT's
ability to make those payments will depend upon its ability to sell or
refinance properties for amounts sufficient to repay those loans. In addition,
debt service may adversely affect cash flow and share value.

   At March 31, 1999, AmREIT had outstanding debt totaling $15.1 million, of
which $14.1 million was unsecured. This debt represented approximately 40% of
AmREIT's total assets. At March 31, 1999, none of the partnerships had any
material outstanding debt.

   On a post-merger pro forma basis, AmREIT would have outstanding up to
approximately $19.6 million of unsecured and/or secured debt which would equal
approximately 33% of AmREIT's total assets, assuming all of the partnerships
participate and 20% of promissory notes are issued as merger consideration.

   AmREIT may issue debt securities at such times and under such terms as the
AmREIT board of directors determines to be in the best interests of AmREIT. Any
such issuance may dilute stockholders equity. AmREIT will not, however, issue
debt securities unless the historical or substantiated future cash flow of
AmREIT, excluding extraordinary items, is sufficient to cover interest
payments.

   Limited Liability of Officers and Directors. As an AmREIT stockholder,
former limited partners will have different rights and remedies against AmREIT,
its officers and directors than were available against the general partners.
The AmREIT charter and bylaws limit officer and director liability for monetary
damages. Under the charter and bylaws, AmREIT is generally obligated to
indemnify its officers and directors against certain liabilities incurred in
connection with their service to AmREIT. Such indemnification could limit the
legal remedies available after the merger against any AmREIT officers or
directors.

   Risks of Leverage. In addition to the issuance of shares of common stock,
AmREIT has funded and intends to continue to fund acquisitions and the
development of new properties through short-term borrowings and by financing or
refinancing the indebtedness on the acquired properties on a longer-term basis
when market conditions are appropriate. AmREIT's organizational documents do
not contain any limitation on the amount or percentage of indebtedness that
AmREIT may incur in the future. Accordingly, AmREIT's board of directors can
establish and modify AmREIT's borrowing policies at any time without
stockholder approval. As a result, AmREIT could become more highly leveraged,
resulting in an increase in the amounts of debt repayment. This, in turn, could
increase AmREIT's risk of default on its obligations and adversely affect
AmREIT's funds from operations and its ability to make required distributions
to its stockholders.

   Anti-takeover Provisions. AmREIT's charter contains, and the Texas REIT's
charter will contain, provisions which may entrench current management or delay
or discourage an unsolicited takeover. These provisions include:

  . the power of the AmREIT board to issue 10,000,000 preferred shares, with
    rights and preferences as determined by independent board members; and

  . the power of independent board members to stop transfers and/or redeem
    shares under the following conditions:

    --from any holder who owns, directly or indirectly, 9.8% or more of
      outstanding shares,

                                       26
<PAGE>

    --from any five or fewer holders who own, directly or indirectly, more
      than 50% of the outstanding shares, and

    --from any other stockholder if independent directors otherwise
      determine in good faith that extent that may prevent AmREIT from
      qualifying as a REIT under the Code. Any shares transferred in
      violation of the restrictions lose their voting or distribution
      rights.

 Provisions of Maryland Law Could Restrict Change in Control.

   --Business Combinations. Maryland law generally does not allow AmREIT to
enter into a business combination with a stockholder or an affiliate thereof
who beneficially owns 10% or more of the voting power of the AmREIT stock for
five years after that stockholder reaches this 10% limit. These stockholders
are referred to as "interested stockholders." However, if AmREIT's board of
directors approves the business combination before the interested stockholder
reaches the 10% limit, this law will not apply.

   A business combination with an interested stockholder can be approved if it
is (1) recommended by AmREIT's board of directors, (2) approved by at least 80%
of the votes entitled to be cast on the matter, and (3) approved by at least
66 2/3% of the votes entitled to be cast on the matter which are not held by the
interested stockholder.

   These provisions of Maryland law could delay or prevent a change in control
even if such a change were in the stockholders' best interest because an
interested stockholder will generally not be able to engage in a merger,
consolidation, share exchange or asset transfer with us without the approval of
a supermajority of the outstanding non-interested votes.

   --Control Share Acquisitions. Maryland law provides that "control shares" of
a Maryland corporation obtained in a "control share acquisition" have no voting
rights, except to the extent approved by two-thirds of the votes entitled to be
cast on the matter. Any shares of stock owned by the acquirer of "control
shares," or by AmREIT's officers or directors who are also its employees, may
not be counted in the two-thirds required for approval.

   "Control shares" are voting shares of stock which, when added with all other
shares already owned or subject to the voting control of the acquirer, would
result in the acquirer having specified ranges of voting power in electing
AmREIT's board of directors.

   If voting rights for the control shares are properly approved by AmREIT's
stockholders, and the acquirer then controls the voting of a majority of the
shares entitled to vote, then all other stockholders may exercise appraisal
rights to receive the fair market value of their shares.

   These provisions of Maryland law could delay or prevent a change in control
even if such a change were in the stockholders' best interest due to (1) the
potential for the absence of voting rights for control shares, and (2) the
potential cost of the exercise of appraisal rights if voting rights are
approved for control shares. However, this law does not apply to shares
acquired in a merger, consolidation or share exchange in which AmREIT is a
party, or to acquisitions authorized by AmREIT's charter.

   The Texas Real Estate Investment Trust Act which will govern the Texas REIT
does not contain provisions similar to these Maryland laws.

   Lack of Geographical Diversification. At March 31, 1999, AmREIT and the
partnerships owned properties located in 12 southwest states, with the
properties concentrated in Dallas and Houston. AmREIT intends to make future
investments in other geographical areas but it may not be able to do so.
AmREIT's concentration of investments in a limited geographical area subjects
AmREIT to substantial risks of adverse changes in regional economic conditions
and real estate markets.

                                       27
<PAGE>

   Dependence on Major Tenants. Just For Feet, Inc. and OfficeMax, Inc.
accounted for 33.5% and 11.9%, respectively, of AmREIT's total revenues for the
three months ended March 31, 1999.

   Just For Feet, Inc. (JFFI) operates a Just For Feet discount shoe store on
its leased properties as part of its national chain of retail stores which sell
athletic footwear, athletic apparel and related items. JFFI reported
consolidated revenues in excess of $774 million and $478 million for the years
ended January 31, 1999 and 1998, respectively. JFFI had consolidated net
earnings of $26.6 million and $21.4 million, respectively, for these periods.
JFFI's current assets exceeded its current liabilities at January 31, 1999 by
$316 million and its total assets exceeded its total liabilities on such date
by more than $325 million.

   OfficeMax, Inc. operates an OfficeMax discount office supply store on each
of its leased properties as part of its nationwide network of OfficeMax stores.
OfficeMax, Inc. had total consolidated revenues of more than $4.3 billion and
$3.7 billion for the years ended January 24, 1999 and 1998, respectively.
OfficeMax, Inc. had consolidated net earnings of in excess of $48 million and
$89 million for the years ended January 24, 1999 and 1998, respectively.
OfficeMax, Inc.'s current assets exceed its current liabilities at January 24,
1999 by more than $501 million and total assets on that date exceeded total
liabilities by more than $1.1 billion.

   Distributions Subordinate to Payments on Debt. AmREIT has paid regular
quarterly distributions since its organization. Distributions to stockholders
of AmREIT will be subordinate to the prior payment of AmREIT's current debts
and obligations. If AmREIT has insufficient funds to pay its debts and
obligations, future distributions to stockholders will be suspended pending the
payment of such debts and obligations.

   Restrictions on Payment of Dividends. The note terms and institutional
credit arrangements may restrict AmREIT from paying dividends on its shares.
Moreover, AmREIT may enter into credit arrangements which restrict its ability
to pay dividends on its equity securities. Under these credit agreements,
AmREIT will be permitted to pay dividends on its equity securities only in the
absence of default.

   Risks of Development and Acquisition Activities. AmREIT will incur
development risks, including:

  . newly completed projects may not be profitable;

  . financing may not be available on favorable terms;

  . increased debt service expense and construction costs resulting from
    behind-schedule construction;

  . construction costs of a project may exceed original estimates, possibly
    making the project uneconomical;

  . zoning, occupancy and other required governmental approvals or
    authorizations may not be granted and associated development costs may
    not be recovered; and

  . development opportunities may be abandoned.

   Property acquisitions may fail to perform in accordance with expectations
and estimates of the costs of improvements to bring an acquired property up to
standard may prove inaccurate.

   AmREIT anticipates that its new developments and acquisitions will be
financed under lines of credit or other interim forms of secured or unsecured
financing. Permanent financing for such newly developed or acquired projects
may not be available or may be available only on disadvantageous terms. In
addition, AmREIT's distribution requirements limit its ability to rely upon
income from operations or cash flow from operations to finance new developments
or acquisitions. As a result, if permanent financing is not available on
acceptable terms, further development activities or acquisitions might be
curtailed or cash available for distribution might be adversely affected. In
the case of an unsuccessful development or acquisition, AmREIT's loss could
exceed its project investment.

                                       28
<PAGE>

Risks Associated with an Investment in Real Estate

   Renewal of Leases and Reletting of Space. AmREIT's property leases might not
be renewed, the space might not be relet or the terms of renewal or reletting
may be less favorable than current lease terms. AmREIT's cash flow, funds from
operations and ability to make expected distributions to its stockholders may
be adversely affected if: (1) it is unable to promptly relet or renew the
leases, (2) the rental rate upon renewal or reletting is significantly lower
than expected or (3) its reserves proved inadequate.

   Investment Illiquidity. Real estate investments are relatively illiquid.
Illiquidity limits the owner's ability to vary its portfolio promptly in
response to changes in economic or other conditions. In addition, federal
income tax provisions applicable to REITs may discourage a REIT from selling
properties held for fewer than four years, which may affect AmREIT's ability to
sell properties at a time which would be in the best interest of its
stockholders.

   Operating Risks. Properties may be subject to general real estate operating
risks which may adversely affect occupancy or rental rates. In addition,
increases in operating costs due to inflation and other factors may not be
offset by increased rents. If operating expenses increase, the local rental
market for properties similar to AmREIT's may limit the extent to which rents
may be increased to meet increased expenses without decreasing occupancy rates.
If any of the above occur, AmREIT's ability to make distributions to
stockholders could be adversely affected.

   Competition. All of AmREIT's properties are located in areas that include
competing properties. The number of competitive properties could have a
material adverse effect on both AmREIT's ability to lease space and the rents
charged. AmREIT may be competing with other property owners that have greater
resources. There is no dominant competitor in any of AmREIT's markets.

   Risks in Construction on Properties. AmREIT may on occasion acquire
properties and construct improvements or acquire property under contract for
development. Investment in such properties to be developed or constructed is
more risky than investment in fully developed and constructed properties with
operating histories. In connection with the acquisition of such properties,
AmREIT may advance on an unsecured basis, a portion of the purchase price,
either in the form of cash, a conditional letter of credit and/or promissory
note. AmREIT will be dependent upon the seller or lessee of the property under
construction to fulfill its obligations, including the return of advances and
the completion of construction. Such party's ability to carry out its
obligations may be affected by financial and other conditions which are beyond
the control of AmREIT.

   If AmREIT acquires construction properties, the general contractors and the
subcontractors may not be able to control the construction costs or build in
conformity with plans, specifications and timetables. The failure of a
contractor to perform may necessitate legal action by AmREIT to rescind its
construction contract, to compel performance or to rescind its purchase
contract. A rescission of AmREIT's purchase contract may not be granted. In the
event it is granted, AmREIT may be compelled to sue for damages. Such legal
actions may result in increased costs to AmREIT. Additionally, the failure of a
contractor to perform may result in increased costs as a result of construction
lender foreclosure or the need for AmREIT to complete the project. Performance
may also be affected or delayed by conditions beyond the contractor's control,
such as building restrictions, clearances and environmental impact studies
imposed or caused by governmental bodies, labor strikes, adverse weather,
unavailability of materials or skilled labor and by financial insolvency of the
general contractor or any subcontractors prior to completion of construction.
Such factors can result in increased project costs project and corresponding
depletion of AmREIT's working capital and reserves, and in loss of permanent
mortgage loan commitments relied upon as a primary source for repayment of
construction costs.

   AmREIT may make periodic progress payments to the general contractors of
properties prior to construction completion. By making such payments, AmREIT
may incur substantial additional risks, including the possibility that the
developer or contractor receiving such payments may not fully perform the
construction

                                       29
<PAGE>

obligations in accordance with the terms of his agreement with AmREIT and that
AmREIT may be unable to enforce the contract or to recover the progress
payments. AmREIT may require a labor and material bond, a completion bond
and/or performance bond in order to ensure performance and reduce risk of loss
associated with construction. While AmREIT intends to use such controls and
make disbursements to the builder only as it deems necessary, AmREIT may not be
able to implement a particular control in any given transaction and any control
adopted may not actually limit risk.

   Risks of Property Leased to a Single Tenant. In single tenant leases, the
continued viability of the lease will depend directly on the continued
financial viability of one tenant. If the tenant fails and the lease is
terminated, AmREIT would incur a reduction in cash flow from the property and
the value of the property would be decreased. Also, where two or more
properties have the same tenant, or related tenants, the continued viability of
each property would depend directly on the financial viability of a single
tenant. To help mitigate these risks, AmREIT will continue to consider the
creditworthiness and financial strength of the tenants of its properties at the
time they are acquired.

   Risks of Net Leases. Net leases frequently provide the tenant greater
discretion in using the leased property than ordinary property leases, such as
the right to freely sublease the property, to make alterations in the leased
premises, and to early termination of the lease under specified circumstances.
Further, net leases are typically for longer lease terms and, thus, there is an
increased risk that any rental increase clauses in future years will fail to
result in fair market rental rates during those years. The original leases on
AmREIT's existing properties are for original terms ranging from 10 to 20
years.

   In the event a lease is terminated, AmREIT may not be able to lease the
property for the previous rent and may not be able to sell the property without
incurring a loss. AmREIT could also experience delays in enforcing its rights
against defaulting tenants. Moreover, tax laws may restrict AmREIT's ability to
deal with a new tenant after termination of the lease. If a tenant does not pay
rent, AmREIT may not only lose the net cash flow from the property but may also
need to use cash flow generated by other properties to meet mortgage payments
on the defaulted property. Certain prior programs of affiliates of AmREIT have
experienced adverse business developments, including the filing by tenants for
bankruptcy protection and involvement in litigation, as a result of which
AmREIT has released the properties formerly occupied by such tenants.

  . In evaluating a possible investment by AmREIT, a tenant creditworthiness
    generally will continue to be a more significant factor than the value of
    the property without a lease with the tenant and the appraised value of a
    property will probably reflect the value of the tenant's ongoing lease of
    such property.

   Risks of Joint Ventures. AmREIT may participate in joint ventures. It
presently is involved in six such joint ventures with certain of the
partnerships in which it holds between 51% and 74.58% interest. Investments in
joint ventures may involve risks which may not otherwise be present where
investments are made directly by AmREIT in real property such as:

  . the potential ability in AmREIT's joint venture partner to perform;

  . the joint venture partner may have economic or business interests or
    goals which are inconsistent with or adverse to those of AmREIT;

  . the joint venture partner may take actions contrary to the requests or
    instructions of AmREIT or contrary to AmREIT's objectives or policies;
    and

  . the joint venturers may not be able to agree on matters relating to the
    property they jointly own. Although each joint owner will have a right of
    first refusal to purchase the other owner's interest, in the event a sale
    is desired, the joint owner may not have sufficient resources to exercise
    such right of first refusal.

                                       30
<PAGE>

   AmREIT also may participate with other investors, including, possibly
investment programs or other entities affiliated with management, in
investments as tenants-in-common or in some other joint venture arrangement.
The risks of such joint ownership may be similar to those mentioned above for
joint ventures and, in the case of a tenancy-in-common, each co-tenant normally
has the right, if an unresolvable dispute arises, to seek partition of the
property, which partition might decrease the value of each portion of the
divided property.

   No Assurance of Property Appreciation, REIT Profit or Dividends. While
AmREIT will attempt to buy leased, income-producing properties at a price at or
below the appraised value of such properties, properties acquired by AmREIT may
not operate at a profit, may not appreciate in value, and may not ever be sold
at a profit, and dividends may not be paid by AmREIT. The marketability and
value of any such properties will depend upon many factors beyond AmREIT's
control. A ready market for AmREIT's properties may not exist or develop.

   Risks of Investing in Special Purpose Properties. AmREIT may acquire
properties specifically suited to particular tenant needs, including retail or
commercial facilities. The value of such properties would be adversely affected
by the specific tenant's failure to renew or honor its lease. Such properties
would typically require extensive renovations to adapt them for new uses by new
tenants. Also, AmREIT may experience difficulty selling special purpose
properties to persons other than the tenant.

   Possible Environmental Liabilities. An owner or operator of real estate may
become liable for the costs of removal or remediation of certain hazardous
substances released on or in its property. Environmental laws typically impose
cleanup responsibility and liability without regard to whether the owner knew
of or was responsible for the presence of the contaminants. The costs of
investigation, remediation or removal of such substances may be substantial,
and the presence of such substances, or the failure to properly remediate such
property, may adversely affect the owner's ability to sell or rent such
property or to borrow using such property as collateral. Persons who arrange
for the disposal or treatment of hazardous or toxic substances also may be
liable for the costs of removal or remediation of such substances at the
disposal or treatment facility, whether or not such facility is owned or
operated by such person. Finally, the owner of a site may be subject to common
law claims by third parties based on damages and costs resulting from
environmental contamination.

   AmREIT may be potentially liable for any release of asbestos-containing
materials in connection with its properties. Neither AmREIT nor any partnership
has been notified by any governmental authority or any other third party of any
noncompliance, liability or other claim in connection with any of its
properties.

   AmREIT might not always obtain its own environmental inspection of the
partnerships' properties. Based on management's previous inspections, general
familiarity with the partnerships' properties and its knowledge of the area,
management believes that the properties are in compliance in all material
respects with all applicable environmental laws. Nevertheless, hazardous or
toxic substances may later be found on a property or a property may
subsequently be found in violation of any local environmental laws. AmREIT may
find it difficult or impossible to sell a property prior to or following any
such cleanup. If such substances are discovered after AmREIT sells a property,
AmREIT could be liable to the purchaser thereof if AmREIT knew or had reason to
know that such substances or sources existed. In such case, AmREIT could also
be subject to the costs described above.

   AmREIT's management believes that its properties are in compliance in all
material respects with all environmental laws. AmREIT has not been notified and
is not otherwise aware of any material noncompliance, liability or claim
relating to hazardous or toxic substances in connection with any of its
properties.

   Risks of Cost in Complying with the Americans With Disabilities Act. The
Americans with Disabilities Act of 1990 (ADA) prohibits discrimination in the
private ownership and operation of real estate. It provides that private
entities who own, operate, lease, or lease to a place of public accommodation
cannot discriminate against persons with disabilities in the facility itself or
the activities and operations conducted within the facility. The ADA mandates
that persons with disabilities be provided accommodations and access equal to,
or

                                       31
<PAGE>

similar to, that available to the general public. In order to ensure that
AmREIT's properties comply with the ADA, AmREIT may incur costs necessary to
remove anything that prevents a person with a disability from enjoying full and
equal use of a facility. These costs may be prohibitive in certain situations
and may prevent AmREIT from acquiring otherwise desirable properties. In
addition, the costs of compliance with the ADA may have a significant adverse
impact on AmREIT's profits.

   Future legislation may impose other burdens on owners with respect to access
by disabled persons. The ultimate costs of complying with the ADA and other
similar legislation are not currently ascertainable and, while such costs are
not expected to have a material adverse effect on AmREIT, such costs could be
substantial. Renovation restrictions may limit application of AmREIT's
investment strategy or reduce overall investment returns.

   Risks in Providing Financing to Purchasers of REIT Properties. AmREIT may
provide purchaser financing which would delay receipt of the proceeds from the
property sale and AmREIT may provide such financing where lenders are not
willing to make loans secured by commercial real estate or may find it
desirable where a purchaser is willing to pay a higher price for the property
than it would without such financing.

   Risks of Leaseback Transactions. AmREIT, on occasion, may lease an
investment property back to the seller. When the seller/lessee leases space to
tenants, the seller/lessee's may be unable to meet its rental obligations to
AmREIT if the tenants may be unable to meet their lease payments to the
seller/lessee. A default by the seller/lessee or other premature termination of
the leaseback agreement could have an adverse effect on AmREIT's financial
position. In the event of such a default or termination, AmREIT may not be able
to find new tenants without incurring a loss.

   Also, a seller may attempt to include in the acquisition price all or some
portion of the lease payments. If the seller is successful, AmREIT may pay a
premium upon acquisition where a leaseback is involved. Further, leaseback
revenues from properties leased back to sellers may be deemed to be a return of
capital rather than investment income.

   Accounting for Net Lease Transactions. Leases must be classified for
financial reporting purposes as either capital leases or operating leases.
Capital leases are required to appear as assets and liabilities on the lessee's
balance sheet. Transactions in which AmREIT acquires a property deed may or may
not be recognized as a sale for financial reporting purposes. Consequently,
sale-leaseback transactions may be less desirable for the seller-tenant that
wants to treat the sale-leaseback as an operating lease and, therefore, might
reduce the prospective number of properties available for net lease investment.

   Competition for Investments. REIT operations results will depend upon the
availability of suitable investment opportunities, which in turn depends on the
type of investment involved, the condition of the money market, the nature and
geographical location of the property, competition and other factors, none of
which can be predicted with certainty. AmREIT will continue to compete for
acceptable investments with other financial institutions, including insurance
companies, pension funds and other institutions, real estate investment trusts
and limited partnerships which have investment objectives similar to those of
AmREIT. Many of these competitors have greater resources than AmREIT and have
greater experience than the directors and AmREIT.

   Uninsured and Underinsured Losses Could Result in Loss of Value of Property.
AmREIT carries comprehensive liability, fire, flood, extended coverage and
rental loss insurance with respect to its properties and its management
believes such coverage is of the type and amount customarily obtained for or by
an owner of real property assets similar to AmREIT's real property assets.
Similar coverage will be obtained for newly acquired properties. However,
certain losses, such as losses from floods or earthquakes, may be uninsurable
or not economically insurable. AmREIT's management determines insurance
amounts, coverage limits and deductibility provisions. In the event of a
substantial loss, insurance coverage may not be sufficient to pay the full
current market value or current replacement cost of AmREIT's lost investment.
Inflation, changes in

                                       32
<PAGE>

building codes and ordinances, environmental considerations and other factors
also might make it infeasible to use insurance proceeds to replace the property
after such property has been damaged or destroyed.

   Adjacent Properties. Although it is not expected to occur, if AmREIT or its
affiliates acquire properties adjacent to other AmREIT's properties, the value
of such acquired properties may be enhanced by AmREIT's adjacent interests. On
the other hand, such newly acquired properties may compete with AmREIT's
adjacent properties for prospective tenants.

Risks Associated With Federal Income Taxation of AmREIT

   Adverse Consequences of Failure to Qualify as a REIT. Although AmREIT's
management believes that it is organized and is operating so as to qualify as a
REIT, AmREIT may not be able to continue to remain so qualified. In addition
REIT qualification tax laws may change. AmREIT is not aware, however, of any
currently pending tax legislation that would adversely affect its ability to
continue to qualify as a REIT.

   For any taxable year that AmREIT fails to qualify as a REIT, it will be
subject to federal income tax on its taxable income at corporate rates. In
addition, unless entitled to relief under certain statutory provisions, AmREIT
also will be disqualified from treatment as a REIT for the four taxable years
following the year during which qualification is lost. This treatment would
reduce the net earnings available for investment or distribution to
stockholders because of the additional tax liability to AmREIT for the year or
years involved. In addition, distributions no longer would qualify for the
dividends paid deduction nor would there by any requirement that such
distributions be made. To the extent that distributions to stockholders would
have been made in anticipation of AmREIT's qualifying as a REIT, AmREIT might
be required to borrow funds or to liquidate certain of its investments to pay
the applicable tax.

   Risks of Prohibited Transaction Tax and/or Penalties. A violation of the
REIT provisions, even where it does not cause failure to qualify as a REIT, may
result in the imposition on AmREIT of substantial taxes, such as the 100% tax
that applies to net income from a prohibited transaction if AmREIT is
determined to be a dealer in real property. Because the question of whether
such a violation occurs may depend on the facts and circumstances underlying a
given transaction, such violations could inadvertently occur. To reduce the
possibility of an inadvertent violation, the directors intend to rely on the
advice of legal counsel in situations where they perceive REIT provisions to be
inconclusive or ambiguous.

   Changes in Tax Laws. The discussions of the federal income tax
considerations of this offering are based on current tax laws. Changes in the
tax laws could result in tax treatment that differs materially and adversely
from that described in this proxy statement.

   Risks for IRAs and Investors Subject to ERISA. Fiduciaries of a pension,
profit sharing or other employee benefit plan subject to ERISA should consider
whether the investment in AmREIT securities satisfies the ERISA diversification
requirements of ERISA, whether the investment is prudent in light of possible
limitations on the marketability, whether the investment would be an improper
delegation of responsibility for plan assets and whether such fiduciaries have
authority to acquire such securities under the appropriate governing instrument
and Title I of ERISA. Also, fiduciaries of an individual retirement account
should consider that an IRA may only make investments that are authorized by
the appropriate governing instrument.

   Other Tax Liabilities. Even if AmREIT qualifies as a REIT, it may be subject
to certain federal, state and local taxes on its income and property that could
reduce its operating tax flow and distributable funds.

                                       33
<PAGE>

                                   THE MERGER

   The following discussion describes the material aspects of the merger and
the terms of the merger agreements. Please note, however, that the description
provided below is a summary and does not set forth all the provisions of the
agreements. For a complete description of the merger, you are encouraged to
read the terms of your respective merger agreement which is attached as an
appendix to the respective prospectus supplement. By this reference, we are
incorporating each of the merger agreements into this proxy statement.

Background of the Merger

   In late 1996, the general partners began to consider alternative ways to
maximize the value of the partnership units of each of the partnerships. The
general partners evaluated three possible strategic alternatives: (1)
continuation of the partnerships, (2) liquidation of the partnerships, and (3)
the combination of one or more of the partnerships with AmREIT. The general
partners believed a combination of the partnerships with AmREIT would, if
structured in an equitable and efficient manner, be most beneficial to the
limited partners by providing them both an opportunity to invest in a larger
and more diversified portfolio and an opportunity for liquidity. The general
partners believed such a combination would also benefit AmREIT's stockholders
by allowing an incremental expansion opportunity to acquire unleveraged assets
for its equity and debt securities and to further increase its investment
portfolio by leveraging those assets.

   In early 1997, the general partners began informal discussions regarding
AmREIT's possible acquisition of one or more of the partnerships with the
independent directors of AmREIT. While the independent directors generally felt
such a transaction would be mutually favorable, they agreed that the general
partners' position as the controlling person of both the partnerships and
AmREIT's then existing external adviser created a number of conflicts in
structuring such a transaction. The independent directors were particularly
concerned about the general partners' service contracts with the partnerships
which would, as a practical matter, continue after their acquisition by AmREIT.
The independent directors believed it to be in the best interests of the AmREIT
stockholders to negotiate the acquisition of the partnerships only if AmREIT
were internally managed. The independent directors informed the general
partners that for this and other considerations they would entertain a proposal
to acquire the adviser. In response, the general partners informed the
independent directors that AmREIT's acquisition of the adviser would need to be
independent of and in no manner conditioned upon any transactions between
AmREIT and the partnerships. Negotiations for the acquisition of the adviser
commenced in July 1997 and continued through December 31, 1997, when the
independent directors approved the final terms of the acquisition of the
advisor which was consummated on June 5, 1998.

   During January and February 1998, the general partners began structuring an
offer to the independent directors regarding the proposed merger of the
partnerships with and into AmREIT. On February 10, 1998, the general partners
engaged Houlihan Lokey on behalf of the limited partners to render to each
partnership an opinion as to the fairness, from a financial point of view, of
the consideration to be received by the limited partners in connection with the
merger, if and when approved by the parties. In late February, in anticipation
of the general partners' offer, the independent directors engaged counsel and
Bishop-Crown, as financial advisors.

   During March and early April of 1998, the independent directors and the
general partners held numerous discussions regarding the terms of the proposed
merger and the advantages and disadvantages associated with a possible merger.
On April 10, 1998, the general partners presented the merger proposal to the
independent directors. The independent directors reviewed the proposal with
AmREIT management (other than Mr. Taylor), their financial adviser, Bishop-
Crown, and counsel.

   In early April, the independent directors made a counter proposal to the
general partners. After further negotiations, the parties agreed in principal
to the merger terms, but delayed final agreement as to price until they
reviewed, among other things, the 1997 year end financial statements of the
partnerships and AmREIT.

                                       34
<PAGE>

   During the remainder of April and continuing through May 1998, the
independent directors received and reviewed financial information regarding the
partnerships and advice from Bishop-Crown regarding likely value of the
partnerships to AmREIT in a controlled acquisition structure. The independent
directors and the general partners considered pro forma financial data based on
various merger scenarios. During meetings on May 21, 22 and 23, 1998, the
independent directors and the general partners reached agreement on the price
and terms of the merger. At meetings held on May 23, 1998 the independent
directors, acting as a majority of the board of directors of AmREIT, and the
general partners of the partnerships approved the respective merger agreement
between AmREIT and the partnerships. Following the approvals of the independent
directors and the general partners, AmREIT and the partnerships entered into
the merger agreement.

   Counsel for AmREIT began the preparation of the documentation required for
presenting the merger proposal to the limited partners and the AmREIT
stockholders. Initially, it was determined that it would be advisable to issue
the AmREIT common stock to be delivered to the limited partners as the merger
consideration through an exemption from registration of the shares under the
federal securities laws. This exemption required AmREIT to seek a review of the
merits of the transaction from a state regulatory agency. AmREIT selected the
California Department of Corporations as the reviewing body. Following
protracted negotiations, AmREIT decided in March 1999 to withdraw its
application from the State of California and to register the AmREIT common
stock to be issued in the merger under the federal securities laws. The
decision to withdraw from California was based in principal part on AmREIT's
concern as to whether a favorable response would have been received from the
State of California in a timely manner so as to enable AmREIT to consummate the
merger within a reasonable time frame. AmREIT has also retained Morgan Keegan
to act as its financial advisor and to render a fairness opinion with respect
to the merger consideration. AmREIT and the partnerships also retained
Valuation Associates an independent real estate appraisal firm to assist both
parties in valuing the properties.

   As a result of the length of time from the signing of the original merger
agreement and the decision to withdraw the California application, additional
negotiations commenced between the independent directors and the general
partners of the partnerships in June 1999. During their negotiations, the
independent directors and general partners reviewed the 1998 financial
information for AmREIT and the partnerships and discussed possible changes to
the terms of the merger based on that information. In addition, the independent
directors and general partners reviewed the appraisals performed by Valuation
Associates and held discussions with their respective financial advisors.

   A special meeting of the independent directors was held on June 9, 1999 to
consider the proposed merger as negotiated and documented. At this meeting,
senior management and the financial and legal advisors of AmREIT made detailed
presentations concerning all material aspects of the proposed transaction.
Following this meeting, AmREIT made a revised acquisition proposal to the
general partners. Following additional negotiations between the parties, on
June 17, 1999, the independent directors and the general partners met and
eventually agreed upon the consideration to be paid for the partnership units
by AmREIT, subject to agreement on the documentation reflecting the proposal
and to further refinement by and approval of the financial advisers to AmREIT
and the partnerships.

   On June 25, 1999, a special meeting of the independent directors was held to
consider the terms of the proposed merger agreement and to evaluate the final
financial terms of the merger. At this meeting, senior management and the legal
advisers of AmREIT made detailed presentations concerning the terms of the
merger agreement, this proxy statement and the financial terms of the proposed
merger. At this meeting, the independent directors approved the merger.
Following the meeting, the general partners, on behalf of the partnerships, and
AmREIT executed and delivered the merger agreements. Each merger agreement is
attached to the respective prospectus supplement as Appendix B.

The Independent Directors' Reasons and Recommendations for the Merger

   The independent directors, each of whom is unaffiliated with the general
partners and the partnerships, believe that the terms of the merger agreements
are fair from a financial point of view to the stockholders and

                                       35
<PAGE>

in the best interests of AmREIT and its stockholders. The independent directors
also unanimously believe that the merger is fair to the stockholders of AmREIT
who are not affiliated with Mr. Taylor or AmREIT management. Accordingly, the
independent directors have unanimously approved the merger agreements and such
issuance of shares of common stock thereunder, and recommend that the
stockholders vote for approval of the merger agreements and such issuance of
shares of common stock. As the independent directors determined that it would
be in the best interests of the stockholders to acquire all or any one of the
partnerships, the independent directors did not condition the consummation of
each of the mergers on the consummation of any other merger. Nevertheless, the
merger agreements give AmREIT the option of not consummating the merger if only
one of the partnerships approves the merger.

   In negotiating and agreeing to the terms and conditions of the merger and
the negotiated prices of the properties, the independent directors have acted
solely on behalf of AmREIT. The independent directors are not affiliated with
the general partners or the partnerships and therefore owe no fiduciary duty to
the limited partners in connection with such negotiations. In conducting their
negotiations in connection with the merger, the independent directors owe a
fiduciary duty only to the stockholders of AmREIT, whose interests in
connection with the merger conflict with those of the limited partners.

   The independent directors' determinations as to the fairness of the merger
are directed only to the AmREIT stockholders and not to the limited partners,
whose interests in connection with the merger conflict with those of the AmREIT
stockholders. In reaching their decision, the independent directors considered
several factors, and consulted with AmREIT's management and Morgan Keegan. Set
forth below are the principal reasons, to which relative weights were not
assigned, of why and how the independent directors made such determinations.

  . The independent directors have concluded that the merger will increase
    AmREIT's funds from operations (FFO) and cash flow based on their
    analysis of the pro forma historical financial statements included in
    this proxy statement, forecasts and projections based on various
    assumptions and their analysis of the operating history and potential of
    AmREIT and the partnerships. Based on their analysis, the independent
    directors believe the merger will be accretive to AmREIT's FFO and cash
    flow primarily because of three operational advantages AmREIT has over
    each of the partnerships. First, because of AmREIT's self-management
    structure, its costs for operating and administering the properties will
    be less than those incurred historically by the partnerships. Moreover,
    the independent directors believe AmREIT's administrative and management
    costs, as a percentage of total assets, should decrease in the future
    because of efficiencies of scale realized as its investment portfolio
    increases in size. Secondly, AmREIT's current rate of distributions
    (approximately $0.73 per share per annum) is less than the annual rate of
    distributions paid by the partnerships (other than Fund IV) to the
    limited partners on their investment. Thus, AmREIT's cost of equity
    capital is generally less than that of the partnerships. Thirdly, unlike
    the partnerships, which may not leverage their investments, AmREIT will
    be able to take advantage of positive leverage by the borrowing of
    additional funds and investing of those funds in additional properties.
    The independent directors noted that AmREIT's borrowing costs on current
    and proposed credit facilities are currently 6.8% per annum and that,
    based on recently closed and contractually committed property
    acquisitions, the return currently available to AmREIT from property
    investments is 9.5% or more. Thus, in current financial and real estate
    markets, the revenues from available property investments exceeds the
    costs of acquisition financing, resulting in positive leverage. The
    independent directors also noted that the amount of accretion to AmREIT's
    cash flow resulting from the merger will depend, upon other things,
    current borrowing rates, the returns available to AmREIT from the
    purchase of additional properties, and AmREIT's ability to maintain
    general administrative costs at prudent levels. The independent directors
    noted that the merger is expected to be accretive to AmREIT's FFO and
    AmREIT's ability to pay distributions to stockholders, even after
    dilution by reason of the issuance of the additional shares of AmREIT
    common stock to Mr. Taylor resulting from the merger by reason of the
    advisor acquisition. Of course, in the event financial conditions and/or
    economic conditions change so that positive leverage is no

                                       36
<PAGE>

    longer available to AmREIT, the accretive effects of such positive
    leverage would be diminished or delayed.

    FFO is a widely accepted measure of an equity REIT's operating
    performance. An increase in cash flow and FFO per share as a result of
    the merger or any other reason may result in a greater likelihood that
    distributions will be made to stockholders. FFO is calculated as net
    income, excluding gains or losses from sales of property, depreciation
    and amortization of real estate assets and nonrecurring items of income
    or expense. The independent directors consider FFO an appropriate
    measure of performance of an equity REIT because it is predicated on
    cash flow analysis. However, FFO is not an alternative to measurements
    under GAAP and may not be comparable to similar titled items recorded by
    other REITs.

  . The independent directors have concluded that the exchange price is a
    fair price for the shares of AmREIT common stock for the purposes of the
    merger from the viewpoint of AmREIT and the stockholders. In concluding
    that the exchange price is fair to AmREIT and its stockholders, the
    independent directors noted that the net price received by AmREIT in the
    most recent public offering was approximately $8.71 per share ($10.25 per
    share less offering expenses of 15% per share). Conversely, in the
    merger, AmREIT expects to realize a net value for its shares of AmREIT
    common stock equal to approximately $8.87 per share (i.e., $9.34 per
    share less estimated merger expenses of approximately $0.47 per share).
    The independent directors noted that such analysis ignores the effect on
    the value of the AmREIT shares of AmREIT common stock of the recently
    completed advisor acquisition but that, based on the pro forma balance
    sheet, as of March 31, 1999, after giving effect to the additional shares
    of AmREIT common stock issuable to Mr. Taylor as a result of the advisor
    acquisition upon consummation of the merger, the book value per share of
    the shares of AmREIT common stock will increase from $7.17 to
    approximately $7.89 per share.

  . The merger will substantially increase AmREIT's total capitalization and
    increase its assets from approximately $37.6 million to up to
    approximately $61 million. This increased size affords several benefits.
    First, the merger will increase the number of shares of AmREIT common
    stock outstanding, which should allow AmREIT to sooner establish a
    regular secondary market for the shares and result in greater liquidity
    for holders of the shares of AmREIT common stock if and when such a
    market exists. The independent directors believe that institutional
    investors prefer larger capitalization companies when making investment
    decisions due to greater liquidity, which allows the purchase and sale of
    larger volumes of shares of AmREIT common stock without disrupting the
    market for such shares of AmREIT common stock. The independent directors
    also believe that the credit rating agencies generally favor larger
    capitalization companies and view them as being more stable for unsecured
    debt investors. Management believes all of these factors increase the
    attractiveness of AmREIT to potential investors, and that the merger
    should ultimately result in an improved ability to access favorably
    priced equity and debt capital.

  . The independent directors believe that the merger will allow AmREIT to
    realize economies of scale by spreading costs over a larger number of
    properties located in AmREIT's existing markets, thereby improving
    AmREIT's profit margin.

  . As a result of the merger, AmREIT will acquire the partnerships'
    properties, most of which are located in AmREIT's existing market. The
    independent directors believe that this should provide for easier
    assimilation of these new properties into AmREIT's existing portfolio
    because AmREIT currently has the resources to provide the leasing and
    management services for the properties formerly owned by the
    participating partnerships.

  . Following the merger, AmREIT will be in the financial position to improve
    its access to attractively priced alternative sources of capital by
    expanding its geographic diversification and thereby reducing its
    vulnerability to recessions in any particular region. The last recession
    was a "rolling recession," because it affected the economies of different
    regions at different times. For example, the Southwest went into and
    emerged from the recession earlier than the Southeast. The independent
    directors believe

                                       37
<PAGE>

    that the expansion into new areas should reduce the risk that a regional
    economic downturn will affect all of AmREIT's properties simultaneously,
    thus smoothing AmREIT's performance through the economic cycles.

  . The independent directors received and specifically adopted the Morgan
    Keegan fairness opinion that the consideration to be paid by AmREIT
    pursuant to the merger is fair, from a financial point of view, to AmREIT
    as of the date of such opinion, based upon and subject to certain matters
    stated therein.

  . The independent directors received and reviewed presentations from, and
    discussions with, certain executive officers of AmREIT and Morgan Keegan
    regarding the business, real estate assets, financial, accounting and due
    diligence with respect to the partnerships and the terms and conditions
    of the merger agreements, all of which supported the merger.

   The independent directors were unable to compare the value of the
partnerships, as reflected, to recent market prices or historical market
prices for their partnership units because there have been no significant
recent resales of limited partnership units of any partnership. The
independent directors did not consider a comparison of current or historical
book values of the partnerships with those of AmREIT as a basis for judging a
fair consideration to be paid for the partnership assets because they do not
believe that historical book value and/or depreciated value of real estate is
a reliable indication of current market value. The independent directors did
not consider going concern value of the partnerships because they believe
AmREIT will acquire the net assets of the partnership in the merger, not a
continuing business. The independent directors considered the liquidation
value of the partnerships within the context of the market values of the
partnership's net assets being acquired in the merger, as described above, and
as set forth in the Morgan Keegan fairness opinion analysis.

   The independent directors and management also discussed certain potential
negative factors and risks that could arise or do arise from the merger. These
potential negative factors and risks include the following:

  . The exchange price is fixed. Therefore, if the fair value of the shares
    of AmREIT common stock is higher on the effective date of the merger than
    the amount of the exchange price, the number of shares of AmREIT common
    stock to be received by the limited partners in the participating
    partnerships will not be reduced, thereby increasing the value of the
    consideration to be received by the limited partners in the merger. The
    independent directors believe this fact was mitigated by the fact that
    the number of shares of AmREIT common stock to be received by the limited
    partners in the participating partnerships will not be increased if the
    value of the shares of AmREIT common stock is lower on the effective date
    of the merger.

  . Costs related to the merger (including legal and accounting fees,
    financial advisory fees, printing and other costs) are expected to be
    significant.

  . AmREIT's management will have to devote a great deal of time and effort
    to effectuate the merger.

  . The merger will not initially result in a significant increase in the
    geographic diversification of AmREIT's property portfolio. AmREIT
    currently has properties in Arizona, Texas, Georgia, Kansas, Louisiana,
    Missouri, Delaware and Mississippi. The merger adds four additional
    states: Oklahoma, Colorado, Minnesota and Tennessee. Management considers
    each of these to be attractive markets. Based on internally generated
    estimates of value, approximately 50% of AmREIT's investment in
    properties is currently in Texas. Following the merger, AmREIT's
    investment in properties will continue to be concentrated in the state of
    Texas; approximately 50% of AmREIT's property will be outside the state
    of Texas. The independent directors believe that geographic
    diversification is necessary in order to improve AmREIT's access to
    attractively priced alternative sources of capital.

The General Partners' Reasons and Recommendations for the Merger

   Mr. Taylor believes, and the corporate general partner of each partnership
believes, that the terms of each merger agreement, including the consideration
to be received by the limited partners in the merger, are fair to

                                      38
<PAGE>

and in the best interests of the limited partners of each partnership, each of
whom is unaffiliated with the general partners. Accordingly, Mr. Taylor and the
board of directors of each corporate general partner has approved each merger
agreement and recommend that the respective limited partners vote for approval
of the merger agreement and amendment of the respective partnership agreements.

   The general partners engaged Houlihan Lokey to render fairness opinions with
respect to the merger consideration and Valuation Associates, an independent
real estate appraisal firm, to appraise the market value of each partnership
and its properties. The general partners have expressly relied upon and adopted
the analysis and conclusions of Houlihan, Lokey and Valuation Associates in
connection with finding the merger to be fair and recommending the merger to
the limited partners of its respective partnership. The board of directors of
each corporate general partner has specifically adopted the Houlihan Lokey
fairness opinion and the appraisals with respect to its respective partnership.

   The general partners' fairness determination in the case of each partnership
was based upon the transaction as a whole, as well as the combination of less
than all partnerships, because each partnership's value for the purposes of the
merger is its net asset value. The general partners believe that net asset
value is a reasonable estimate of the value of each partnership for the merger
as it is directly derived from the market value of the partnerships' assets as
determined by Valuation Associates.

   The net asset value of each partnership was determined independently of
those of the other partnerships, except in those instances where a partnership
jointly owns an investment with one or more other partnerships. In each such
case, the negotiated price of the property was determined assuming a 100%
ownership and control of the property. The negotiated price so determined was
then allocated to the co-owners in accordance with the percentage of ownership.
No premium was allocated for a majority or controlling interest in these
jointly owned properties and no discount was made with respect to a minority
ownership interest in such properties. The general partners believe that the
net asset value methodology was consistently applied to each partnership will
not result in valuations more favorable to some partnerships over others. The
general partners determined that the fairness to limited partners of each
partnership, considered separately, of the respective merger agreement and the
transactions contemplated thereby will therefore not be materially affected as
to any partnership in the event the merger is completed in any combination with
fewer than all partnerships.

   The general partners have concluded that the exchange price is a fair
valuation of the shares of AmREIT common stock for the purposes of the merger
from the viewpoint of the limited partners. The general partners base their
belief on, among other analyses, their conclusion that, in the absence of
current trading information, the shares of AmREIT common stock can be fairly
valued by reference to recent cash prices paid for them by public investors.
AmREIT last sold its common stock to public investors at a price of $10.25 in
May 1998. The general partners also considered possible enhancement to the
value of the shares of AmREIT common stock due to AmREIT's attractive property
investments since that offering and its subsequent transformation to a self-
managed REIT through the advisor acquisition. The general partners noted that
most of the costs from the merger will be born by AmREIT, if it is consummated,
and that the partnerships approving the merger (with the exception of
disposition fees paid by Fund III, Fund IV, Fund V and Fund VI if they approve
the merger) will not incur sales and/or liquidation expenses which they would
expect to incur if their properties were liquidated. In circumstances where the
partnerships sold their properties and liquidated, they would expect to incur
liquidation costs of 5% or more of the price of the properties and, thus,
distribute to their partners 95% or less of the net proceeds from the sale of
their properties. Also, limited partners seeking to reinvest their
distributions would expect to pay transaction costs (including securities
commissions) of 5% or more.

   The general partners also considered that, immediately after the merger is
consummated, the limited partners' return on the shares of AmREIT common stock
received in the merger as a percentage of their original investment in their
partnership will be less than they currently receive from their partnership
(except in the case of Fund IV). However, the general partners believe that
this reduction will be temporary and that the future return realized by limited
partners from their AmREIT shares of AmREIT common stock will be greater, on a
cumulative basis, than that which they would realize if they remained in their
partnership. This is because

                                       39
<PAGE>

the revenues of the partnerships, to varying degrees, are derived from aging
leases on depreciated properties. The general partners anticipate that
partnership distributions will decrease at varying rates in the future, as the
leases near expiration and the partnership incurs costs in connection with
lease renewals and/or replacements and with the costs of property
rehabilitation and/or tenant improvements. Thus, while the current partnership
distributions exceed dividends paid on the shares of AmREIT common stock, the
general partners believe that the return from the shares of AmREIT common stock
will be greater than that which could be received from the partnership over the
next 3 to 5 years. Conversely, the general partners believe that AmREIT, as a
result of the merger and its expanded growth financed thereby, will grow its
asset base and FFO. Based on an analysis similar to that of the independent
directors, the general partners concluded that an investment in AmREIT will be
accretive to AmREIT's shares of AmREIT common stock, including shares of AmREIT
common stock issued to the limited partners in the merger. Also, the general
partners believe that, at least qualitatively, an investment in AmREIT shares
of AmREIT common stock will have greater value than a like investment in
partnership units because of the added liquidity of an investment in the shares
of AmREIT common stock. In agreeing to the exchange price, the general partners
also considered their conclusion that the negotiated prices of the properties
fairly represent the current value of the properties of each partnership.

   In reaching their conclusion, the general partners and each corporate
general partner did not consider a partnership's net book value in reaching
their conclusions regarding the fairness of the merger because they do not
believe net book value to be a reliable measure of the value of either the
partnership or its properties. As described below, the general partners and
each corporate general partner considered the estimated going concern values of
the partnerships. Because of the factors described above, including aging of
property leases and increasing deferred rehabilitation and/or re-leasing costs,
the general partners and each corporate general partner believe that the going
concern value of each partnership is no greater than its net asset value for
the purposes of the merger. The general partners and each corporate general
partner also considered the liquidation value of the partnership as measured by
the likely value to be realized by the partnership in the event of the orderly
sale of its properties over a 12-month period, net of anticipated sales and
transaction costs of 4% to 7%. In each case, the general partners and the
corporate general partners believe that the negotiated price of the properties
was at least equal to their estimated liquidation value for each partnership.

   The negotiated prices of the partnerships' properties are based on the
appraisal of the properties by Valuation Associates, an independent real estate
appraisal firm retained by the general partners on behalf of the partnerships.
The limited partners have not had independent representation during the course
of the merger discussions. In determining not to engage an independent
representative for the limited partners, the general partners were faced with
the conflicts of interest with respect to the partnerships and limited partners
discussed elsewhere in this proxy statement. See "CONFLICTS OF INTEREST" on
page 64 and "RISK FACTORS" on page 20. The general partners believe that the
absence of independent representation is mitigated by the similarity of the
partnerships, their investments and financial condition and their longstanding
relationship and their familiarity with each partnership. The partnerships have
the same investment objectives and restrictions as AmREIT, their properties are
generally located in the same markets and are of similar size and quality. Of
the 31 properties owned by the partnerships, 17 are jointly owned by two or
more partnerships. The general partners were responsible for acquiring each
partnership's properties and are familiar with each property, its condition and
its local market. The general partners also conferred with Houlihan Lokey and,
informally with other, unaffiliated real estate professionals regarding local
real estate market conditions and similar factors which could influence the
value of the properties. The financial status of each partnership is
substantially the same, as each typically maintains positive net cash and none
has significant debt. The properties of each partnership are under net leases
to the same type of tenants with similar credit risks. The general partners
believe all of these factors enable them to adequately evaluate, negotiate and
determine a fair value of each partnership property in a manner consistent with
their fiduciary duty to the limited partners.

   The general partners have adopted Houlihan's fairness opinion to each
partnership. The general partners also noted that Houlihan Lokey determined
that the consideration to be received by the limited partners of each
partnership in connection with the merger is fair from a financial point of
view to the partnerships' limited

                                       40
<PAGE>

partners. Houlihan Lokey was engaged to represent each partnership and the
interests of its limited partners, as a group in connection with its
determination as to the fairness of the consideration to be received by the
limited partners from a financial point of view without taking into account the
specific financial interest of any person or group of investors.

Alternatives to the Merger

   The general partners' assessment of the fairness of the proposed merger was
also based on their review of available alternatives. These alternatives
included liquidation of the partnerships and continuation of the partnerships
through an orderly liquidation period (estimated at up to six years). In order
to determine whether the merger or one of its alternatives would be more
attractive to the limited partners, the general partners compared the potential
benefits and detriments of the merger with the potential benefits and
detriments of the alternatives. The general partners believe that each of the
merger and its alternatives offers potential benefits and suffers from
potential detriments not possessed by the other alternatives. Set forth below
are the conclusions of the general partners and the boards of directors of the
corporate general partners regarding the comparisons of the merger to its
alternatives and a detailed discussion of the potential benefits and detriments
of each of these alternatives.

   Liquidation. An alternative to the merger would be liquidating each
partnerships' assets, distributing the net liquidation proceeds to the general
partners and the limited partners in accordance with the partnership
agreements, and thereafter dissolving the partnerships. Through such
liquidations, the general partners would provide for a final disposition of the
investors' interest in the partnerships.

  . Benefits of Liquidation. Any net proceeds realized upon the liquidation
    of a partnership would be utilized by limited partners for investment,
    business, personal or other purposes. If the partnerships liquidated
    their assets, such assets would be valued through arm's length
    negotiations between the partnerships and the prospective purchasers.
    Except as described under "Offers from Third Parties" below, none of the
    partnerships has to date sold, or received any unsolicited offers to
    purchase, their properties.

  . Disadvantages of Liquidation. Since the partnerships were organized,
    significant changes have taken place in the financial and real estate
    markets that have had a material adverse impact upon the value of
    commercial real estate. In the 1980s and early 1990s, the United States
    real estate market experienced one of the worst real estate cycles in
    recent history. Also, the savings and loan industry, one of the largest
    sources of real estate investment financing, experienced a crisis which
    sharply curtailed lending and prompted a large number of property sales,
    contributing to the oversupply. In addition, a significant change in tax
    laws made investment in real estate less attractive and reduced the pool
    of prospective real estate buyers. Other sources of capital such as life
    insurance companies and pension funds reduced their investment in real
    estate as the market became less favorable. All of these factors, as well
    as other less apparent ones, contributed to reductions in the revenue
    streams and a loss in value in all types of real estate located across
    the nation. Most real estate markets have become stronger over the past
    12 to 18 months, and most value has been regained. However, even in
    improving markets, liquidation of an entire portfolio within a short
    period of time typically produces substandard valuations and may prevent
    all partnerships from maximizing the net proceeds from a sale of a
    property which may otherwise be achievable.

  . Liquidation Procedures. The process for liquidating the partnerships'
    assets is in large measure within the control of the limited partners.
    The general partners are not authorized, without notice to or the
    approval of the limited partners, to sell, refinance or otherwise dispose
    of all or substantially all of the partnerships' assets. Liquidation may
    be accomplished through a series of separate transactions with the same
    or different purchasers or as a part of a multi-property transaction that
    might also involve properties owned by other partnerships. The general
    partners will need to engage real estate brokers and possibly other
    professionals to assist with the disposition of the partnerships'
    properties. These persons may assist with the identification of
    prospective purchasers, arrangements for asset financing,

                                       41
<PAGE>

    and assistance with the structure of the transaction. The general
    partners, as fiduciaries to the limited partners, remain responsible for
    determining the terms and conditions of the transaction. Each partnership
    can expect to incur costs for these professional and closing costs which,
    in the aggregate, will range from 4% to 7% of the sales prices of their
    properties. These amounts would be in addition to any disposition fees or
    other compensation payable to the general partners by reason of the
    partnership's liquidation.

  . Form of Consideration. Another significant consideration for the general
    partners would be the decision whether to insist upon payment in full
    upon sale of a property or to accept a portion of the sale price at
    closing and the balance through installment payments. Acceptance of a
    sale proposal providing for deferred payments would extend the life of a
    partnership until receipt of those amounts by the partnership and their
    distribution in accordance with the partnership agreement. Such
    arrangements would also expose a partnership to the risk that deferred
    payments might not be collected in full and that the partnership might be
    forced to foreclose on any collateral given to secure payment of the
    deferred obligations.

  . General Partners' Recommendation and Comparison with the Merger. The
    general partners favor the merger over liquidation of the partnerships'
    assets for the following reasons:

  . Without merging, it is likely that distributions will need to be reduced
    in the near future in many partnerships because of the expiration of
    leases and the possibility the properties will not be able to be re-
    leased at comparable rates and/or the need to establish cash reserves.

  . AmREIT and the general partners believe the shares of AmREIT common stock
    will provide limited partners with a more readily marketable security. As
    a condition precedent to the merger, AmREIT will list its shares of
    common stock on an exchange. A publicly-traded REIT allows investors to
    invest in real estate with a greater degree of liquidity afforded by an
    exchange-listed security.

  . Following the merger, AmREIT will own a larger number of properties over
    a broader geographic area than each individual partnership, thus reducing
    limited partner exposure to economic downturns in any particular region
    or properties.

  . AmREIT and the general partners also believe that expanding AmREIT's
    property portfolio will have a long-term positive impact on the value of
    AmREIT's shares.

  . The general partners believe that the value to each limited partner in an
    immediate liquidation of each partnership would be less than the
    consideration to be received under the merger. This is due in part to the
    fact that each partnership would incur selling costs for each individual
    property or the portfolio as a whole and the general partners believe the
    sale of multiple assets in a short defined period would likely result in
    a discount of the property values from fair market value. An immediate
    liquidation would also require legal, accounting and printing costs to
    prepare a proxy statement or consent solicitation statement requesting an
    approval from all limited partnership unitholders to approve the
    liquidation values.

   Continuation of Partnerships. A second alternative to the merger would be
to continue each of the partnerships in accordance with its existing business
plan, with the partnership remaining as a separate legal entity, with its own
assets and liabilities, and continuing to be governed by its existing
partnership agreement. Nothing in the partnerships' organizational documents
requires the general partners to proceed with liquidating the partnership's
assets in today's real estate markets. While the disclosure documents,
pursuant to which the limited partnership units were offered to the public,
disclosed the intentions of the partnerships to liquidate their assets after a
maximum of ten to twelve years from acquisition, depending upon the program,
the general partners are not under a legal obligation to liquidate assets
within that time frame. To the contrary, each of the partnerships has an
original intended operating life of ten or more years, and the limited
partners were advised that the liquidation of the partnerships would be in the
control of the general partners.

  . Benefits of Continuation. A number of advantages would be expected to
    arise from the continued operation of the partnerships. Limited partners
    should continue to receive regular quarterly

                                      42
<PAGE>

    distributions of net cash flow, arising from operations and the eventual
    sale of the partnership properties. Since the partnerships are not
    obligated to dispose of their assets at any particular point in time,
    continuing the partnerships allows the general partners to select the
    most opportune time for disposing of the partnerships' assets,
    irrespective of the expected holding period set forth in the original
    disclosure documents. In addition, the decision to continue the
    partnerships, if selected, would mean that there would be no change in
    the nature of the limited partners' investment. Continuation of the
    partnerships avoids most disadvantages that might be deemed inherent in
    the merger.

  . Disadvantages of Continuation. The primary disadvantage with this
    strategy is the general partners' belief that continuation of the
    partnerships will not secure for the limited partners the benefits that
    the general partners expect to result from merging the partnerships into
    AmREIT. These benefits are highlighted under "THE MERGER--The General
    Partners' Reasons and Recommendations for the Merger" beginning on page
    38. The limited partners of a partnership which does not participate in
    the merger should be prepared to continue holding their investments in
    such partnerships for the foreseeable future. At least some of the
    partnerships can hold limited partners' investments beyond the time
    period originally contemplated for the length of those investments.
    Continuation of the partnerships may also result in the reduction of
    distributions to the limited partners in the near future. A number of the
    partnerships' leases expire over the next several years and there can be
    no assurances that those properties will be able to be re-leased at
    comparable rental rates. Additionally, several of the partnerships will
    need to establish and/or expand their capital reserves in the foreseeable
    future. The general partners believe that the larger number of properties
    owned by AmREIT will reduce the risk that distributions will be affected
    by adverse consequence at a few properties. Limited partners also will
    not have the opportunity for liquidity that will be afforded through the
    establishment of a public trading market for the shares of AmREIT common
    stock. There is no established public trading market for the limited
    partnership units. The general partners have not historically assisted
    limited partners desiring to transfer limited partnership units. The
    purchase price for the limited partnership units in the secondary market
    is subject to negotiation between the buyer and seller. Another
    disadvantage of continuation as a limited partnership is that limited
    partners would continue to be burdened by the more complicated Schedule
    K-1 for the reporting of the financial results of the partnerships.

  . Timing of Sales. Continuing each partnership in accordance with an
    orderly liquidation plan would enable the partnerships to sell each
    property at a different time to maximize price. The downside to this
    option is that the estimated projected time frame for a complete
    liquidation of the partnerships ranges from an additional one to six
    years. This additional time frame would place the partnerships in a
    position that exceeds the originally anticipated holding period for these
    real estate investments. During this extended time frame, each individual
    investor would remain in an illiquid investment vehicle without the
    ability to reasonably exit the investment. Because of the relatively
    small total size of each partnership, the advantages of diversification
    and liquidity would not be available. Given the size and number of
    properties held by each of the partnerships, the sale of each individual
    property would cause each partnership to continue to cover fixed
    administrative charges with the remaining properties, resulting in future
    reductions in partnership distributions. In addition, the limited
    partnership unitholders would continue to have the burden of
    incorporating yearly K-1s with their personal tax returns. Conversely,
    AmREIT is expected to have a substantially larger, more diversified,
    investment portfolio than any particular partnership, which reduces the
    risks associated with any particular assets or group of assets, increases
    AmREIT's ability to access capital markets for new capital investments
    and eliminates duplication in administrative services, reporting and
    filing.

  . General Partners' Recommendation and Comparison with Merger. The general
    partners have concluded that continuation of the partnerships is not as
    attractive an alternative as the merger based on the benefits of the
    merger which limited partners would forgo in the event of continuation of
    the partnerships. Specifically, the limited partners would not realize
    the liquidity or diversification afforded by the merger, and would not be
    able to participate in new real estate investment opportunities.

                                       43
<PAGE>

   Summary of Positive and Negative Factors Considered by the General Partners.
Following is a summary of the positive and negative factors considered by the
general partners in recommending the merger to the limited partners of each
partnership. After considering each of these factors individually and in the
aggregate, the general partners strongly recommend that the limited partners
vote "For" the merger. The general partners did not assign a relative weight to
these factors.

  . Positive Factors:

    (1) The general partners believe that the economic terms of each merger
        agreement, including the exchange price for each partnership and the
        52.2% equity interest in the combined AmREIT entity to be received
        by the limited partners, assuming all partnerships participate in
        the merger, are favorable to the limited partners.

    (2) The general partners believe that the net asset values of the
        partnerships represent fair estimates of the value of the
        partnership net assets and constitute a reasonable basis for
        allocating the consideration offered by AmREIT among all
        partnerships that may be combined through the merger.

    (3) The general partners believe that in the future, the combined entity
        will have improved access to capital markets for future growth and
        limited partners will have enhanced liquidity as a result of the
        larger total equity market capitalization of the combined entity.

    (4) As separate legal entities with different investors, each of the
        partnerships must segregate its assets and liabilities (to avoid
        commingling assets), conduct operations independently, and maintain
        separate books and records for the preparation of financial
        statements, tax returns, investor information and, as required,
        reports and filings to be made to various governmental regulatory
        agencies. The assets of one partnership cannot be employed for the
        benefit of one or more of the other partnerships and the general
        partners' fiduciary duties prevent them from pursuing activities
        favoring some partnerships to the disadvantage of other
        partnerships.

    (5) Due to the separate nature of the partnerships, with their different
        groups of investors, the general partners must always be mindful of
        the separate programs, and treat them separately, even if other
        courses of action would benefit most if not all of the partnerships.

    (6) Potential conflicts of interest arise in the allocation of
        management resources and efforts to refinance or dispose of
        properties. In contrast, the merger places substantially all of the
        assets of the anticipating partnerships into AmREIT, and allows such
        assets to be used to achieve a common set of investment objectives
        without taking into account the differences among the partnerships.
        The general partners therefore concluded that, through the merger,
        AmREIT could secure advantages that cannot be fully pursued by the
        partnerships acting on their own. Such advantages include, but are
        not limited to, the opportunity of making new investments, the
        availability of financing and taking advantage of certain business
        opportunities (which may not be profitably pursued by any of the
        partnerships).

    (7) The general partners believe that the merger will provide liquidity
        to limited partners by enabling limited partners to sell their units
        at the highest price available in the shortest period of time.

    (8) The general partners reviewed the terms of each merger agreement,
        including the mutuality of the representations, warranties and
        covenants, the requirement that each party consult with the other on
        significant business and financial matters prior to consummation of
        the merger, and the ability of the general partners to pursue an
        unsolicited superior competing transaction should its fiduciary
        duties so require, and believe that they were fair to the limited
        partners.

    (9) The general partners believe that the merger will result in
        simplified tax administration for most limited partners.
        Stockholders will receive Form 1099-DIV to report their
        distributions from AmREIT. Forms 1099-DIV are substantially easier
        to understand than the more complicated Schedule K-1 prepared for
        the reporting of the financial results of the partnerships.

                                       44
<PAGE>

    (10) Each year the partnerships must prepare up to ten separate sets of
         financial statements, annual and quarterly filings for the
         Commission, tax returns and investor communications. The accurate
         preparation of this material requires substantial management time
         and effort. Furthermore, to the extent other service providers,
         such as legal counsel, accountants, appraisers, land use
         consultants and other professionals, render services benefiting two
         or more of the partnerships, relative to the benefits afforded the
         partnerships, costs and expenses associated with and services must
         be fairly and equitably allocated among the partnerships. The
         general partners therefore believe that, by combining the
         participating partnerships into a single ownership entity, the
         merger should eliminate much of the duplication in reporting,
         filing, and other administrative services, simplifying
         administration of the consolidated entities including tax
         administration as described below. The general partners found it
         difficult to quantify to what extent, if any, this merger of
         functions would reduce the overall cost of administrative services.
         For example, while the merger reduces the number of entities for
         which administrative services are required, the merger will not
         reduce the number of investors or the assets under management. The
         general partners concluded that whether or not the merger reduces
         the overall costs, it should eliminate the risk of misallocating
         expenses benefiting one or more of the programs, and the problems
         of determining a fair method of allocating common costs and
         expenses, and simplify the preparation of financial statements, tax
         returns, investor information and reports and filings otherwise
         required.

    (11) The general partners have seen in recent years a number of
         significant changes take place in the financial and real estate
         markets. These same factors created attractive investment
         opportunities for investors which have access to capital. The
         general partners also concluded that the partnerships are not in a
         position to take advantage of these opportunities since they have
         already committed their capital and are not authorized to reinvest
         proceeds from the sale of their properties or to raise additional
         funds. The general partners believe that, in contrast, AmREIT can
         take advantage of investment opportunities that may be available in
         current real estate markets because it has both the right to
         reinvest net sale or refinancing proceeds and the authority to
         raise additional capital, through the sale of debt and/or equity
         securities, to finance investments. This ability will allow those
         limited partners who become stockholders in AmREIT to participate
         in investment opportunities in the current real estate market.

    (12) Moreover, the general partners further believe that even if the
         partnerships were able to raise additional funds through debt or
         equity offerings, AmREIT, as a combined entity, could more easily
         issue additional debt and equity securities on more attractive
         terms than would be available to any of the partnerships due to its
         larger base of assets and stockholders' equity. If all of the
         partnerships participate in the merger, AmREIT will control assets
         having a value of approximately $61 million. The general partners
         believe that AmREIT's capital base may make it a more attractive
         candidate for the services of investment banking firms, financial
         institutions, institutional lenders and others interested in
         placing large amounts of capital. Generally speaking, all other
         conditions being equal, the cost of money for large borrowers is
         less than the cost of money for borrowers having a smaller capital
         base.

    (13) By combining the partnerships with AmREIT, the merger will create
         an investment portfolio substantially larger and more
         geographically diversified than the portfolio of any of the
         partnerships. The general partners therefore concluded that this
         increased size and the resulting consolidation of operations would
         spread the risk of an investment in AmREIT over a broader group of
         assets and reduce the dependence of the investment upon the
         performance of any particular asset or group of assets, such as
         assets in the same geographical area.

  . Negative Factors:

    (1) The general partners did not retain an unaffiliated representative
        to act on behalf of the partnerships, either individually or as a
        group, or on behalf of the limited partners in the merger.

                                       45
<PAGE>

    (2) Because the exchange price is fixed, a decline in the value of the
        shares of AmREIT common stock would reduce the value of the
        consideration to be received by limited partners in the merger. This
        factor was mitigated, in the general partners' view, by the fact
        that because of the fixed exchange price limited partners would
        benefit from any appreciation in the price of the shares of AmREIT
        common stock.

    (3) AmREIT intends to maintain distributions at current levels following
        the merger, if consummated; however, there is no assurance it will
        be able to do so or, if made, such distributions will not exceed
        AmREIT's net income and/or FFO for the periods to which they relate.

    (4) There are numerous conditions to AmREIT's obligation to consummate
        the merger.

    (5) The anticipated benefits of the merger may not be realized.

    (6) Under the terms of each merger agreement, each of the general
        partners is prohibited from initiating, soliciting or encouraging
        any inquiries or the making of any proposal that constitutes, or may
        reasonably be expected to lead to, a transaction which would compete
        with the merger except that, if the general partner determines in
        good faith after consultation with outside legal counsel that it is
        required by its fiduciary obligations to do so, the general partner
        may, among other things, respond to and engage in discussions and
        negotiations with persons making unsolicited proposals or inquiries
        and may approve or recommend such a transaction.

    (7) The partnerships currently have no leverage (borrowings). Upon
        completion of the merger, AmREIT intends to immediately increase its
        leverage to levels up to approximately 50% of its total post-merger
        real estate value.

    (8) AmREIT has only recently completed the advisor acquisition and the
        anticipated benefits therefrom may not be fully realized.

    (9) The merger will result in taxable income or loss to each limited
        partner which is not a tax-exempt entity. Because the merger will
        result in an exchange of limited partnership units for shares of
        AmREIT common stock, no limited partner will receive cash (other
        than cash in lieu of fractional shares of AmREIT common stock or
        cash received as part of the cash/notes option) in the merger to pay
        any taxes due on any taxable income arising as a result of the
        merger.

    (10) AmREIT intends to acquire by development and/or purchase one or
         more properties with post-merger financing proceeds, which
         property(ies) are currently unidentified.

   In light of the wide variety of factors, both positive and negative,
considered by the general partners, the general partners found it impracticable
to quantify or otherwise assign relative weights to the specific factors
considered in making their determination. However, in the general partners'
view, the potentially negative factors considered by them were not sufficient,
either individually or collectively, to outweigh the positive factors
considered by the general partners in their deliberations relating to the
merger. In addition, except as detailed above, no analysis or attempt to
quantify any financial or operational benefits or detriments was made.

   THE GENERAL PARTNERS BELIEVE THAT THE TERMS OF EACH MERGER AGREEMENT,
INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS IN
CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
RESPECTIVE LIMITED PARTNERS AND HAVE APPROVED EACH MERGER AGREEMENT AND
RECOMMEND THAT THE RESPECTIVE LIMITED PARTNERS VOTE FOR APPROVAL OF EACH MERGER
AGREEMENT AND AMENDMENT TO THE PARTNERSHIP AGREEMENTS AND FOR APPROVAL OF THE
APPLICABLE RELATED TRANSACTION.

   In the event the merger is not consummated for any reason, each partnership
will continue to pursue its business objectives of maximizing the value of its
properties.

                                       46
<PAGE>

Offers From Third Parties

   In May 1999, Fund III sold a Taco Bell located in Houston, Texas which was
originally purchased in 1983. Fund III was notified that Taco Bell desired to
terminate their lease. The property was listed for sale with an independent
third party real estate broker. In May 1999, the property sold for
approximately $172,500.

   In April 1999, Fund III received an offer to purchase the Bank of America
property located in Houston, Texas. The offer made was for approximately
$574,000. Upon discussion and further analysis, the offer was rejected. No
other offers have been made on this property.

The Merger Consideration

   If a partnership is acquired by AmREIT, each limited partner will receive
shares of AmREIT common stock unless the limited partner votes against the
merger and affirmatively elects the cash/notes option described below. If a
partnership votes against the merger, the partnership will continue as an
independent entity which will contract with AmREIT to provide property
management services. The number of shares of AmREIT common stock offered to
each partnership equals the partnership's net asset value, as adjusted on the
effective date of the merger, divided by the exchange price of $9.34. Cash will
be issued in lieu of fractional shares based on the exchange price.

   AmREIT Shares. The consideration payable to each partnership will consist of
shares of AmREIT common stock. The number of shares that will be issued to each
limited partner upon the consummation of the merger will be allocated based on
each limited partner's partnership units. Limited partners will receive AmREIT
common stock unless they vote "Against" the merger and expressly elect to
receive the cash/notes option, in which case they would receive their portion
of the purchase price in a payment consisting of 10% cash and 90% notes.

   Cash/Notes Option. If a partnership approves the merger, any limited
partners who voted "Against" the merger who does not wish to own AmREIT common
stock, may elect the cash/notes option. The payment received by limited
partners who elect the cash/notes option will be equal to their portion of the
liquidation value of the partnership, as determined by Valuation Associates, an
independent real estate appraisal firm, allocated pursuant to each limited
partner's respective partnership units. The liquidation value will be lower
than the value of the AmREIT common stock, based on the exchange price, offered
to the respective partnership in the merger. If limited partners properly elect
to receive the cash/notes option, they will receive (1) a cash payment equal to
the value of 10% of the liquidation value, and (2) notes, the principal amount
of which will be equal to 90% of the liquidation value. The notes will bear
interest at   % annually and will mature on     , 2006. The notes are
redeemable by AmREIT at any time without permission or penalty. AmREIT will
issue only up to $10 million in an aggregate principal amount of notes to all
limited partners electing the cash/notes option. If more than $10 million of
notes are elected, the notes will be allocated pro rata among the electing
limited partners. The differences between the principal amount of notes
actually received and 90% of the liquidation value allocable to the limited
partners will be payable in shares of AmREIT common stock. The 10% cash portion
of the cash/note election will not be affected by any proration of the notes.
The cash portion of the cash/notes option will be paid by AmREIT from cash
reserves or from cash borrowing from AmREIT's line of credit.

   General Partners. The general partners of the partnerships (assuming that
all of the partnerships are acquired in the merger), also will receive an
estimated aggregate of 3,991 shares of AmREIT common stock for their
partnership units. The AmREIT common stock allocated to each partnership will
be issued to and allocated between the limited partners (other than those
limited partners that elected the cash/notes option), and the general partners
based on their respective partnership units. For a discussion of the portion of
the consideration payable to the general partners for each partnership
acquired, see the supplement accompanying this proxy statement.

                                       47
<PAGE>

   Net Asset Values. The net asset value of each partnership equals (1) the
negotiated price of the partnership's real estate assets (properties), plus (2)
the partnership's net cash (i.e., the excess, if any, of its cash and cash
equivalent assets over its liabilities) as of the effective date. The only
material assets of each partnership are its properties and cash. None of the
partnerships are expected to have any material liabilities at the effective
date. The net asset values of Fund IV and Fund V will be adjusted at the
closing of the merger in an amount equal to the reduction of the unpaid balance
of the Atlas note from March 31, 1999.

   The methodology of determining the net asset values of the partnerships was
determined and agreed to by the general partners on behalf of the partnerships
and the independent directors on behalf of AmREIT. The general partners and the
independent directors believe that net asset value is a fair measure of the
value of the partnerships to AmREIT in the merger because each partnership's
net asset value is directly derived from a valuation of each partnership's
assets, which consist only of property investments, cash and accounts
receivable. Also, none of the partnerships has significant liabilities and most
partnerships are anticipated to have cash and accounts receivable in excess of
its debt at the effective date.

   The following table sets forth the real property and net cash components of
net asset value of each partnership calculated as if the effective date was
March 31, 1999.

<TABLE>
<CAPTION>
                                                           Net Cash
                                               Negotiated     at     Partnership
                                                Price of   March 31,  Net Asset
                    Partnership                Properties    1999       Value
                    -----------                ----------- --------- -----------
      <S>                                      <C>         <C>       <C>
      FUND III................................ $   825,000 $ 48,537  $   873,537
      FUND IV.................................     498,000   11,457      509,457
      FUND V..................................     443,000   10,125      453,125
      FUND VI.................................     346,000       --      346,000
      FUND VII................................     922,000   29,700      951,700
      FUND VIII...............................   1,644,000   57,393    1,701,393
      FUND GOODYEAR...........................   1,058,000   15,907    1,073,907
      FUND IX.................................   5,251,000   91,862    5,342,862
      FUND X..................................  10,495,000       --   10,495,000
      FUND XI.................................   6,243,000   81,904    6,324,904
                                               ----------- --------  -----------
        Total................................. $27,725,000 $346,885  $28,071,885
</TABLE>

Other methodologies for valuing the partnerships were not seriously considered
by the general partners or the independent directors. Neither the general
partners nor the independent directors could identify other acceptable
methodologies for valuation of the partnerships for the purposes of the merger.

   Negotiated Prices. The negotiated prices of each partnership's properties
were negotiated and agreed to by the general partners on behalf of the
partnerships and the independent directors on behalf of AmREIT. The negotiated
prices were based in part on the appraisals of the partnerships and their
properties conducted by Valuation Associates, an independent real estate
appraisal firm. In determining the negotiated prices, the general partners and
the independent directors considered other factors in addition to the
appraisals, including the current and projected net operating income and cash
flow, capitalization rate, market rental rates, lease expirations, and
anticipated capital expenditures for leasing and tenant improvements for each
property.

   In their negotiations on behalf of the partnerships, the general partners
considered the analysis and conclusions contained in the appraisals and in the
Houlihan Lokey fairness opinions. Houlihan Lokey calculated a range of values
of each partnership's properties. They reached the conclusion that the
consideration to be received by the limited partners in connection with the
merger is fair to the limited partners from a financial point of view. The
negotiated price for each partnership was within the range of value derived by
Houlihan Lokey in rendering its fairness opinions. The analysis and underlying
assumptions used by the general partners in determining the price of the
partnership were substantially the same as those used by Houlihan Lokey in
rendering its fairness opinions. Houlihan Lokey's opinions are subject to
certain

                                       48
<PAGE>

qualifications and limitations. See "FAIRNESS OPINIONS -- The Houlihan Fairness
Opinions" below on page 70. In their negotiations on behalf of AmREIT, the
independent directors conferred with and considered the analysis of Morgan
Keegan. See "FAIRNESS OPINIONS -- The Morgan Keegan Fairness Opinion" below on
page 66.

   Net Cash. A partnership's net cash equals the excess, if any, of its cash
and accounts receivable over its liabilities as of the effective date. Under
each merger agreement, a partnership's net cash cannot be negative for the
purposes of the merger. Most of the partnerships are anticipated to have a
positive net cash balance at the effective date.

   The Exchange Price. The exchange price of $9.34 per share was determined and
agreed to by the general partners and the independent directors based on the
last public offering price of $10.25 for AmREIT's common stock net of retail
commissions and certain related costs. AmREIT's last public offering ended in
May 1998.

   Minimum Price. The net asset value of each partnership is subject to
adjustment for the participating partnerships actual net cash at the effective
date and, in the case of Fund IV and Fund V, the unpaid balance of the Atlas
note, as of the effective date; provided, however, that in no event will a
participating partnership's net asset value be adjusted to an amount less than
its minimum price. For the purposes of the foregoing, a partnership's minimum
price is the amount set forth in the following table.

<TABLE>
<CAPTION>
                                                                       Minimum
      Partnership                                                       Price
      -----------                                                     ----------
      <S>                                                             <C>
      FUND III....................................................... $  793,000
      FUND IV........................................................    479,000
      FUND V.........................................................    426,000
      FUND VI........................................................    333,000
      FUND VII.......................................................    886,000
      FUND VIII......................................................  1,580,000
      FUND GOODYEAR..................................................  1,017,000
      FUND IX........................................................  5,047,000
      FUND X......................................................... 10,088,000
      FUND XI........................................................  6,001,000
</TABLE>

   The minimum price of each partnership was negotiated by the general partners
as a condition to the merger of each partnership. In determining the minimum
prices, the general partners considered, among other things, the range of
values of the partnership units in connection with the Valuation Associates
independent appraisals and the Houlihan Lokey fairness opinions.

   Shares of AmREIT Common Stock Offered to the Partnerships. The following
table shows the merger consideration in shares of AmREIT common stock offered
to each partnership in comparison to the others. The table includes the
following, calculated as if the effective date were March 31, 1999:

  . the net asset value assigned to each of the partnerships;

  . the percentage of the net asset value of each partnership against the
    aggregate net asset value of all partnerships;

  . the number of shares of AmREIT common stock to be allocable to each of
    the partnerships based upon its net asset value; and

  . the percentage of the total amount of all such shares offered by AmREIT.

                                       49
<PAGE>

Allocation of Shares

<TABLE>
<CAPTION>
                               Partnership  Percentage   Total No.
                                Net Asset  of Aggregate  of Shares       As
                                Value at    Net Asset   Offered to   Percentage
                                March 31,    Value of       the     of Aggregate
         Partnership              1999     Partnerships Partnership    Shares
         -----------           ----------- ------------ ----------- ------------
<S>                            <C>         <C>          <C>         <C>
FUND III...................... $   873,537      3.1%        93,526       3.1%
FUND IV(1)....................     509,457      1.8         54,546       1.8
FUND V(2).....................     453,125      1.6         48,514       1.6
FUND VI.......................     346,000      1.2         37,045       1.2
FUND VII......................     951,700      3.4        101,895       3.4
FUND VIII.....................   1,701,393      6.1        182,162       6.1
FUND GOODYEAR.................   1,073,907      3.8        114,979       3.8
FUND IX.......................   5,342,862     19.0        572,041      19.0
FUND X........................  10,495,000     37.5      1,123,662      37.5
FUND XI.......................   6,324,904     22.5        677,185      22.5
                               -----------    -----      ---------     -----
Total......................... $28,071,885    100.0%     3,005,555     100.0%
</TABLE>
- --------
(1) Includes interest in Atlas note of $99,044 at March 31, 1999.
(2) Includes interest in Atlas note of $93,986 at March 31, 1999.

   Return to Limited Partners From the Merger. The following table sets forth
the anticipated return to the limited partners as a result of the merger based
on the exchange price of $9.34 per share. The table sets forth the return from
the merger based on the exchange price to the limited partners per $1,000 of
adjusted capital and from the merger plus cumulative distributions through
March 31, 1999. The returns are calculated as if the effective date were March
31, 1999.

<TABLE>
<CAPTION>
                                                            Total    Cumulative
                              Return from   Return from  Cumulative   Return(3)
                              Merger per    Merger as a   Return(3)     as a
                               $1,000 of   Percentage of per $1,000  Percentage
                               Adjusted      Adjusted    of Adjusted of Adjusted
        Partnership          Capital(1)(2) Capital(1)(2) Capital(1)  Capital(1)
        -----------          ------------- ------------- ----------- -----------
<S>                          <C>           <C>           <C>         <C>
FUND III....................    $1,125        112.45%      $2,871      287.11%
FUND IV.....................       828         82.84        1,632      163.23
FUND V......................       984         98.42        2,020      202.00
FUND VI.....................     1,174        117.39        2,082      208.24
FUND VII....................       837         83.74        1,695      169.48
FUND VIII...................       909         90.85        1,714      171.37
FUND GOODYEAR...............       865          86.5        1,613      161.32
FUND IX.....................       991         99.12        1,617      161.67
FUND X......................       916         91.63        1,331      133.05
FUND XI.....................       896         89.57        1,125      112.51
</TABLE>
- --------
(1) A limited partner's adjusted capital as of the date stated, equals his or
    her original investment, less distributions constituting a return of
    capital under the respective partnership agreement. The general partners
    believe that a limited partner's adjusted capital is an accurate and
    convenient measure of his or her remaining investment in the partnership.
(2) For the purposes of calculating the return from the merger, the shares of
    AmREIT common stock are valued at the exchange price of $9.34 per share.
(3) Cumulative return includes the return from the merger based upon the
    exchange price plus cumulative distributions through March 31, 1999.

                                       50
<PAGE>

   Distribution Comparison. The following table sets forth the distributions
paid by each partnership to its limited partners during the year ended December
31, 1998 per $1,000 of adjusted capital and the dividends which would have been
paid by AmREIT during the year ended December 31, 1998 had the shares to be
received by the limited partner in the merger for such $1,000 investment been
owned during that period.

<TABLE>
<CAPTION>
                                               Partnership
                                              Distributions   Dividends Declared
                                             Declared During    During 1998 on
                                                 1998 per      $1,000 of Shares
                                                $1,000 of       to be Received
                   Partnership               Adjusted Capital     in Merger
                   -----------               ---------------- ------------------
      <S>                                    <C>              <C>
      FUND III..............................     $117.43            $77.63
      FUND IV...............................       62.00             77.63
      FUND V................................       86.53             77.63
      FUND VI...............................       81.43             77.63
      FUND VII..............................       82.99             77.63
      FUND VIII.............................       86.28             77.63
      FUND GOODYEAR.........................       81.68             77.63
      FUND IX...............................       85.84             77.63
      FUND X................................       81.02             77.63
      FUND XI...............................       74.12             77.63
</TABLE>

   Shares Issuable to the General Partners. The general partners will also
receive shares in exchange for their partnership units in the following
partnerships:

<TABLE>
<CAPTION>
                                                               Amount
                                                              Received   No. of
                                                               For GP    Shares
                            Partnership                       Interests Received
                            -----------                       --------- --------
      <S>                                                     <C>       <C>
      FUND VII...............................................  $ 9,517   1,019
      FUND VIII..............................................   17,014   1,822
      FUND GOODYEAR..........................................   10,739   1,150
</TABLE>

   In addition to the foregoing shares, the general partners have agreed to
purchase shares at the exchange price with the proceeds received from any
disposition fees otherwise payable to them by certain partnerships as a result
of the merger. The independent directors and the general partners each believe
that the general partners' use of their disposition fee proceeds to purchase
shares of AmREIT at the exchange price, the same price at which the limited
partners' investment in AmREIT is valued for the purposes of the merger, will
promote commonality of interest of the general partners and the limited
partners in the merger. The following table sets forth the amounts of
disposition fees and the number of shares the general partners will purchase
under this agreement.

<TABLE>
<CAPTION>
                                                             Amount of   No. of
                                                            Disposition  Shares
                           Partnership                         Fees     Received
                           -----------                      ----------- --------
      <S>                                                   <C>         <C>
      FUND III.............................................   $24,751    2,650
      FUND IV..............................................    14,944    1,600
      FUND V...............................................    13,291    1,423
      FUND VI..............................................    10,377    1,111
</TABLE>

   For each partnership, the disposition fee equals 3.0% of the negotiated
price of the partnerships' properties.

Fiduciary Responsibility

   Officers and Directors of AmREIT. The directors are accountable to AmREIT
and its stockholders as fiduciaries and must perform their duties in good
faith, in a manner believed to be in the best interests of

                                       51
<PAGE>

AmREIT and its stockholders and with such care, including reasonable inquiry,
as an ordinarily prudent person in a like position would use under similar
circumstances. AmREIT's charter provides that no manager or officer of AmREIT
shall be liable to AmREIT for any act, omission, loss, damage, or expense
arising from the performance of his or her duties under AmREIT save only for
his or her own willful misfeasance or malfeasance or negligence. In discharging
their duties to AmREIT, directors and officers of AmREIT shall be entitled to
rely upon experts and other matters as provided by Maryland law and AmREIT's
bylaws. The charter provides that AmREIT will indemnify its directors and
officers to the fullest extent permitted under Maryland law. Pursuant to the
charter and Maryland law, AmREIT will indemnify each manager and officer
against any liability and related expenses (including attorneys' fees) incurred
in connection with any proceeding in which he or she may be involved by reason
of serving in such capacity so long as he or she acted in good faith and in a
manner he or she reasonably believed to be in or not opposed to the best
interest of AmREIT, and, with respect to any criminal action or proceeding, had
no reasonable cause to believe his or her conduct was unlawful. A manager and
officer is also entitled to indemnification against expenses incurred in any
action or suit by or in the right of AmREIT to procure a judgment in its favor
by reason of serving in such capacity if he or she acted in good faith and in a
manner reasonably believed to be in or not opposed to the best interests of
AmREIT, except that no such indemnification will be made if he or she is judged
to be liable to AmREIT, unless the applicable court of law determines that
despite the adjudication of liability the manager or officer is reasonably
entitled to indemnification for such expenses.

   The charter authorizes AmREIT to advance reasonable funds to a manager or
officer for costs and expenses (including attorneys' fees) incurred in a suit
or proceeding upon receipt of an undertaking by such manager or officer to
repay such amounts if it is ultimately determined that he or she is not
entitled to be indemnified. AmREIT has entered into agreements with its
directors and executive officers, indemnifying them to the fullest extent
permitted by Maryland law. Stockholders may have more limited recourse against
such persons than would apply absent these provisions and agreements. To the
extent that the foregoing provisions concerning indemnification apply to
actions arising under the Securities Act, AmREIT has been advised that, in the
opinion of the Commission, such provisions are contrary to public policy and
therefore are not enforceable. AmREIT intends to obtain and maintain insurance
indemnifying the directors and officers against certain civil liabilities,
including liabilities under the federal securities laws, which might be
incurred by them in such capacity.

   General Partners of the Partnerships. Under both Nebraska and Texas
partnership law, the general partners are accountable to the partnerships as
fiduciaries and are required to exercise good faith and integrity in all their
dealings in the partnership's affairs. The partnership agreements generally
provide that neither the general partners nor any of their affiliates
performing services on behalf of the partnerships will be liable to the
partnership or any of the limited partners for any act or omission by any such
person performed in good faith pursuant to authority granted to such person by
the partnership agreements, or in accordance with its provisions, and any
manner reasonably believed by such person to be within the scope of authority
granted to such person and in the best interests of the partnership provided
that such act or omission did not constitute fraud, misconduct, bad faith or
negligence. As a result, limited partners might have a more limited right of
action in certain circumstances than they would have in the absence of such a
provision in the partnership agreements.

   The partnership agreements also generally provide that the general partners
and certain related parties are indemnified from losses relating to acts
performed or failures to act in connection with the business of the
partnerships (except to the extent indemnification is prohibited by law)
provided that such person determined in good faith that the course of conduct
did not constitute fraud, negligence or misconduct. Notwithstanding the
foregoing, none of the above-mentioned persons is to be indemnified by the
partnerships from liability, loss, damage, cost or expense incurred in
connection with any claim involving allegations that such person violated
federal or state securities laws unless (1) there has been a successful
adjudication on the merits of the claims of each count involving alleged
securities law violations as to the person seeking indemnification and the
court approves indemnification of the litigation costs, (2) such claims have
been dismissed with prejudice on the

                                       52
<PAGE>

merits by a court of competent jurisdiction and the court approves
indemnification of the litigation costs, or (3) a court of competent
jurisdiction has approved a settlement of the claims against the person seeking
indemnification and finds that indemnification of the settlement and related
costs should be made. In each of the foregoing situations, the court of law
considering the request for indemnification must be advised as to the position
of the Commission, and any other applicable regulatory authority regarding
indemnification for violations of securities laws. Indemnification may not be
enforceable as to certain liabilities arising from claims under the Securities
Act and state securities laws; and, in the opinion of the Commission, such
indemnification is contrary to public policy and is therefore unenforceable.
For purposes of the foregoing, the affiliates of the general partners will be
indemnified only when operating within the scope of the general partners'
authority. Any claim for indemnification under the partnership agreement will
be satisfied only out of the assets of the partnership and no limited partner
will have any personal liability to satisfy an indemnification claim made
against the partnership.

   The partnerships may also advance funds to a person indemnified under the
partnership agreements for legal expenses incurred as a result of legal action
brought against such person if such person undertakes to repay the advanced
funds to the partnership if it is subsequently determined that such person is
not entitled to indemnification. The partnerships do not pay for any insurance
covering liability of the general partners or any other indemnified person for
acts or omissions for which indemnification is not permitted by the partnership
agreements, although the general partners may be named as additional insured
parties on policies obtained for the benefit of the partnership if there is no
additional cost to such partnership. As part of its assumption of liabilities
in the merger, AmREIT will indemnify the general partners and their affiliates
for periods prior to and following the merger to the extent of the indemnity
under the terms of the partnership agreements and applicable law.

Market Prices and Distributions of AmREIT Common Stock

   The Market Price of the AmREIT Common Stock. AmREIT's common stock is not
currently listed or traded on any national securities exchange or quoted on
Nasdaq. Secondary sales of the shares have been limited and sporadic and
management is unaware of the price and terms of any such sales to the extent
they have occurred. In general, management monitors such transfers only with
respect to their volume. The offering price of the common stock at the
termination of AmREIT's most recent public offering on May 22, 1998 was $10.25
per share.

   AmREIT Distributions. The following table sets forth the amount and dates of
the distributions made by AmREIT through March 31, 1999.

<TABLE>
<CAPTION>
                                                   Distributions
      Distributions Per Share      Payment Date      Per Share      Payment Date
      -----------------------   ------------------ ------------- ------------------
      <S>                       <C>                <C>           <C>
      $0.09500................  June 30, 1994        $0.18000    March 31, 1997
      $0.10245................  September 30, 1994   $0.18025    June 30, 1997
      $0.15305................  December 31, 1994    $0.18051    September 30, 1997
      $0.15625................  March 31, 1995       $0.18070    December 31, 1997
      $0.15783................  June 30, 1995        $0.18090    March 31, 1998
      $0.15795................  September 30, 1995   $0.18120    June 30, 1998
      $0.16900................  December 31, 1995    $0.18140    September 30, 1998
      $0.17524................  March 31, 1996       $0.18160    December 31, 1998
      $0.17615................  June 30, 1996        $0.18180    March 31, 1999
      $0.17700................  September 30, 1996
      $0.17938................  December 31, 1996
</TABLE>

   AmREIT intends to evaluate future distributions on a quarterly basis.

   Market Price of the Limited Partnership Units. The limited partnership units
are not listed on any national securities exchange or quoted on Nasdaq, and
there is no established public trading market for the limited

                                       53
<PAGE>

partnership units. Secondary sales activity for the limited partnership units
has been limited and sporadic. Also, a number of these transfers were between
the same beneficial owner(s), family members or related persons and cannot be
considered sales at prevailing market prices. The general partners monitor
transfers of the limited partnership units (1) because the admission of the
transferee as a substitute limited partner requires the consent of the general
partners under each partnership agreement; and/or (2) in order to track
compliance with safe harbor provisions to avoid treatment as a "publicly traded
partnership" for tax purposes. It should be noted that some transactions may
not be reflected on the records of the partnerships. Based upon the transfer
records of the partnerships, the general partners are not aware of the price or
terms of such transfers.

Effective Time of the Merger

   As soon as practicable after satisfaction of all conditions to consummation
of the merger (see "THE MERGER -- Conditions to Consummation of the Merger" on
page 54), the parties will file articles of merger with the Clerk of Harris
County and articles of merger with the respective secretaries of state of Texas
and of the states of organization of the respective partnerships. The foregoing
notwithstanding, the merger effective date will not be prior to the 16th day
following the partnership proxy period expiration date in the event the merger
is consummated with respect to Fund III, Fund IV and Fund V or Fund VI. For
Texas state law purposes, the merger will become effective upon the later of
the filing of the articles of merger described above, or at such later time
which AmREIT and the general partners shall have agreed upon and designated in
such filings in accordance with applicable law. For accounting purposes, the
parties may agree to make the merger effective as of a date prior to such
effective date. AmREIT has the right, acting unilaterally so long as it has not
willfully and materially breached the merger agreements, to terminate any or
all such merger agreements should the merger not be consummated by the close of
business on March 31, 2000. Until the effective time of the merger, the limited
partners will retain their rights as limited partners of their respective
partnerships to vote on matters submitted to them. See "THE MERGER --
Termination; Extension, Waiver and Amendment" on page 58.

Conditions to Consummation of the Merger

   The respective obligations of AmREIT and the partnerships to effect the
merger are subject to the satisfaction of certain conditions (none of which may
be waived), including the following:

  . the respective merger agreement and the transactions contemplated thereby
    shall have been approved by the stockholders of AmREIT and the limited
    partners of the participating partnerships;

  . the definitive proxy statement shall have been timely filed with the
    Commission and all necessary state securities laws or "Blue Sky" permits
    or approvals required to carry out the transactions contemplated by each
    merger agreement shall have been obtained and no stop order with respect
    to any of the foregoing shall be in effect;

  . none of the parties shall be subject to an order or injunction of a court
    of competent jurisdiction or other legal prohibition which prohibits the
    consummation of the transactions contemplated by each merger agreement;

  . all material actions by or in respect of or filings with any governmental
    entity required for consummation of the merger and related transactions
    shall have been obtained or made; and

  . the shares of AmREIT common stock shall have been listed on an exchange.

   Consummation of the merger is also subject to the satisfaction or waiver of
certain other conditions specified in the merger agreements, including, among
others:

  . the representations and warranties in each merger agreement of each of
    the parties shall be true and correct as of the closing date;

                                       54
<PAGE>

  . each party shall have performed its obligations contained in each merger
    agreement at or prior to the effective time;

  . from and after the date of each merger agreement there shall not have
    occurred any change in the financial condition, business or operations of
    either party that would have or would be reasonably likely to have a
    material adverse effect on the business, results of operations or
    financial condition of such party;

  . each party shall have received an opinion of counsel; and

  . each party shall have obtained all consents and waivers from third
    parties necessary to consummate the merger and related transactions.

   The parties may waive one or more of the foregoing conditions to the merger
except that if such waiver involves a material change to the terms of the
merger, the parties shall resolicit proxies or consents from the waiving
party's stockholders or limited partners, as applicable.

   If only one partnership approves the merger, AmREIT has the right, but not
the obligation, to consummate the merger with the one participating
partnership.

Conduct of Business Pending the Merger

   During the period from the date of each merger agreement to its effective
date, the parties have agreed to carry on their respective business in the
usual, regular and ordinary course in substantially the same manner as
previously conducted and, to the extent consistent therewith, use commercially
reasonable efforts to preserve in tact their respective current business
organizations, goodwill and ongoing business. The parties also agreed, except
as disclosed to the other party or in certain limited circumstances specified
therein, that they shall:

  . use their reasonable efforts, and shall cause each of their respective
    subsidiaries to use their reasonable efforts, to preserve intact their
    business organizations and goodwill and keep available the services of
    their respective officers and employees;

  . except for the continuing payment of quarterly distributions at a rate
    not exceeding its respective current annual rate, no party to the merger
    shall make any distributions or dividends payable with respect to the
    shares and limited partnership units;

  . confer on a regular basis with one or more representatives of the other
    to report operational matters of materiality and any proposals to engage
    in material transactions;

  . promptly deliver to the other true and correct copies of any report,
    statement or schedule filed with the Commission; and

  . promptly notify the other of any material emergency or other material
    change in the condition (financial or otherwise) of the business,
    properties, assets or liabilities, or any material governmental
    complaints, investigations or hearings (or communications indicating that
    the same may be contemplated), or the breach in any material respect of
    any representation, warranty, covenant or agreement contained therein.

   Prior to the effective time, except as otherwise disclosed pursuant to each
merger agreement, unless AmREIT has consented (such consent not to be
unreasonably withheld or delayed) in writing thereto, each partnership:

  . shall conduct its operations according to its usual, regular and ordinary
    course in substantially the same manner as conducted;

  . shall not amend its partnership agreement;

                                       55
<PAGE>

  . shall not:

    --except pursuant to the exercise of options, warrants, conversion
     rights and other contractual rights existing on the date of the
     respective merger agreement hereof and disclosed pursuant to the
     agreement, issue any limited partnership units, make any distribution,
     effect any recapitalization or other similar transaction;

    --grant, confer or award any option, warrant, conversion right or other
     right not existing on the date of the respective merger agreement to
     acquire any limited partnership units;

    --increase any compensation or enter into or amend any employment
     agreement with the general partners or their affiliates; or

    --adopt any new employee benefit plan or amend any existing employee
     benefit plan in any material respect, except for changes which are less
     favorable to participants in such plans.

  . shall not directly or indirectly redeem, purchase or otherwise acquire
    any limited partnership units or make any commitment for any such action;

  . shall not sell or otherwise dispose of (1) any partnership properties; or
    (2) except in the ordinary course of business, any of its other assets
    which are material, individually or in the aggregate;

  . shall not make any loans, advances or capital contributions to, or
    investments in, any other person;

  . shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved against
    in, or contemplated by, the most recent consolidated financial statements
    (or the notes thereto) of each partnership included in the partnership's
    filings with the Commission or incurred in the ordinary course of
    business consistent with past practice;

  . shall not enter into any commitment which individually may result in
    total payments or liability by or to it in excess of $10,000 (or 5% of
    its net asset value, if less) in the case of any one commitment or in
    excess of $20,000 (or 10% of its net asset value, if less) for all
    commitments;

  . shall not, and shall not permit any of its subsidiaries to, enter into
    any commitment with any officer, director or affiliate of the partnership
    or the general partners or their affiliates except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a partnership material adverse effect (as defined in
    the respective merger agreement); and

  . shall not enter into or terminate any lease representing annual revenues
    of $100,000 or more (or 5% of its net asset value, if less).

   Prior to the effective time, except as may be otherwise disclosed pursuant
to the merger agreements, unless each partnership has consented (such consent
not to be unreasonably withheld or delayed) in writing thereto, AmREIT:

  . shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

  . shall not amend its articles or bylaws;

  . shall not:

    --except pursuant to the exercise of options, warrants, conversion
     rights and other contractual rights existing on the date of the merger
     agreements and disclosed pursuant to the merger agreements, issue any
     shares of its capital stock, effect any share split, reverse share
     split, share dividend, recapitalization or other similar transaction;

                                       56
<PAGE>

    --grant, confer or award any option, warrant, conversion right or other
     right not existing on the date hereof to acquire any shares of its
     capital shares (except pursuant to any employee incentive plan approved
     by stockholders);

    --amend any employment agreement with any of its present or future
     officers or independent directors; or

    --adopt any new employee benefit plan (including any share option, share
     benefit or share purchase plan).

  . shall not declare, except as provided above for the continuing payment of
    quarterly dividends, set aside or pay any dividend or make any other
    distribution or payment with respect to any shares or directly or
    indirectly redeem, purchase or otherwise acquire any shares or capital
    stock of any of its subsidiaries, or make any commitment for any such
    action;

  . shall not, and shall not permit any of its subsidiaries to, sell or
    otherwise dispose of (1) any properties or any of its capital stock of or
    other interests in subsidiaries or (2) except in the ordinary course of
    business, any of its other assets which are material, individually or in
    the aggregate;

  . shall not, and shall not permit any of its subsidiaries to, except in the
    ordinary course of business, make any loans, advances or capital
    contributions to, or investments in, any other person other than in
    connection with the sale of properties;

  . shall not, and shall not permit any of its subsidiaries to pay, discharge
    or satisfy any claims, liabilities or obligations (absolute, accrued,
    asserted or unasserted, contingent or otherwise), other than the payment,
    discharge or satisfaction in the ordinary course of business consistent
    with past practice or in accordance with their terms, of liabilities
    reflected or reserved against in, or contemplated by, the most recent
    consolidated financial statements (or the notes thereto) of AmREIT
    included in its reports filed with the Commission or incurred in the
    ordinary course of business consistent with past practice;

  . shall not, and shall not permit any of its subsidiaries to, enter into
    any commitment which individually may result in total payments or
    liability by or to it in excess of $50,000 in the case of any one
    commitment or in excess of $250,000 for all commitments, except for those
    commitments in connection with the acquisition and/or development of
    property disclosed in the AmREIT disclosure letter discussed in the
    merger agreements; and

  . shall not, and shall not permit any of its subsidiaries to, enter into
    any commitment with any officer, independent director or affiliate of
    AmREIT or any of its subsidiaries, except as provided in the merger
    agreements or except in the ordinary course of business.

   For purposes of the merger agreements, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. For the purposes of the foregoing,
consents on behalf of the partnership may be given by the general partners and
consents on behalf of AmREIT must be given by the AmREIT board with Mr. Taylor
abstaining.

Acquisition Proposals

   Prior to the effective time, each partnership and AmREIT agreed:

  . that neither of them nor any of their subsidiaries shall, and each of
    them shall direct and use its best efforts to cause its respective
    officers, general partners, limited partners, independent directors,
    employees, agents, affiliates and representative (including, without
    limitation, any investment banker, attorney or accountant retained by it
    or any of its subsidiaries), as applicable, not to initiate, solicit or
    encourage directly or indirectly any inquiries or the making or
    implementation of any proposal or offer (including, without limitation
    any proposal or offer to its stockholders or limited partners) with
    respect to a merger, acquisition, tender offer, exchange offer,
    consolidation or similar transaction involving, or any purchase of all or
    any significant portion of the assets or any equity securities (or any
    debt

                                       57
<PAGE>

    securities convertible into equity securities) of such party or any of
    its subsidiaries, other than the transactions contemplated by the merger
    agreements, or engage in any negotiations concerning, provide any
    confidential information or data to, or have any discussions with, any
    person relating to an acquisition proposal, or otherwise facilitate any
    effort or attempt to make or implement an acquisition proposal;

  . that it will immediately cease and cause to be terminated any existing
    activities, discussions or negotiations with any parties conducted
    heretofore with respect to any of the foregoing and each will take the
    necessary steps to inform the individuals or entities referred to above
    of the undertaken obligations; and

  . that it will notify the other party immediately if any such inquiries or
    proposals are received by, any such information is requested from, or any
    such negotiations or discussions are sought to be initiated or continued
    with, it. However, nothing contained in the merger agreements prohibits
    the general partners or AmREIT board from

    --furnishing information to or entering into discussions or negotiations
     with any person or entity that makes an unsolicited bona fide
     acquisition proposal, if, and only to the extent that (1) the general
     partners or AmREIT board, as applicable, determine in good faith that
     such action is required for it to comply with his or its fiduciary
     duties to limited partners or stockholders, respectively, imposed by
     law as advised by counsel, (2) prior to furnishing such information to
     or entering into discussions or negotiations with, such person or
     entity, such party provides written notice to the other party to the
     respective merger agreement to the effect that it is furnishing
     information to, or entering into discussions with, such person or
     entity, and (3) subject to any confidentiality agreement with such
     person or entity (which such party determined in good faith was
     required to be executed in order for the general partners or AmREIT
     board, as applicable, to comply with his or their fiduciary duties to
     the limited partners or stockholders, respectively, imposed by law as
     advised by counsel), such party keeps the other party to the respective
     merger agreement informed of the status (but not the terms) of any such
     discussions or negotiations; and

    --to the extent applicable, complying with Rule 14e-2 promulgated under
     the Exchange Act with regard to an acquisition proposal.

Termination; Extension, Waiver and Amendment

   Termination by Mutual Consent. Each merger agreement may be terminated and
the merger may be abandoned at any time prior to the effective time, before or
after the approval of the agreement by the limited partners of a partnership or
the stockholders of AmREIT by the mutual written consent of AmREIT and the
partnership.

   Termination by Either AmREIT or a Partnership. Each merger agreement may be
terminated and the merger may be abandoned by action of the general partners
for any partnership or the independent directors for AmREIT only for good
reason. Under each merger agreement, only the following constitutes "good
reason":

  (1) By either AmREIT or the partnership if the merger shall not have been
      consummated by March 31, 2000;

  (2) By AmREIT if the approval of the limited partners of a partnership
      shall not have been obtained as required under the merger agreement;

  (3) By the partnership if the approval of the stockholders of AmREIT shall
      not have been obtained as required under the merger agreement;

  (4) By either AmREIT or the partnership upon a change in control, as
      defined below, of the other;

  (5) By either AmREIT or the partnership if there has been a breach by the
      other of any representation or warranty contained in the merger
      agreement, or if either determines in good faith that facts or

                                       58
<PAGE>

      circumstances of which it had no previous knowledge, which would have or
      would be reasonably likely to have a material adverse effect on either
      AmREIT or the partnerships, as the case may be, which breach is not
      cured within 30 days after written notice of such breach is given to the
      breaching party by the non-breaching party;

  (6) By either AmREIT or the partnership if there has been a material breach
      of any of the covenants or agreements set forth in the merger agreement
      by the other, which breach is not curable or, if curable, is not cured
      within 30 days after written notice of such breach is given to the
      breaching party by the non breaching party;

  (7) By the partnership if in the exercise of his good faith judgment as to
      his fiduciary duties as imposed by law, and as advised by counsel, the
      general partners determine that such termination is required by reason
      of a partnership acquisition proposal being made;

  (8) By AmREIT if, in the exercise of its good faith judgment as to its
      fiduciary duties as imposed by law, and as advised by counsel, the
      independent directors determine that such termination is required by
      reason of an AmREIT acquisition proposal being made; or

  (9) By either AmREIT or the partnership if a United States federal or state
      court of competent jurisdiction or United States federal or state
      governmental, regulatory or administrative agency or commission shall
      have issued an order, decree or ruling or taken any other action
      permanently restraining, enjoining or otherwise prohibiting the
      transactions contemplated by the merger agreement and such order,
      decree, ruling or other action shall have become final and non-
      appealable, provided that the party seeking to terminate the merger
      agreement shall have used all reasonable efforts to remove such order,
      decree, ruling or injunction.

Effect of Termination and Abandonment

   If an election to terminate the merger agreement is made by the partnership
(1) other than for "good reason" or (2) for good reason pursuant to paragraph
(7) above, and a partnership acquisition proposal shall have been made and,
within one year from the date of such termination, the partnership consummates
a partnership acquisition proposal or enters into an agreement to consummate a
partnership acquisition proposal to be subsequently consummated, the
partnership shall pay as liquidated damages (not as a penalty or forfeiture)
to AmREIT, provided that AmREIT was not in material breach of its obligations
at the time of such termination, an amount equal to the lesser of (x) the
partnership's proportionate share of liquidated damages in the amount of
$500,000 and (y) the sum of (1) the maximum amount that can be paid to AmREIT
without causing AmREIT to fail to meet the requirements of Sections 856(c)(2)
and (3) of the Code determined as if the payment of such amount did not
constitute qualifying income described in Sections 856(c)(2)(A)-(H) and
856(c)(3)(A)-(I) of the Code, as determined by AmREIT's certified public
accountants plus (2) an amount equal to the AmREIT liquidated damages amount
less the amount payable under clause (1) above in the event the REIT receives
a letter from its counsel indicating that it has received a ruling from the
IRS to the effect that the AmREIT liquidated damages amount payment
constitutes qualifying income. In addition to the AmREIT liquidated damages
amount, AmREIT shall be entitled to receive from the partnership (or its
successor in interest) all documented out-of-pocket costs and expenses
incurred by it, up to a maximum of the partnership's proportionate share of
expenses of AmREIT expenses. The payments to which AmREIT is entitled as
described above shall be its sole remedy with respect to the termination of
the merger agreement under the circumstances contemplated above.

   If an election to terminate the merger agreement is made because of a
partnership material adverse effect, the partnership shall, provided that
AmREIT was not in material breach of its obligations at the time of such
termination, pay AmREIT for the AmREIT expenses, up to a maximum of the
partnership's proportionate share thereof (although it shall not be required
to pay AmREIT liquidated damages amount), which payment of the AmREIT expenses
shall be AmREIT's sole remedy for termination of the merger agreement in such
circumstances.

                                      59
<PAGE>

   If an election to terminate the merger agreement is made by AmREIT (1) other
than for good reason or (2) for good reason pursuant to paragraph (8) above
and, within one year from the date of such termination, AmREIT consummates an
AmREIT acquisition proposal or enters into an agreement to consummate an AmREIT
acquisition proposal to be subsequently consummated; AmREIT shall pay
liquidated damages (not as a penalty or forfeiture) to the partnership,
provided that the partnership was not in material breach of its obligations at
the time of such termination. Such liquidated damages shall be in an amount
equal to 120% of the partnership's proportionate share of the partnership
merger expenses. The payments to which the partnership is entitled as described
above shall be its sole remedy with respect to the termination of the merger
agreement under the circumstances contemplated above.

   If an election to terminate the merger agreement is made by the partnership
because of an AmREIT material adverse effect, AmREIT shall, provided that the
partnership was not in material breach of its obligations at the time of such
termination, pay the partnership for the proportionate share of the partnership
expenses, up to a maximum amount equal to the amount of the partnership's
proportionate share of the partnership merger expenses and (although it shall
not be required to pay the partnership liquidated damages amount), which
payment shall be the partnership's sole remedy for termination of the merger
agreement in such circumstances.

   If the merger agreement is terminated by either party pursuant to paragraph
(4) or paragraph (6) above, the non-terminating party shall, provided that the
terminating party was not in material breach of its obligations at the time of
such termination, pay the terminating party:

  . in the case of termination by the partnership the partnership liquidated
    damages amount, and in the case of termination by AmREIT, the AmREIT
    liquidated damages amount, plus;

  . an amount equal to the terminating parties' proportionate share of the
    merger expenses; and

  . the non-terminating party shall remain liable to the terminating party
    for its breach.

   If this agreement is terminated pursuant to paragraph (1) or paragraph (9)
above, AmREIT shall, provided that the partnership was not in material breach
of its obligations hereunder at the time of such termination, pay the
partnership an amount equal to the partnership's proportionate share of the
partnership expenses, which payment shall be the partnership's sole remedy for
termination of the Agreement in such circumstances.

   If an election to terminate this agreement is made pursuant to paragraphs
(1), (2) or (3) above, and a partnership acquisition proposal or an AmREIT
acquisition proposal shall have been made and, within one year from the date of
such termination, the non-nominating party consummates such acquisition
proposal or enters into an agreement to consummate such acquisition proposal
which is subsequently consummated, the non-terminating party shall pay to the
terminating party, provided that the terminating party was not in material
breach of its obligations hereunder at the time of such termination, as
liquidated damages and not as a penalty or forfeiture, an amount equal to:

  . in the case of termination by the partnership, the partnership liquidated
    damages amount, and in the case of termination by AmREIT, the AmREIT
    liquidated damages amount, plus

  . its proportionate share of the merger expenses. In addition to such
    amount, the terminating party shall be entitled to receive from the non-
    terminating party (or its successor in interest) all of its documented
    out-of-pocket costs and expenses in connection with this agreement and
    the transactions contemplated thereby. Such payments to which the
    terminating party shall be its sole remedy with respect to the
    termination of the agreement.

   The partnership agrees to amend the merger agreement at the request of
AmREIT in order to:

  . maximize the portion of the AmREIT liquidated damages amount that may be
    distributed to AmREIT without causing AmREIT to fail to meet the
    requirements of sections 856(c)(2) and (3) of the Code or

                                       60
<PAGE>

  . improve AmREIT's chances of securing a favorable ruling described in this
    Section 9.3, provided that no such amendment may result in any additional
    cost or expense to such other party.

   If either party willfully fails to perform its duties and obligations under
this agreement, the non-breaching party is additionally entitled to all
remedies available to it at law or in equity and to recover its expenses from
the breaching party. In the event the REIT or the partnership is required to
file suit to seek all or a portion of such liquidated damages amount, and it
ultimately succeeds, it shall be entitled to all expenses, including attorney's
fees and expenses, which it has incurred in enforcing its right hereunder.

Extension; Waiver

   At any time prior to the effective time, either party, by action taken by
the AmREIT board or the general partners, as applicable, may, to the extent
legally allowed:

  . extend the time for the performance of any of the obligations or other
    acts of the other parties hereto;

  . waive any inaccuracies in the representations and warranties made to such
    party contained in the merger agreement or in any document delivered
    pursuant hereto; and

  . waive compliance with any of the agreements or conditions for the benefit
    of such party contained herein. Any agreement on the part of a party
    hereto to any such extension or waiver shall be valid only if set forth
    in an instrument in writing signed on behalf of such party.

Proposed Amendments to Partnership Agreements

   The limited partners of each partnership are being asked to consider and
vote upon the partnership amendments which authorize the following:

  . the merger of each partnership with and into AmREIT, whether or not
    AmREIT would be regarded as a affiliate of the general partners; and

  . such other actions as may be necessary under or contemplated by the
    merger agreement or this proxy statement, irrespective of any provisions
    in the partnership agreements which might otherwise prohibit such
    actions.

   Limited partners voting in favor of the merger will be deemed to have voted
in favor of their respective partnership amendments. Since a majority vote of
the limited partners is required to approve the partnership amendments, a
majority vote is required to approve the merger. The amendments will not be
effective as to any partnership that does not participate in the merger.

   The partnership agreements of the partnerships do not explicitly provide
that the partnerships can merge with and into another entity. Also, the
partnership agreements each place certain prohibitions on the general partners
from entering into various agreements, contracts or arrangements for and on
behalf of the partnerships with the general partners, their affiliates or
otherwise. The respective general partners are proposing the partnership
amendments to empower and expressly permit them, for the benefit and on behalf
of each respective partnership, to consummate the merger. The merger agreement
cannot be effected unless and until such proposed amendments are adopted.

Proposed AmREIT Bylaw Amendment

   At the AmREIT meeting, the AmREIT stockholders will be asked to consider and
vote on a merger proposal which would allow the board of directors to:

  . effect the merger with each partnership, the limited partners of whom
    approve the merger with AmREIT, and subject to the terms and conditions
    of the merger agreements; and

                                       61
<PAGE>

  . approve the bylaw amendment which would, upon the effective date of the
    merger, amend the bylaws of AmREIT to specifically authorize the merger
    on the terms and conditions set forth in the merger agreements,
    notwithstanding any other provision, restriction or limitation in
    AmREIT's bylaws.

   The text of the bylaw amendment is as follows:

     "The following paragraph shall be added as a new Section to the Bylaws:

         "Section 3.21. Approved Merger. Any other provision of
      these Bylaws notwithstanding, the Company is expressly
      authorized to effect the merger transactions as set forth in
      each of those certain Agreements and Plans of Merger dated
                      , as may, pursuant to their terms, be amended,
      by and between the Company and each of the following
      partnerships: Taylor Income Investors, Ltd. ("FUND III"),
      Taylor Income Investors IV, Ltd. ("FUND IV"), Taylor Income
      Investors V, Ltd. ("FUND V"), Taylor Income Investors VI, Ltd.
      ("FUND VI"), AAA Net Realty Fund VII, Ltd. ("FUND VII"), AAA
      Net Realty Fund VIII, Ltd. ("FUND VIII"), AAA Net Realty Fund
      Goodyear, Ltd. ("AAA GOODYEAR"), AAA Net Realty Fund IX, Ltd.
      ("FUND IX"), AAA Net Realty Fund X, Ltd. ("FUND X"), and AAA
      Net Realty Fund XI, Ltd. ("FUND XI")."

Dissenting Partners and Stockholders

   Neither the limited partners of any partnership nor the AmREIT stockholders
are entitled to dissenters' appraisal rights with respect to the merger or the
reorganization under applicable state law. The limited partners will not be
entitled to such rights pursuant to the partnership agreement of any
partnership, as amended by the partnership amendment. Limited partners who vote
against the merger may elect to receive consideration in the form of 10% cash
and 90% notes in the event their partnership participates in the merger.

The Merger Expenses

   All transaction costs and expenses of the merger which are estimated to be
$1.4 million shall be paid by AmREIT, except the partnerships rejecting the
merger must pay their proportionate amount of the partnerships' merger expenses
based upon the percentage of "For" votes cast for the merger. The general
partners of any rejecting partnership will pay their portion of that
partnership's merger expenses based on the percentage of "Against" votes and
abstentions. The partnership merger expenses include the Houlihan Lokey
fairness opinions, the costs of accountants for the partnerships, 50% of the
costs of the appraisals of the partnership properties and the costs of partner
communications. The aggregate partnership merger expenses are estimated to be
$212,000. Each partnership's proportionate share of the partnership merger
expenses is equal to that partnership's relative net asset value.

   AmREIT estimates that the merger expenses will total approximately $1.4
million as follows:

<TABLE>
      <S>                                                            <C>
      Legal Expenses................................................ $  580,000
      Accounting Expenses...........................................    130,000
      Fairness Opinions and Valuations..............................    345,000
      Printing......................................................    170,000
      Appraisal Fees................................................     55,000
      Listing Fees..................................................    100,000
      Miscellaneous.................................................     20,000
                                                                     ----------
      TOTAL......................................................... $1,400,000
</TABLE>

                                       62
<PAGE>

Anticipated Accounting Treatment

   AmREIT will account for the merger as a purchase in accordance with
Accounting Principles Board Opinion No. 16 "Business Combinations." The fair
value of the consideration given by AmREIT in the merger and the fair value of
liabilities assumed will be used as the basis of the purchase price. The
purchase price will be allocated to the assets and liabilities of the
participating partnership based upon their respective fair values at the
effective time of the merger. The financial statements of AmREIT will reflect
the combined operations of AmREIT and the participating partnerships from the
effective time of the merger.

        CERTAIN BENEFITS OF THE MERGER TO MR. TAYLOR AND HIS AFFILIATES

   Should the merger be consummated, Mr. Taylor and certain of his affiliates
could realize the following substantial financial benefits:

  . Mr. Taylor would be entitled to payment of up to 349,881 shares upon
    consummation of the merger as a result of the terms of payments of the
    remaining shares of AmREIT common stock payable to him pursuant to the
    recently completed advisor acquisition. The amount of the remaining
    shares of AmREIT common stock to which Mr. Taylor is entitled increases
    directly with the number of shares issued in the merger. The advisor
    acquisition was approved by AmREIT's stockholders and consummated and,
    thus, the limited partners did not have the opportunity to vote on the
    advisor acquisition. If valued at the exchange price, these shares would
    have a value of up to $3,267,889.

  . Should the merger be consummated, Mr. Taylor and his affiliates would
    receive 1,019 shares, 1,822 shares, and 1,150 shares, respectively, as
    the individual general partner of Fund VII, Fund VIII and Fund Goodyear.
    The number of shares to be received in the merger by Mr. Taylor with
    respect to his general partner interest increases directly with the
    respective partnership's net asset value.

  . Mr. Taylor and/or his affiliates will purchase 2,650 shares, 1,600
    shares, 1,423 shares and 1,111 shares, respectively, with the proceeds
    from disposition fees from Fund III, Fund IV, Fund V and Fund VI in
    connection with the merger. The amount of such disposition fees increases
    directly with the negotiated prices of the properties to which such fees
    relate.

  . If a partnership elects to participate in the merger, Mr. Taylor would be
    relieved of his continuing duties and responsibilities as the individual
    general partner.

   As described under "THE MERGER -- The Independent Directors' Reasons and
Recommendations for the Merger" beginning on page 35, AmREIT could realize
substantial benefits should the merger be consummated, including the
incremental expansion of its asset base at a cost below that which it might
incur under alternative methods of asset growth, significant savings in costs,
administration and management due to efficiencies of operations from a larger
asset base, improved access to public financing, and the increased potential of
establishing a secondary market for the shares.

   The corporate general partner of each partnership will not directly receive
any shares or other benefits in connection with the merger.

                                       63
<PAGE>

                             CONFLICTS OF INTEREST

   A number of conflicts of interest are inherent in the relationships among
the general partners, the partnerships and AmREIT.

Affiliated General Partners

   Mr. Taylor is the individual general partner of all of the partnerships
except Fund III and controls the corporate general partner of each partnership.
He is also the chairman, chief executive officer and the largest stockholder of
AmREIT. Upon consummation of the merger, Mr. Taylor will still own up to
approximately 10.8% of the outstanding shares. In determining the terms and
conditions of the merger on behalf of the partnerships, these relationships
caused Mr. Taylor and each corporate general partner to have significant
conflicts of interest.

   Also, Mr. Taylor has an inherent financial interest in consummating the
merger. The terms and conditions of the merger might have been structured
differently by persons not having a financial interest in the merger or the
merger may not have proceeded at all. If the effective date were March 31,
1999, Mr. Taylor would realize the substantial financial benefits from the
merger described under "CERTAIN BENEFITS OF THE MERGER TO MR. TAYLOR AND HIS
AFFILIATES" beginning on page 63.

   Limited partners should consider these conflicting interests of Mr. Taylor
in the merger in negotiating and agreeing to the terms and conditions on behalf
of the partnerships. For instance, except for Fund IX, Fund X or Fund XI, where
he has no direct interest in the consideration received by these partnerships
in the merger, Mr. Taylor will receive a benefit directly related to
consideration received by the partnerships in the merger. In the case of Fund
III, Fund IV, Fund V and Fund VI, Mr. Taylor will receive a disposition fee
equal to 3% of the negotiated price of the partnerships' properties. In Fund
VII, Fund VIII and Fund Goodyear, the general partners are entitled to receive
1% of the consideration received by the partnerships in the merger. Also, the
number of shares of the remaining shares of AmREIT common stock payable to Mr.
Taylor as a result of the merger is directly related to the number of shares
issued by AmREIT in the merger. Based on these interests, Mr. Taylor has a
financial incentive to assure the partnerships receive the greatest
consideration possible.

   Conversely, as an officer and the principal stockholder of AmREIT, Mr.
Taylor would benefit along with the other AmREIT stockholders and the
independent directors to the extent AmREIT issues a lesser amount of shares in
the merger. Mr. Taylor would also expect to benefit indirectly from the
continuation of AmREIT's management of such partnership management and
administrative fees and reimbursements to AmREIT. He would also expect to
eventually participate in the proceeds of the sale or other disposition of such
partnership's properties by reason of his general partner interest and/or right
to disposition fees. Also, other factors being equal, Mr. Taylor's
proportionate ownership of AmREIT will be diluted by an amount directly related
to the number of shares issued in the merger and to the extent the exchange
price is less than the value of the shares on the effective date, the value of
Mr. Taylor's shares will be diluted.

   While the partnerships engaged Houlihan Lokey to render a fairness opinion
and Valuation Associates, an independent real estate appraisal firm, to
appraise the partnerships and properties, no formal procedures were put in
place to minimize the potential conflicts of interest between Mr. Taylor and
the partnerships or as between individual partnerships. Mr. Taylor has sought
to honor faithfully his fiduciary duty to each of the partnerships even though
he has a material interest as an officer, director and principal stockholder of
AmREIT and anticipates receiving a portion of the remaining shares of AmREIT
common stock as a result of the merger. Mr. Taylor believes that the Houlihan
Lokey fairness opinions, the Valuation Associates' appraisals, the right to
elect the cash/notes option in lieu of shares granted to limited partners who
vote against the merger and other aspects of procedural fairness have been
incorporated into the structure of the merger, and the expected benefits to
limited partners from the merger offset any detriment arising from such
conflicts of interest or the absence of an independent representative. Had
separate legal and financial representation been arranged for each partnership,
the terms of the merger might have been different and possibly more favorable
to the limited

                                       64
<PAGE>

partners. In addition, if separate representation had been arranged for each
partnership, issues unique to the value of a given partnership might have
received greater attention during the structuring of the merger, and there
might have been adjustments in the net asset values allocated among the
partnerships, thereby increasing or decreasing the number of shares allocable
to such partnership.

The Independent Directors

   The independent directors have sought to honor faithfully their fiduciary
duties to AmREIT and the stockholders. Neither of the independent directors has
any financial interest in any partnership or the general partners of any
partnership, and neither of the independent directors owes a fiduciary duty to
the limited partners.

   The general partners and the independent directors have endeavored to
ameliorate conflicts of interest between Mr. Taylor and AmREIT by requiring
that the independent directors determine and agree to the terms of the merger
on behalf of AmREIT and the stockholders in consultation with Morgan Keegan and
their own advisors. However, because neither of them devote a major portion of
their time to AmREIT's affairs, the independent directors have had to rely on
the management and staff of AmREIT for information, data and analysis of AmREIT
and the partnerships. Because the management and staff of AmREIT are under the
control of Mr. Taylor, in his capacity of AmREIT's chief executive officer, it
is likely that the views and considerations of Mr. Taylor, to some extent,
influenced the information and analysis of AmREIT's management and staff, and
thus, indirectly, the independent directors. The independent directors have
sought to minimize any such influence by, and the conflicts of interest with,
Mr. Taylor through their engagement of Morgan Keegan and independent legal
counsel to review and advise them regarding the merger and the merger
agreements.

   The independent directors believe that the fairness opinion of Morgan
Keegan, and the terms and conditions of the merger, the number of shares or
amount of cash/notes to be offered to each partnership in the merger, as the
case may be, and the expected benefits to AmREIT and the stockholders from the
merger offset any detriment arising from the influence on them by the conflicts
of interest of Mr. Taylor.

Continuing Conflicts of Interest

   After the merger, Mr. Taylor will continue to have business and financial
interests, some of which may conflict with the interests of AmREIT. See
"MANAGEMENT -- Certain Relationships and Related Transactions" on page 109. The
independent directors and Mr. Taylor will endeavor to resolve any conflicts of
interest arising by reason of Mr. Taylor's other business interests as the
general partners with respect to any partnership not electing to participate in
the merger in a fair and reasonable manner with a view towards Mr. Taylor's
fiduciary obligations to AmREIT and any other parties in interest to the
transaction. Also, under the terms of his employment agreement with AmREIT and
pursuant to the advisor acquisition, Mr. Taylor is contractually restricted, so
long as he serves as an officer or director of AmREIT, from engaging in any
competitive real estate venture without the prior consent of AmREIT and must
cause any competitive real estate venture over which he exerts control to, at
the election of AmREIT, contract with AmREIT for the use of certain personnel
and/or facilities. See "MANAGEMENT -- Advisor Acquisition" on page 110.
Pursuant to the advisor acquisition, AmREIT succeeded to the advisor's
contracts to provide administrative and management services to the
partnerships. While Mr. Taylor no longer participates in payments for these
services, he may eventually participate in the proceeds and/or disposition fees
from the sale or disposition of the partnerships' properties by reason of his
interest as or in the general partner(s) of the partnerships.

Features Discouraging Potential Takeovers

   Certain provisions in the articles of incorporation and bylaws, as well as
statutory rights under Maryland law, could be used by AmREIT's management,
including the general partners, to delay, discourage, or thwart

                                       65
<PAGE>

efforts of third parties to acquire control of, or a significant equity
interest in, AmREIT. See "COMPARISON OF OWNERSHIP OF UNITS AND SHARES"
beginning on page 140 and "RISK FACTORS -- Anti-Takeover Provisions" on page
26.

                               FAIRNESS OPINIONS

Morgan Keegan Fairness Opinion

   On June 23, 1999, Morgan Keegan rendered a written opinion to AmREIT to the
effect that, as of that date and based upon the qualifications and assumptions
made and matters considered by Morgan Keegan, the aggregate AmREIT share
consideration offered with respect to all of the partnerships is fair from a
financial point of view to AmREIT's stockholders

   The full text of the Morgan Keegan opinion, which sets forth the assumptions
made, procedures followed and matters considered in, and the limitations on,
the review undertaken in connection with the Morgan Keegan opinion, is attached
as Appendix   that accompanies this proxy statement and is incorporated in this
document by reference. The summary of opinion set forth below is qualified in
its entirety by reference to the full text of the opinion. Morgan Keegan's
opinion was provided for AmREIT's information and assistance in connection with
AmREIT's consideration of the mergers contemplated by the merger agreements and
the opinions do not constitute a recommendation as to how partners or
stockholders should vote with respect to the merger.

   In connection with its opinion, Morgan Keegan reviewed, among other things:

  . the financial terms of the merger agreements with respect to the merger;

  . the financial statements and the related filings of the partnerships for
    the year ended December 31, 1998 and the three months ended March 31,
    1999;

  . the financial statements and the related filings of AmREIT for the year
    ended December 31, 1998 and the three months ended March 31, 1999;

  . internal information concerning the business and operations of the
    partnerships furnished by the general partners, including a draft of the
    partnerships' cash flow projections and operating budgets;

  . internal information concerning the business and operations of AmREIT
    furnished by management of AmREIT, including cash flow projection and
    operating budgets; and

  . financial data and operating statistics provided by AmREIT and the
    general partners of the partnerships and compared them with similar
    information of selected public companies.

   Morgan Keegan also held meetings and discussions with AmREIT's and the
partnerships' directors, general partners, officers, and employees, concerning
the operations, financial condition and future prospects of the partnerships
and AmREIT, respectively. In addition, Morgan Keegan has conducted other
financial studies, analyses and investigations and considered other information
as it deemed appropriate.

   Morgan Keegan relied upon the accuracy and completeness of all information
that was publicly available, supplied or otherwise communicated to Morgan
Keegan by or on behalf of the partnerships or AmREIT. Morgan Keegan further
relied upon AmREIT's assurances that it is unaware of any factors that would
materially alter the conclusion made in Morgan Keegan's fairness opinion,
including developments or trends that have materially affected or are
reasonably likely to materially affect those conclusions. Morgan Keegan assumed
that the financial forecasts (and the assumptions and bases thereof) examined
by it were reasonably prepared and reflected AmREIT's best currently available
estimates and good faith judgments as to the future performance of the
partnerships and AmREIT, respectively. Morgan Keegan has relied on these
forecasts and does not in any respect assume any responsibility for the
accuracy of completeness of these forecasts. Morgan Keegan also assumed, with
consent, that any material liabilities (contingent or otherwise, known or
unknown)

                                       66
<PAGE>

of the partnerships or AmREIT are as set forth in the respective financial
statements of the partnerships and AmREIT. Morgan Keegan also assumed, with
AmREIT's consent, that the table prepared by or for AmREIT of the allocation of
the AmREIT share consideration among the limited partners of each of the
partnerships has been prepared in accordance with, and complies with the terms
and conditions of the partnership agreements of the partnerships. Morgan Keegan
also assumed that the appraisals were reasonably prepared by and reflected the
good faith judgments of Valuation Associates, and that Valuation Associates is
both competent in rendering such valuation and independent from AmREIT and the
partnerships in making its judgment, and Morgan Keegan does not in any respect
assume any responsibility for its accuracy or completeness of the appraisals.
In addition, we also assumed that the properties owned by the limited
partnerships may be used for their intended purposes for the remainder of their
respective lease terms, all of the respective tenants in the properties are
creditworthy and that the deferred maintenance at the properties is not
material. Morgan Keegan did not make an independent evaluation or appraisal of
the assets or liabilities (contingent or otherwise) of the partnerships or
AmREIT. Morgan Keegan's opinions necessarily were based upon financial,
economic, market and other conditions and circumstances existing and disclosed
to Morgan Keegan as of the date of its opinion.

   It is understood that Morgan Keegan's fairness opinion is for AmREIT's
information in its evaluation of the merger, and Morgan Keegan's opinion does
not constitute a recommendation to AmREIT or the AmREIT stockholders as to how
to vote on the merger or as to whether the AmREIT stockholders should elect to
offer the AmREIT share consideration or the cash and promissory notes of
AmREIT. Morgan Keegan was not requested to, and did not, solicit the interest
of any other party in acquiring interests in the partnerships or their assets.
Additionally, Morgan Keegan's opinion does not compare the relative merits of
the merger with those of any other merger or business strategy which were or
might have been considered by AmREIT as alternatives to the merger.

   On rendering its opinion with respect to the fairness, from a financial
point of view, of the aggregate AmREIT shares offered with respect to the
partnerships, Morgan Keegan did not address or render any opinion with respect
to, any other aspect of the merger, including:

  . the value or fairness of the cash/notes option;

  . the prices at which the AmREIT shares may trade following the merger or
    the trading value of the AmREIT shares to be offered compared with the
    current fair market value of the partnerships' portfolios or other assets
    if liquidated in real estate markets;

  . the tax consequences of any aspect of the merger;

  . the method of allocating the AmREIT consideration among the partnerships
    in the merger;

  . the fairness of the amounts or allocation of acquisition cost or the
    amounts of acquisition costs allocated to the limited partners; or

  . any other matters with respect to any specific individual partner or
    class of partners.

   The following is a summary of all the material financial analyses set forth
in the merger report provided to AmREIT on June 25, 1999, in connection with
Morgan Keegan rendering its opinion.

   In valuing AmREIT and the partnerships, Morgan Keegan considered a variety
of valuation methodologies, including:

  . a real estate analysis;

  . a pro forma merger analysis;

  . an analysis of comparable publicly traded real estate investments trusts;
    and

  . an analysis of comparable mergers and acquisitions.

                                       67
<PAGE>

Valuation of AmREIT

   Real Estate Analysis. Morgan Keegan performed analyses on each of the
partnerships' 31 properties based upon 1999 net operating income estimates
provided by the general partners. Net operating income was adjusted by 3% of
rental revenue for management fees and $0.05 per square foot for capital
expenditure reserves. Using the adjusted net operating income and the total
merger consideration, the 1999 capitalization rate for the overall property
portfolio was determined to be approximately 9.5%.

   Pro Forma Merger Analysis. Morgan Keegan analyzed certain pro forma effects
resulting from the merger, including, among other things, the impact of the
merger on the estimated funds from operations per share of AmREIT common stock
in fiscal year 1999 based on internal estimates of the general partners and
management of AmREIT. The results of the pro forma merger analysis suggested
that the merger would be accretive to funds from operations per share of AmREIT
common stock. The actual results achieved by the combined entity may vary from
projected results and the variations may be material.

   Comparable Trading Multiples Analysis. Morgan Keegan compared financial and
operating information and ratios for AmREIT with the corresponding financial
and operating information for a group of publicly traded real estate investment
trusts engaged primarily in the ownership and financing of long-term net leased
properties. Morgan Keegan deemed the following companies as reasonably
comparable to AmREIT:

  . Captec Net Leases Realty, Inc.;

  . Commercial Net Lease Realty;

  . Franchise Finance Corporation of America;

  . Lexington Corporate Properties Trust;

  . One Liberty Properties, Inc.;

  . Realty Income Corporation;

  . TriNet Corporate Realty Trust, Inc.; and

  . U.S. Restaurant Properties, Inc.

Among other analyses, Morgan Keegan compared the stock price for each of these
comparable companies with their 1998 funds from operations and compared the
adjusted market value for each of these companies with their trailing twelve
months earnings before interest, taxes, depreciation and amortization (EBITDA).
This analysis indicated that the comparable companies' median multiple of 1998
funds from operations was 9.6x and the median multiple of EBITDA for the
trailing twelve months was 11.4x. Morgan Keegan applied these multiples to the
partnerships to establish a valuation range based on trading multiples.

   Analysis of Selected Comparable Mergers and Acquisitions. In order to assess
market pricing for comparable mergers, Morgan Keegan reviewed overall merger
transactions in the real estate industry using three different sets of
parameters. Morgan Keegan evaluated:

  . acquisitions of retail-oriented real estate investment trusts;

  . individual property acquisitions by comparable companies; and

  . a comparable transaction between CNL American Properties Fund, Inc., and
    18 CNL Income Funds

Morgan Keegan selected seven transactions occurring between June 9, 1997 and
June 25, 1999, involving the sale or pending sale of retail-oriented real
estate investment trusts. Because no transaction was considered identical to
the merger, the medians of the overall transaction multiples were considered
more relevant than the multiples for any specific transaction. The median
multiple of trailing twelve months funds from operations paid in these
transactions was 10.3x and the median multiple of training twelve months EBITDA
paid was 12.3x.

                                       68
<PAGE>

   Using publicly available documents, Morgan Keegan examined the acquisition
activities of three of the companies deemed reasonably comparable to AmREIT:

  . Realty Income Corporation;

  . Carey Diversified; and

  . Lexington Corporate Properties Trust;

   The weighted average annual unlevered return is estimated to be in a range
of between 9.2% and 10.3%. Morgan Keegan applied these multiples to the funds
to establish a valuation range based on capitalization rates.

   CNL American filed a proxy statement on March 14, 1999, proposing a
transaction comparable to the one AmREIT is contemplating. Using publicly
available information, Morgan Keegan analyzed the accretion / dilution of the
contribution of 18 CNL Income Funds.

   CNL American has raised equity in the private market at $10.00 per share.
Once they have completed the acquisition, CNL American intends to list its
common stock on the New York Stock Exchange. CNL American has stated in its
proxy statement that its best proxy for a per share value is $10.00.

   Using this proxy, Morgan Keegan compared the stock price with the 1998
estimated cumulative funds from operations from the 18 CNL Income Funds. This
analysis indicated that the offer from CNL American to acquire the 18 CNL
Income Funds represents a multiple of approximately 12.6x 1998 estimated
cumulative funds from operations. Morgan Keegan applied this multiple to the
partnerships to establish a valuation based on trading multiples.

   The preparation of a fairness opinion involves various determinations as to
the most appropriate and relevant quantitative methods of financial analyses
and the application of those methods to the particular circumstances and,
therefore, such an opinion is not readily susceptible to partial analysis or
amenable to summary description. Accordingly, Morgan Keegan believes that its
analysis must be considered as a whole and that considering any portion of the
analysis and of the factors considered, without considering all analyses and
factors, could create a misleading or incomplete picture of the process
underlying the Morgan Keegan opinion. No entity used in the above analyses, as
a comparison is identical to AmREIT, the partnerships or the combined company.
Any estimates contained in these analyses are not necessarily indicative of
actual values or predictive of future results or values, which may be
significantly more or less favorable than as set forth therein. In addition,
analyses relating to the values of businesses are not appraisals and may not
reflect the prices at which businesses may actually be sold. Accordingly, these
analyses and estimates are inherently subject to substantial uncertainty and
Morgan Keegan does not assume responsibility for any future variations from
these analyses or estimates. The above paragraphs summarize the significant
quantitative and qualitative analyses performed by Morgan Keegan in arriving at
its opinions. As described above, Morgan Keegan's opinion to AmREIT was one of
many factors AmREIT took into consideration in making its determination to
approve the merger.

   AmREIT selected Morgan Keegan as its financial advisor on the basis of
Morgan Keegan's experience in the valuation of businesses and their securities
in connection with mergers and acquisitions, negotiated underwritings,
secondary distributions of securities, private placements and valuations for
corporate purposes, especially with respect to real estate investment trusts,
franchised real estate and transactions similar to the merger. Morgan Keegan
may provide investment banking services to AmREIT in the future and trade
AmREIT shares for its own account and for the accounts of its customers, and
accordingly, may at any time hold a long or short position in AmREIT shares.

   Pursuant to an engagement letter dated as of June 1, 1999, Morgan Keegan
will receive a fee of $100,000 from AmREIT for its services in rendering its
fairness opinion. Morgan Keegan will also be reimbursed for its expenses,
including the reasonable fees and expenses of its attorneys. AmREIT has agreed
to indemnify Morgan Keegan, its affiliates and each of its directors, officers,
employees, agents, consultants, and attorneys,

                                       69
<PAGE>

and each person or firm, if any, controlling Morgan Keegan or any of the
foregoing, against certain liabilities, including liabilities under federal
securities law.

The Houlihan Fairness Opinions

   General. The general partners retained Houlihan on behalf of each
partnership to render the Houlihan fairness opinions to each participating
partnership regarding the fairness, from a financial point of view, of the
consideration to be received by the limited partners of the participating
partnership in connection with the merger. Houlihan was not requested to, and
did not make, any recommendation to the partnerships as to the form or amount
of consideration to be received by the limited partners in connection with the
merger, which consideration was determined through negotiations between AmREIT
and the general partners. The general partners retained Houlihan to render its
fairness opinions based upon Houlihan's experience in the valuation of
businesses and their securities in connection with mergers and acquisitions,
and valuation for corporate purposes especially with respect to REITs and other
real estate companies. Houlihan is a nationally recognized investment banking
firm that is continually engaged in providing financial advisory services in
connection with mergers and acquisitions, leveraged buyouts, business
valuations for a variety of regulatory and planning purposes,
recapitalizations, financial restructuring, and private placements of debt and
equity securities.

   The general partners first engaged Houlihan on February 10, 1998 and amended
such engagement on April 21, 1999. The general partners had, on behalf of each
participating partnership, solicited proposals from one other firm for the
preparation of fairness opinions. The consideration to be paid by AmREIT in the
merger consists solely of shares or, at the election of dissenting individual
limited partners, total consideration in the form of 10% cash and 90% notes.
Houlihan rendered an opinion as to the valuation of the advisor in connection
with the advisor acquisition for which opinion it received a fee of $40,000.
Houlihan has no material prior relationship with the general partners or their
affiliates. As compensation to Houlihan for its services in connection with the
merger, the general partners have agreed to pay Houlihan an aggregate fee of
$130,000. No portion of Houlihan's fee is contingent upon the successful
completion of the merger. The general partners and each partnership have also
agreed to indemnify Houlihan and related persons against certain liabilities,
including liabilities under federal securities laws, arising out of the
engagement of Houlihan, and to reimburse Houlihan for certain expenses.

   Houlihan delivered its written fairness opinions to the general partners to
the effect that, as of June 25, 1999 on the basis of its analysis summarized
below and subject to the limitations described below, the consideration to be
received by the limited partners of each participating partnership in
connection with the merger was fair, from a financial point of view, to such
limited partners. The fairness opinions do not constitute a recommendation to
any limited partner as to how any such limited partner should vote on the
merger.

   THE FULL TEXT OF EACH HOULIHAN LOKEY FAIRNESS OPINION, WHICH SET FORTH,
AMONG OTHER THINGS, ASSUMPTIONS MADE, MATTERS CONSIDERED AND LIMITATIONS ON THE
REVIEW UNDERTAKEN, IS ATTACHED AS AN APPENDIX TO THE RESPECTIVE PROSPECTUS
SUPPLEMENT. THE LIMITED PARTNERS ARE URGED TO READ THE APPLICABLE OPINION IN
ITS ENTIRETY.

   In arriving at its fairness opinions, Houlihan:

  . held discussions with the general partners and certain members of senior
    management of the partnerships to discuss the operations, financial
    condition, future prospects and projected operations and performance of
    the partnerships;

  . visited certain facilities and business offices of the general partners
    and AmREIT;

  . reviewed each of the partnerships' annual reports to partners for the
    fiscal years ended December 31, 1998, 1997 and 1996 and interim financial
    statements for the three month period ended March 31,

                                       70
<PAGE>

    1999 which the general partners have identified as being the most current
    financial statements available and have indicated that there has been no
    material change in the financial position of the partnerships since such
    financial statements;

  . reviewed copies of each partnerships' agreement of limited partnership;

  . reviewed AmREIT's annual reports to shareholders and on Form 10-K for the
    two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
    quarter ended March 31, 1999;

  . reviewed drafts of this proxy statement;

  . reviewed a draft of the merger agreement to be entered into by and
    between AmREIT and each of the partnerships;

  . reviewed the appraisal of each of the partnerships' real property
    prepared by Valuation Associates;

  . reviewed the historical market prices for the AmREIT's publicly traded
    securities;

  . reviewed certain other publicly available financial data for certain
    companies that we deem comparable to the partnerships and AmREIT, and
    publicly available prices and premiums paid in other transactions that we
    considered similar to the Transaction; and

  . conducted such other studies, analyses and inquiries as we have deemed
    appropriate.

   Houlihan did not, and was not requested by the general partners, to make
any recommendations as to the form or amount of consideration to be paid to
the limited partners in connection with the merger. Houlihan was not asked to
opine on and did not express any opinion as to:

  . legal or tax consequences of the merger, including but not limited to tax
    consequences to the limited partners;

  . whether any limited partner should elect the cash/notes option rather
    than to receive shares in the merger;

  . the public market values or realizable value of the shares or the prices
    at which the shares may trade in the future following the merger if and
    when a public trading market is established for the common shares;

  . the fairness, advisability or desirability of alternatives to the merger;

  . the potential capital structure of AmREIT or its impact on the financial
    performance of the shares or the cash/notes option; or

  . the fairness of any aspect of the merger not expressly addressed in the
    Houlihan fairness opinions, including the fairness of the merger as a
    whole. Houlihan's opinion relates to fairness from a financial point of
    view of the consideration to be received by each limited partner.
    Houlihan's opinion does not address the fairness of the merger as a
    whole. Houlihan's opinion as to each partnership does not depend on the
    participation of any one or a combination of other partnerships. Houlihan
    did not perform an independent appraisal of the assets and liabilities of
    the partnerships.

   Although the general partners and AmREIT advised Houlihan that certain
assumptions were appropriate in their view, no restrictions or limitations
were imposed by the general partners upon Houlihan with respect to its
investigation or the procedures followed by Houlihan in rendering its fairness
opinion. Houlihan's fairness opinions are not intended to be and do not
constitute a recommendation to any limited partner as to whether to accept the
consideration to be received by such limited partner in connection with the
merger (whether in the form of shares or the cash/notes option) or to vote in
favor of the merger. It should be noted that the aggregate value of the
consideration that may be received by each limited partner in connection with
the merger (including any cash consideration in lieu of fractional shares to
be received by the limited partners) is fixed. The ultimate value actually
received by each limited partner at the time of consummation of the merger
will vary depending on the market price of the shares at such time.

                                      71
<PAGE>

   Houlihan relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to it have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of the partnerships and that there has been no
material change in the assets, financial condition, business or prospects of
each partnership since the date of the most recent financial statements made
available to it. However, Houlihan's conclusions as to the fairness of the
merger to any partnership was not based materially on the financial forecasts.

   Houlihan did not independently verify the accuracy and completeness of the
information supplied to it with respect to the partnerships and did not assume
any responsibility with respect to such information. Houlihan has not made any
physical inspection or independent appraisal of any of the properties or assets
of the partnerships.

   Partnership Valuation Analysis. In rendering its fairness opinions, Houlihan
calculated a range of the value of each partnership on a controlling interest
basis. Houlihan's analysis of the fair market value of each partnership took
into consideration the income- and cash-generating capability of that
partnership. Typically, an investor contemplating an investment in an
enterprise with income- and cash-generating capability similar to the
partnerships will evaluate the risks and returns of its investment on a going
concern basis. Accordingly, after due consideration of other appropriate and
generally accepted valuation methodologies, the value of each partnership has
been developed primarily on the basis of capitalization of net operating cash
flow and discounted cash flow approaches.

   All valuation methodologies that estimate the worth of an enterprise as a
going-concern are predicated on numerous assumptions pertaining to prospective
economic and operating conditions. Houlihan's opinions are necessarily based on
business, economic, market and other conditions as they exist and can be
evaluated by it at the valuation date. Unanticipated events and circumstances
may occur and actual results may vary from those assumed. Any such variations
may be material.

   Houlihan Used Several Methodologies in Arriving at its Fairness Opinions.
Each methodology provided an estimate as to the value for each partnership. The
estimated value of each partnership provides a basis of comparison to the
consideration offered in the merger. Several of the analyses conducted by
Houlihan also provided an estimate as to the value of the general partners'
interests in the partnership. In valuing the partnerships, Houlihan performed
the following analyses with respect to each partnership.

  . Pursuant to the net sale approach, Houlihan analyzed the value of the
    properties of each partnership (and any subject liabilities) under an
    orderly sale/liquidation scenario. This approach allowed Houlihan to
    determine the net equity value of each partnership by first determining
    the value of such partnership's assets and then subtracting the value of
    the partnership's liabilities. In order to arrive at the value of the
    partnership's assets, Houlihan utilized capitalization rates of net
    operating income of the properties of each partnership as well as
    multiples of the square footage of each partnership to arrive at a value
    for each partnership's real property. Houlihan then aggregated the
    resulting property values for each partnership to arrive at an aggregate
    value of such partnership.

   Capitalization rates utilized in the net sale approach were determined based
upon (1) comparable sales data provided by the general partners; (2) statistics
from the National Real Estate Index, an independent organization that compiles
pricing data from real estate transactions; and (3) certain publicly available
information on assets similar to the partnerships' properties. Additionally, on
a property-by-property basis, a number of characteristics and financial
statistics were considered, including property classification, net operating
income and revenue growth, total revenues, profitability, and property's
relative size. Moreover, the market and location of the property were
considered. In sum, Houlihan selected capitalization rates and applied what it
believes to be the appropriate capitalization rate to each property's net
operating income. The net sale approach generally utilized the higher of each
property's actual or projected net operating income for the annual periods
selected. The net operating income for certain properties were adjusted to
reflect normal income streams for such properties which were newly constructed
or had recently experienced material change of circumstances such as the
addition or departure of a major tenant or a significant renovation.

                                       72
<PAGE>

   Applying those selected capitalization rates to each property's normalized
net operating income resulted in an aggregate value for each property. Property
values were then adjusted for reasonable real estate transaction costs (i.e.,
assumed brokerage fees and commissions) and any contractual fees due to the
general partners in the event of a property sale. The net result for each
property owned by each partnership was then aggregated to arrive at an
aggregate property value for each partnership based upon the net sale approach.
Each partnership's aggregate property value was adjusted to reflect the capital
structure of the relevant assets, the working capital assets and liabilities of
the partnership, and any excess cash or other liabilities. The general partners
then divided the resulting value among the limited partners and general
partners of each partnership based upon the rights and privileges of the
partnership agreement.

  . An alternative methodology was an income approach analysis which, like
    the net sale approach, considered the capitalization rates and multiples
    of square footage to arrive at the estimated value of each partnership's
    underlying real properties. However, rather than assuming a sale of real
    properties, the income approach analysis did not include a reduction in
    relative values for the transaction costs associated with the sale of the
    properties. Thus, the income approach analysis used the aggregate net
    operating income and square footage for each property, as determined in
    the net sale analysis, and appropriate capitalization rates and square
    foot multiples to determine the aggregate value of each partnership. The
    resulting value was then divided among the limited partners and general
    partners of each partnership based upon the rights and privileges of the
    partnership agreement.

  . Another methodology applied was the unit yield approach, pursuant to
    which each partnership's estimated value was re-estimated by calculating
    capitalization rates for alternative investments such as publicly traded
    real estate investment trusts and privately held real estate companies
    whose securities sales are periodically monitored in a publication
    entitled the "Partnership Spectrum." The capitalization rates for the
    indicated alternative investments ranged between approximately 5.0% to
    10.0%. Using these capitalization rates as a proxy for the required
    return on the partnerships' securities and then applying the range of
    required returns to the partnerships' limited partner distributions as a
    perpetual flow resulted in an indication of the value of the limited
    partners' aggregate interests in each partnership.

   The aforementioned approaches provided Houlihan with a range of values for
the aggregate limited partner interests of each partnership. Additionally,
Houlihan considered the results of the real estate appraisals performed by
Valuation Associates on behalf of each partnership. Houlihan then considered,
among other things, (1) the premiums paid in transactions involving entities
such as the partnerships and the merger as proposed; and (2) the premiums above
net asset value exhibited in secondary market trades of partnership interests
(as reported in such publications as the "Partnership Spectrum") for control
block acquisitions and partnerships with similar assets. After due
consideration of other appropriate and generally accepted valuation
methodologies, Houlihan developed the value of each partnership primarily on
the basis of capitalization of net operating cash flow and discounted cash flow
approaches under the income analysis approach.

   Based on all of the aforementioned analyses, Houlihan derived the following
ranges of values of the aggregate limited partnership interests in the
partnerships: Fund III, $0.479 million to $0.657 million; Fund IV, $.219
million to $0.450 million; Fund V, $0.390 million to $0.537 million; Fund VI,
$0.229 million to $0.398 million; Fund VII, $0.916 million to $1.242 million;
Fund VIII, $1.583 million to $2.418 million; Fund Gd Yr, $0.973 million to
$1.352 million; Fund IX, $3.985 million to $5.494 million; Fund X, $8.798
million to $10.686 million; Fund XI, $5.074 million to $7.457 million.

   With respect to arriving at the value of the consideration to be received by
the limited partners, Houlihan then considered the value of the shares and/or
the cash/notes to be received by the limited partners in connection with the
merger. Houlihan considered AmREIT's pro forma net operating income and, in a
manner similar to the aforementioned sale and income approach, Houlihan
capitalized the net operating income to arrive at a pro forma net asset value
for AmREIT. (Houlihan did not assume any liquidation costs in its pro forma
valuation.) Houlihan then added the value of AmREIT's advisory business, based
upon AmREIT's

                                       73
<PAGE>

purchase price for the advisor in the advisor acquisition, to AmREIT's net
asset value. Houlihan then multiplied the number of shares to be received by
each partnership by the estimated valuation of the shares to arrive at the
valuation of the consideration to be received by the limited partners of each
partnership.

   The foregoing summaries describe the material points of more detailed
analyses performed by Houlihan in connection with rendering the Houlihan
fairness opinions. The preparation of a fairness opinion is a complex
analytical process involving various determinations as to the most appropriate
and relevant methods of financial analysis and application of those methods to
the particular circumstances and is, therefore, not readily susceptible to
summary description. In rendering its fairness opinions, Houlihan did not
attribute any particular weight to any analysis or factor considered by it but
rather made the appropriate judgments as to the significance and relevance of
each analysis and factor. While there were no material factors that did not
support Houlihan's fairness opinions, Houlihan believes that its analyses and
the summary set forth herein must be considered as a whole and that selecting
portions of its analyses, without considering all analyses and factors, or
portions of this summary, could create an incomplete view of the processes
underlying the analyses set forth in the Houlihan fairness opinions. In its
analysis, Houlihan made numerous assumptions with respect to the partnerships,
general real estate industry performance, general business, economic, market
and financial conditions and other matters, many of which are beyond its
control and beyond the control of the partnerships. The estimates contained in
the analyses are not necessarily indicative of actual values or predictive of
future results or values, which may be more or less favorable than suggested by
the analyses.

   Conditions and Limitations. The conclusions resulting from the above-
described analyses lead Houlihan to conclude that the consideration to be
received by the limited partners of each partnership in connection with the
merger is fair to the aggregate limited partners of each partnership from a
financial point of view.

   The foregoing analyses required studies of the overall market, economic and
industry conditions in which the partnerships and AmREIT operate, the
partnerships' and AmREIT's operating results, and the partnerships'
distributions to the limited partners. Research into, and consideration of,
these conditions were incorporated into the analyses.

   Houlihan's fairness opinions are based on the business, economic, market and
other conditions as they existed as of June 25, 1999. In rendering its
opinions, Houlihan relied upon and assumed, without independent verification,
the accuracy and completeness of the financial and other information provided
to Houlihan by the general partners and AmREIT was reasonably prepared and
reflect the best current available estimates of the financial results and
condition of the partnerships and AmREIT. Houlihan relied on the assurance of
the general partners that any financial projections or pro forma statements or
adjustments provided to Houlihan were in the judgment of the general partners
and AmREIT reasonably prepared or adjusted on bases consistent with actual
historical experience or reflecting the best currently available estimates and
good faith adjustments; that no material changes have occurred in the
information reviewed between the date the information was provided and the date
of the Houlihan fairness opinions; and that the general partners and AmREIT are
not aware of any information or facts regarding the general partners and AmREIT
or the partnerships that would cause the information supplied to Houlihan to be
incomplete or misleading in any material respect. Houlihan did not
independently verify the accuracy or completeness of the information supplied
to it with respect to the partnerships or AmREIT and does not assume
responsibility for the accuracy or completeness of such information. Except as
set forth above, Houlihan did not make any physical inspection or independent
appraisals of the properties or assets of the partnerships or AmREIT.

                                       74
<PAGE>

                                   APPRAISALS

   General. Valuation Associates has prepared and delivered to each partnership
an appraisal report dated June 16, 1999, based upon and subject to the matters
referenced in the appraisal, containing its opinion regarding the market value
of each partnership and each of its properties as of May 31, 1999. Valuation
Associates is a nationally recognized independent and fully diversified real
estate firm with extensive valuation experience. AmREIT and the partnerships
decided to retain Valuation Associates to render these appraisals in connection
with the merger because of its valuation experience with respect to real estate
and transactions similar to the merger.

   The purpose of the appraisals is to establish the relative leased fee values
of the properties in each partnership's portfolio. Both the independent
directors and the general partners used the appraisals to assist them in
determining the reasonableness of the proposed consideration payable by AmREIT
to each partnership in the merger. Valuation Associates' appraisals of the
partnerships' properties address the market value of each partnership's leased
and ownership interest in each property and the liquidation value of each
partnership's properties, based on certain specified assumptions.

   Market Value/Going Concern -- Valuation Methodology. Valuation Associates'
appraisals of the market value of the leased fees of the partnerships'
properties primarily involved the income approach. The cost approach and the
sales comparison approach were usually used only in instances where the
valuation of the underlying property was required or for select closed sales
with no current rent. The uses of the approaches to value are summarized below:

  . The income approach to value was relied upon as the primary appraisal
    technique based upon the properties' capability to generate net income
    and to be bought and sold in the marketplace.

  . The cost approach and the sales comparison approaches were applied in
    Valuation Associates' analysis and were considered to be relevant only:

    --where a value for a reversionary interest in the property was required
     and the use of direct capitalization would not have been the method of
     choice; and

    --to estimate rent for vacant properties with no rent.

   Since the appraisals involved the estimation of the aggregate market value
of the leased and ownership interests of each partnerships' properties,
Valuation Associates determined that only the income approach provided a true
test of market value for the properties. The value of the properties was
developed by the capitalization of the lease payments into present value using
the discounted cash flow analysis, whereby anticipated future income streams
over a seven-year holding period were discounted at a market-derived rate of
9.25% to 12.00% (depending on the property) to a net present value estimate
using a cash flow model and a revisionary value (sale at the end of the seventh
year) was discounted at a market-derived terminal capitalization rate of 10.50%
to 12.25%. Valuation Associates made certain assumptions in determining its
cash flow analysis with respect to its market value analysis of each
partnership. These assumptions included:

  . a seven-year holding period for each property;

  . a $250,000 annual allowance related to normal day-to-day operations,
    including functions relating to compliance with the SEC reporting
    requirements, investor relations and communications and management issues
    not specifically related to property level activities;

  . a 4% annual allowance for a management fee; and

  . a flat amount of $400 per property, per year for miscellaneous expenses
    such as bookkeeping, legal fees and other pro rata charges. Anticipated
    rental income as well as adjustments for vacancy with no rent being paid,
    percentage rent, management fees and administrative expenses were
    analyzed over the holding period.

                                       75
<PAGE>

   The selection of the discount rate to be applied to the estimated cash flow
over the seven-year holding period for each property was based upon Valuation
Associates' multi-tiered analysis of the risk involved with each property. For
each property, Valuation Associates first analyzed both general and specific
market risks, lessee/borrower risk and property risk. Next, Valuation
Associates evaluated the attitude and expectation of market participants and
compared this to a variety of alternative investment vehicles such as stock,
bonds or other real estate investments. Finally, Valuation Associates looked at
the individual tenants' company profile and financial strength based on stock
reports, investor publications, trade journals and discussions with market
participants.

   At the end of the seven-year holding period, Valuation Associates assumed
that the properties of each partnership would be sold in an orderly manner. For
purposes of such sale, Valuation Associates assumed that the partnership would
incur a 3.5% sales expense, which included any fees for brokerage or attorneys,
applicable closing costs and miscellaneous charges upon disposition of the
properties.

   Property Valuation Assumptions. The special assumptions made by Valuation
Associates in its appraisals of each partnership's properties are set forth in
summary form as follows:

  . Client Provided Information. The partnerships provided Valuation
    Associates with summarized data pertaining to sales volumes, lease data
    and other property specific data. Valuation Associates assumed, for
    purposes of its appraisals that this information was true and complete as
    of the date given and stated in its report that it has no reason to
    believe that the data with which AmREIT provided them is inaccurate in
    any material respect.

  . Physical Inspections. The independent directors and general partners
    requested that Valuation Associates conduct personal inspections of each
    of the properties.

  . Litigation. Valuation Associates assumed that each of the properties is
    free from any pending or proposed litigation, civil engineering
    improvements or eminent domain proceedings, unless it received specific
    information otherwise.

    --Material Adverse Changes. The date of the appraisals is May 31, 1999.
     In the event that any given tenant within the portfolio files for
     bankruptcy or suffers significant adverse financial or operational
     changes subsequent to the date of the reports, Valuation Associates
     reserves the right to revise the appraisal relating to such tenant and
     such property.

    --Highest and Best Use. For purposes of the appraisals, Valuation
     Associates assumed that the existing building improvements represent
     the highest and best use of the respective properties.

    --Joint Ventures and Tenants in Common. For the properties in each
     partnership that are under a joint venture agreement, Valuation
     Associations allocated the respective proportionate value of the
     property in question to each Partnership in the joint venture
     agreement.

    --Real Estate Only. The appraisals are for the value of the real estate
     only and do not include furniture, fixtures and equipment in the
     stores.

   There were no assets subject to any material qualifications by Valuation
Associates with respect to the valuation.

   The date of the value of the properties of each partnership, as set forth in
the appraisal rendered by Valuation Associates is May 31, 1999. As of the date
of this proxy statement, neither AmREIT nor any of the partnerships is aware of
any material event subsequent to the date of the appraisal that would result in
any material changes to any of the values set forth in the appraisals rendered
by Valuation Associates. The appraisals rendered by Valuation Associates will
be updated and a supplemental proxy statement will be provided to you if AmREIT
determines that any event has occurred or condition has changed since the date
of the appraisals that may have caused a material change in the values
reported.

                                       76
<PAGE>

   In connection with the merger, AmREIT paid or will pay, on behalf of the
partnerships which approve the merger, Valuation Associates approximately
$53,000 in the aggregate for its real estate appraisal services. AmREIT may
engage Valuation Associates for future valuations and appraisals of properties
of AmREIT. There is no contract, agreement or understanding between AmREIT and
Valuation Associates regarding any future engagement.

   Liquidation Valuation. AmREIT and the partnerships also requested that
Valuation Associates provide them with a liquidation value for the properties
of each of the partnerships. In providing AmREIT and the partnerships with that
estimate, Valuation Associates made several assumptions regarding the
conditions under which we would be selling the properties of each partnership.
These assumption were then applied to the market value derived for each
property as described above. These assumptions include:

  . Time Period. AmREIT and the partnerships asked that Valuation Associates
    assume that the liquidation of the partnerships' properties occur over a
    six-month period. According to Valuation Associates, this would shorten
    the normal marketing period estimate by as much as 50%. Thus, Valuation
    Associates assumed that for a six-month period, a discount of 5% from the
    appraised discounted present value would be necessary.

  . Marketing of Properties. Each partnership would make an aggressive
    marketing effort in the sale of the properties. In connection with this
    assumption, Valuation Associates allowed for 2% of the appraised present
    value of each property as a reasonable amount for the increased marketing
    effort and contingency costs.

  . Brokered Sales. In light of the six-month liquidation period assumption,
    Valuation Associates assumed (and AmREIT and the partnerships agreed)
    that in such a liquidation, AmREIT and the partnerships would enlist the
    assistance of brokers. Based upon that assumption and upon current market
    research, Valuation Associates applied a 3% brokerage commission to the
    present values of the properties.

  . Other Fees. Valuation Associates also assumed that AmREIT and the
    partnerships would have attorney, consultant and appraisal fees, as well
    as transfer taxes, surveys, title insurance and other related expenses
    that would amount to approximately 2.5% of the present value of the
    properties in each of the Partnerships.

                     AmREIT PRO FORMA FINANCIAL INFORMATION

   The pro forma financial information of AmREIT for the year ended December
31, 1998 and the three months ended March 31, 1999 are included in this proxy
statement starting at page F-2. The pro forma financial balance sheet has been
prepared as if each of the transactions had occurred as of March 31, 1999: (1)
the issuance of 213,260 initial shares pursuant to the advisor acquisition; (2)
the merger and the related transactions. The pro forma statements of operations
of AmREIT for the year ended December 31, 1998 and for the three months ended
March 31, 1999 have been prepared as if each of the transactions had occurred
as of January 1, 1998. The pro forma financial information has been prepared
using the purchase method of accounting whereby the assets and liabilities of
the partnerships are allocated based upon estimated fair value, based upon
preliminary estimates, which are subject to change as additional information is
obtained. The purchase price and the allocations of the purchase price are
subject to final determination based upon estimates and other evaluations of
fair value. Therefore, the purchase price and the allocations reflected in the
pro forma financial information may differ from the amounts ultimately
determined.

   The pro forma financial information is presented for informational purposes
only and is not necessarily indicative of the financial position or results of
operations of AmREIT that would have occurred if such transactions had been
completed on the dates indicated, nor does it purport to be indicative of
future financial position or results of operations. In the opinion of the
AmREIT management, all material adjustments necessary to reflect the effect of
these transactions have been made. The pro forma statements of operations for
the year ended December 31, 1998 and for the three months ended March 31, 1999
are not necessarily indicative of the results of operations to be expected for
the year ending December 31, 1999.

                                       77
<PAGE>

                        FEDERAL INCOME TAX CONSEQUENCES

General

   The following summary of material federal income tax consequences that may
be relevant to a holder of common shares is based on current law, is for
general information only and is not intended as tax advice. The following
discussion, which is not exhaustive of all possible tax consequences, does not
include a detailed discussion of any state, local or foreign tax consequences.
Nor does it discuss all of the aspects of federal income taxation that may be
relevant to a prospective stockholder in light of his or her particular
circumstances or to certain types of stockholders (including insurance
companies, tax-exempt entities, financial institutions or broker-dealers,
foreign corporations and persons who are not citizens or residents of the
United States and stockholders holding securities as part of a conversion
transaction, a hedging transaction or as a position in a straddle for tax
purposes) who are subject to special treatment under the federal income tax
laws. Unless otherwise indicated, the terms "we," "us," and "our" when used
herein refer to AmREIT.

   The statements in this discussion are based on current provisions of the
Internal Revenue Code of 1986, as amended, existing, temporary and currently
proposed Treasury Regulations under the Code, the legislative history of the
Code, existing administrative rulings and practices of the IRS and judicial
decisions. No assurance can be given that legislative, judicial or
administrative changes will not affect the accuracy of any statements in this
discussion with respect to transactions entered into or contemplated prior to
the effective date of such changes. Any such change could apply retroactively
to transactions preceding the date of the change. We do not plan to request any
rulings from the IRS concerning our tax treatment and the statements in this
discussion are not binding on the IRS or any court. Thus, we can provide no
assurance that these statements will not be challenged by the IRS or that such
challenge will not be sustained by a court.

   This discussion is not intended as a substitute for careful tax planning.
You consult with your own tax advisor regarding the specific tax consequences
to you of the merger and the reorganization and the ownership and disposition
of common stock in an entity electing to be taxed as a REIT, including the
federal, state, local, foreign and other tax consequences of such purchase,
ownership, disposition and election, and of potential changes in applicable tax
laws.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because each partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, limited partners are required to take
into account their share of the income or loss of their respective partnership,
regardless of whether any cash is distributed to them. If a partnership is
acquired by AmREIT, limited partners voting "For" the merger will receive
shares of AmREIT common stock. Limited partners who vote "Against" the merger
but whose partnership approves the merger otherwise will receive shares of
AmREIT common stock unless they elect the cash/notes option, in which case they
will receive cash and notes.

   If a partnership is acquired by AmREIT and its limited partners receive
shares of AmREIT common stock, their ownership of shares of AmREIT common stock
will affect the character and amount of income reportable by them in the
future. Each partnership is a partnership for federal income tax purposes and
is not subject to taxation. Currently, as the owners of partnership interests,
limited partners must take into account their distributive share of all income,
loss and separately stated partnership items, regardless of the amount of any
distributions of cash to them. Each partnership supplies that information to
limited partners annually on a Schedule K-1. The character of the income that
limited partners recognize depends upon the assets and activities of their
respective partnership and may, in some circumstances, be treated as income
which may be offset by any losses limited partners may have from passive
activities.

   In contrast to treatment as limited partners, if the partnerships and
acquired by AmREIT limited partners receiving shares of AmREIT common stock, as
a stockholders of AmREIT, will be taxed based on the amount of distributions
they receive from AmREIT. Each year AmREIT will send its stockholders a Form
1099-DIV reporting the amount of taxable and nontaxable distributions paid to
its stockholders during the preceding year.

                                       78
<PAGE>

The taxable portion of these distributions depends on the amount of AmREIT's
earnings and profits. Because the merger is a taxable transaction, AmREIT's tax
basis in the acquired properties will be higher than the partnerships' tax
basis had been in the same properties. At the same time, however, AmREIT may be
required to utilize a slower method of depreciation with respect to certain
properties than that used by each partnership. As a result, AmREIT's tax
depreciation from the acquired properties will differ from each partnership's
tax depreciation. Accordingly, under certain circumstances, even if AmREIT were
to make the same level of distributions as each partnership, a larger portion
of the distributions could constitute taxable income to limited partners. In
addition, the character of this income to limited partners as stockholders of
AmREIT does not depend on its character to AmREIT. The income will generally be
ordinary dividend income to stockholders and will be classified as portfolio
income under the passive loss rules, except with respect to capital gains
dividends. Furthermore, if AmREIT incurs a taxable loss, the loss will not be
passed through to its stockholders.

Tax Consequences of the Merger and the Reorganization

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of each partnership acquired by AmREIT will be
transferred to AmREIT in return for shares of AmREIT common stock and/or cash
and notes. Each partnership will then immediately liquidate and distribute such
property to its limited partners. The IRS requires that limited partners
recognize a share of the income or loss, subject to the limits described below,
recognized by their partnership, including gain or loss recognized as a result
of the transfer of properties pursuant to the merger. The estimated taxable
gain and loss based on the exchange price, for an average $1,000 original
limited partner investment in their partnership, is set forth in the table
below for those limited partners subject to federal income taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(1)
                                                           ---------------------
      <S>                                                  <C>
      Taylor Income Investors, Ltd........................        $227.00
      Taylor Income Investors IV, Ltd.....................             --
      Taylor Income Investors V, Ltd......................         327.00
      AAA Net Realty Fund VI, Ltd.........................         485.00
      AAA Net Realty Fund VII, Ltd........................          93.00
      AAA Net Realty Fund VIII, Ltd.......................         137.00
      AAA Net Realty Fund Goodyear, Ltd...................          75.00
      AAA Net Realty Fund IX, Ltd.........................         168.00
      AAA Net Realty Fund X, Ltd..........................          19.00
      AAA Net Realty Fund XI, Ltd.........................         (38.00)
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by the general partner(s)
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
to a corporation such as AmREIT in exchange for stock is a taxable transaction.
However, as an exception to this general rule, under section 351(a) of the
Code, no gain or loss is recognized if (1) property is transferred to a
corporation by one or more individuals or entities in exchange for the stock of
that corporation, and (2) immediately after the exchange, such individuals or
entities are in control of the corporation. For purposes of section 351(a),
control is defined as the ownership of stock possessing at least 80 percent of
the total combined voting power of all classes of stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of stock of
the corporation. Following the merger, even if all partnerships participate in
the merger transaction, the limited partners of the partnerships will not own
stock possessing at least 80 percent of the total combined voting power of all
classes of AmREIT stock entitled to vote and at least 80 percent of the total
number of shares of all other classes of AmREIT stock. Therefore, the merger
will not result in the acquisition of control of

                                       79
<PAGE>

AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If a partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, such partnership will receive solely shares of AmREIT common
stock in exchange for its partnership's assets. As a result, such partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by such
partnership and (b) the amount of such partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
such partnership to AmREIT.

   If a partnership is acquired by AmREIT and one or more limited partners
elect the cash/notes option, such partnership will receive shares of AmREIT
common stock, cash and notes in exchange for such partnership's assets. Because
the principal portion of the notes will not be due until         , 2006, the
merger of such partnership's assets, in part, in exchange for notes will be
reported under the installment sales method and a portion of such partnership's
gain may be deferred under the "installment sale" rules. Pursuant to this
method, and assuming that none of the principal amount of the notes is
collected in the year of the merger, the amount of gain recognized by such
partnership in the year of the merger will be at least equal to the value of
the shares of AmREIT common stock and cash received by such partnership
multiplied by the ratio that the gross profit realized by such partnership in
the merger bears to the total contract price for such partnership's assets. To
the extent such partnership realizes depreciation recapture income under
section 1245 or section 1250 of the Code, the recapture income will also be
recognized by such partnership in the year of the merger.

   The gross profit that each partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for each partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering each partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by each partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Each
limited partner's share of gains or losses from the sale of section 1231 assets
of its partnership would be combined with any other section 1231 gains and
losses that such limited partner recognizes in that year. If the result is a
net loss, such loss is characterized as an ordinary loss. If the result is a
net gain, it is characterized as a capital gain, except that the gain will be
treated as ordinary income to the extent that has "non-recaptured net section
1231 losses." For these purposes, the term "non-recaptured net section 1231
losses" means the limited partner's aggregate section 1231 losses for the five
most recent prior years that have not been previously recaptured. However, gain
recognized on the sale of personal property will be taxed as ordinary income to
the extent of all prior depreciation deductions taken by the partnership prior
to sale. In general, each limited partner may only use up to $3,000 of capital
losses in excess of capital gains to offset ordinary income in any taxable
year. Any excess loss is carried forward to future years subject to the same
limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that each partnership recognizes will be allocated to limited partners in
accordance with the terms of the partnership's partnership agreement. Each
limited partner will be allocated and must report its allocable share of such
gain, if any, pursuant to these terms, regardless of the limited partner's
decision to receive cash and notes rather than shares of AmREIT common stock.
Even though a limited partner's election of the cash/notes option may decrease
the amount of gain the partnership recognizes, the electing limited partner
still will be required to take into account its share of the partnership's gain
as determined under the partnership agreement of the partnership. Therefore,

                                       80
<PAGE>

limited partners who elect the cash/notes option may recognize gain in the year
of the merger despite the fact that they will receive only a small amount of
cash and no publicly-traded instruments with which to pay the tax on the gain.
Such limited partners will adjust the basis of the notes as described below,
and the resulting increase in basis will decrease the amount of the gain
recognized over the term of the notes by the limited partners electing the
cash/notes option.

   Tax Consequences of the Liquidation and Partnership Termination. If a
partnership is acquired by AmREIT, the partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to its limited partners. The shares of AmREIT common stock
or cash and notes will be distributed among its limited partners in a manner
that the general partners of the partnership determine to be pro rata based on
the respective capital account balances. The taxable year of the partnership
will end at this time, and limited partners must report in their taxable year
that includes the date of the merger, their share of all income, gain, loss,
deduction and credit for the partnership through the date of the merger
(including gain or loss resulting from the merger described above). If their
taxable year is not the calendar year, they could be required to recognize as
income in a single taxable year their share of the partnership's income
attributable to more than one of its taxable years.

   Limited partners receiving shares of AmREIT common stock in the merger, in
addition to their share of the gain or loss described above that they
recognized as a result of the deemed sale of their partnership's assets, will
recognize gain or loss equal to the difference between the fair market value of
the shares of AmREIT common stock that they receive (determined on the closing
date of the merger) and their adjusted tax basis in their partnership interests
(adjusted by their distributive share of income, gain, loss, deduction and
credit for the final taxable year of their partnership (including any such
items recognized by their partnership as a result of the merger) as well as any
distributions they receive in such final taxable year (other than the
distribution of the shares of AmREIT common stock)). Their basis in the shares
of AmREIT common stock will then equal the fair market value of the shares of
AmREIT common stock on the closing date of the merger and their holding period
for the shares of AmREIT common stock for purposes of determining capital gain
or loss will begin on the closing date of the merger.

   Limited partners that receive cash and notes in the merger, in addition to
their share of the gain or loss described above that they recognized as a
result of the deemed sale of their partnership's assets, will recognize gain to
the extent that the amount of cash they receive in the merger exceeds their
adjusted basis in their partnership interests (adjusted by their distributive
share of income, gain, loss, deduction and credit for the final taxable year of
their partnership (including any such items recognized by their partnership as
a result of the merger) as well as any distributions they receive in such final
taxable year (other than the distributions of the cash and notes)). Their basis
in the notes distributed to them will equal their adjusted basis in their
partnership interests, reduced (but not below zero) by the amount of any cash
distributed to them and their holding period for the notes for purposes of
determining capital gain or loss from the disposition of the notes will include
their holding period for their partnership interests.

   Because the assets of each partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by limited partners if they are a tax-exempt investor
that does not hold partnership interests either as a "dealer" or as debt-
financed property within the meaning of section 514, and they are not an
organization described in section 501(c)(7) (social clubs), section 501(c)(9)
(voluntary employees' beneficiary associations), section 501(c)(17)
(supplemental unemployment benefit trusts)or section 501(c)(20) (qualified
group legal services plans) of the Code. Limited partners that are included in
one of the four classes of exempt organizations noted in the previous sentence
may recognize and be taxed on gain or loss on the merger.

   Treatment of Noteholders. Limited partners that receive cash and notes in
the merger, under general principles of the Code, must include stated interest
in income in accordance with their method of tax accounting. Accordingly, if
they use the accrual method of tax accounting, they must include stated
interest in income as it accrues and, if they use the cash method of tax
accounting, they must include stated interest in income as it is actually or
constructively received.

                                       81
<PAGE>

   Payments of interest income to limited partners will constitute portfolio
income, not passive activity income for purposes of section 469 of the Code.
Accordingly, such income will not be subject to reduction by your losses from
passive activities if such limited partner are subject to the passive activity
loss rules. Income attributable to interest payments may be offset by
investment expense deductions, however, subject to the limitation that, if such
limited partners are an individual investor, they may only deduct miscellaneous
itemized deductions (including investment expenses) to the extent such
deductions exceed two percent of their adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, holders of notes will recognize gain or loss upon the sale,
exchange, redemption or other taxable disposition of a note measured by the
difference between (1) the amount of cash and the fair market value of property
received (except, for cash method taxpayers, to the extent attributable to the
payment of accrued interest) and (2) their tax basis in the note. Any such gain
or loss will generally be long-term capital gain or loss, provided the note was
a capital asset in your hands and was held for more than one year.

   If the face amount of the notes held at the end of the taxable year
(together with any other installment obligations received during the year)
exceeds $5,000,000, the holder may be required to pay to the IRS interest at
the federal underpayment rate based on a portion of the tax liability that such
noteholder has deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

Consequences of Ownership of an Interest in a REIT

   We have elected to be treated as a REIT under Sections 856 through 860 of
the Code for federal income tax purposes commencing with our taxable year ended
December 31,     . We believe that we have been organized and have operated in
a manner that qualifies for taxation as a REIT under the Code. We also believe
that we will continue to operate in a manner that will preserve our status as a
REIT. We cannot however, assure you that such requirements will be met in the
future.

                                       82
<PAGE>

   We will receive as of the closing date of the merger and the reorganization
an opinion from Locke Liddell & Sapp LLP, our legal counsel, to the effect
that, after giving effect to the merger, our proposed method of operation will
enable us to meet the requirements for qualification and taxation as a REIT as
of the date of this prospectus and that our proposed manner of operation and
diversity of equity ownership will enable us to continue to satisfy the
requirements for qualification as a REIT in the future if we operate in
accordance with the method of operations described herein, including our
representations concerning our intended method of operation. However, no
opinion can be given that we will actually satisfy all REIT requirements in the
future since this depends on future events. You should be aware that opinions
of counsel are not binding on the IRS or on the courts, and, if the IRS were to
challenge these conclusions, no assurance can be given that these conclusions
would be sustained in court. The opinion of Locke Liddell & Sapp LLP is based
on various assumptions as well as on certain representations made by us as to
factual matters, including a factual representation letter provided by us. The
rules governing REITs are highly technical and require ongoing compliance with
a variety of tests that depend, among other things, on future operating
results, asset diversification, distribution levels and diversity of stock
ownership. Locke Liddell & Sapp LLP will not monitor our compliance with these
requirements. While we expect to satisfy these tests, and will use our best
efforts to do so, no assurance can be given that we will qualify as a REIT for
any particular year, or that the applicable law will not change and adversely
affect us and our stockholders. See "-- Failure to Qualify as a REIT" below on
page    . The following is a summary of the material federal income tax
considerations affecting us as a REIT and our stockholders. This summary is
qualified in its entirety by the applicable Code provisions, relevant rules and
regulations promulgated under the Code, and administrative and judicial
interpretations of the Code and these rules and regulations.

REIT Qualification

   We must be organized as an entity that would, if we do not maintain our REIT
status, be taxable as a regular corporation. We cannot be a financial
institution or an insurance company. We must be managed by one or more
directors. Our taxable year must be the calendar year. Our beneficial ownership
must be evidenced by transferable shares. Our capital stock must be held by at
least 100 persons during at least 335 days of a taxable year of 12 months or
during a proportionate part of a taxable year of less than 12 months. Not more
than 50% of the value of the shares of our capital stock may be held, directly
or indirectly, applying the applicable constructive ownership rules of the
Code, by five or fewer individuals at any time during the last half of each of
our taxable years. We must also meet certain other tests, described below,
regarding the nature of our income and assets and the amount of our
distributions.

   Our outstanding common shares are owned by a sufficient number of investors
and in appropriate proportions to permit us to satisfy these stock ownership
requirements. To protect against violations of these stock ownership
requirements, our declaration of trust provides that no person is permitted to
own, applying constructive ownership tests set forth in the Code, more than
9.8% of the outstanding common stock, unless the trust managers (including a
majority of the independent trust managers) are provided evidence satisfactory
to them in their sole discretion that our qualification as a REIT will not be
jeopardized. In addition, our declaration of trust contains restrictions on
transfers of capital stock, as well as provisions that automatically convert
shares of stock into excess securities to the extent that the ownership
otherwise might jeopardize our REIT status. These restrictions, however may not
ensure that we will, in all cases, be able to satisfy the stock ownership
requirements. If we fail to satisfy these stock ownership requirements, except
as provided in the next sentence, our status as a REIT will terminate. However,
if we comply with the rules contained in applicable Treasury Regulations that
require us to ascertain the actual ownership of our shares and we do not know,
or would not have known through the exercise of reasonable diligence, that we
failed to meet the 50% requirement described above, we will be treated as
having met this requirement. See the section below entitled "-- Failure to
Qualify as a REIT" on page 89.

   To monitor our compliance with the share ownership requirements, we are
required to and we do maintain records disclosing the actual ownership of
shares of common stock. To do so, we will demand written statements each year
from the record holders of certain percentages of shares in which the record
holders are to

                                       83
<PAGE>

disclose the actual owners of the shares (i.e., the persons required to include
in gross income the REIT dividends). A list of those persons failing or
refusing to comply with this demand will be maintained as part of our records.
Stockholders who fail or refuse to comply with the demand must submit a
statement with their tax returns disclosing the actual ownership of the shares
and certain other information.

   We currently satisfy, and expect to continue to satisfy, each of these
requirements discussed above. We also currently satisfy, and expect to continue
to satisfy, the requirements that are separately described below concerning the
nature and amounts of our income and assets and the levels of required annual
distributions.

   Sources of Gross Income. In order to qualify as a REIT for a particular
year, we also must meet two tests governing the sources of our income -- a 75%
gross income test and a 95% gross income test. These tests are designed to
ensure that a REIT derives its income principally from passive real estate
investments. The Code allows a REIT to own and operate a number of its
properties through wholly-owned subsidiaries which are "qualified REIT
subsidiaries." The Code provides that a qualified REIT subsidiary is not
treated as a separate corporation, and all of its assets, liabilities and items
of income, deduction and credit are treated as assets, liabilities and items of
income of the REIT.

   In the case of a REIT which is a partner in a partnership or any other
entity such as a limited liability company that is treated as a partnership for
federal income tax purposes, Treasury Regulations provide that the REIT will be
deemed to own its proportionate share of the assets of the partnership. Also,
the REIT will be deemed to be entitled to its proportionate share of the income
of the partnership. The character of the assets and gross income of the
partnership retains the same character in the hands of the REIT for purposes of
Section 856 of the Code, including satisfying the gross income tests and the
asset tests. Thus, our proportionate share of the assets and items of income of
any partnership in which we own an interest are treated as our assets and items
of income for purposes of applying the requirements described in this
discussion, including the income and asset tests described below.

   75% Gross Income Test. At least 75% of a REIT's gross income for each
taxable year must be derived from specified classes of income that principally
are real estate related. The permitted categories of principal importance to us
are:

  (1) rents from real property;

  (2) interest on loans secured by real property;

  (3 gain from the sale of real property or loans secured by real property
     (excluding gain from the sale of property held primarily for sale to
     customers in the ordinary course of our business, referred to below as
     "dealer property");

  (4) income from the operation and gain from the sale of property acquired
      in connection with the foreclosure of a mortgage securing that property
      ("foreclosure property");

  (5) distributions on, or gain from the sale of, shares of other qualifying
      REITs;

  (6) abatements and refunds of real property taxes;

  (7) amounts received as consideration for entering into agreements to make
      loans secured by real property or to purchase or lease real property;
      and

  (8) "qualified temporary investment income" (described below).

In evaluating our compliance with the 75% gross income test, as well as the 95%
gross income test described below, gross income does not include gross income
from "prohibited transactions." In general, a prohibited transaction is one
involving a sale of dealer property, not including foreclosure property and not
including certain dealer property we have held for at least four years.

   We expect that substantially all of our operating gross income will be
considered rent from real property and interest income. Rent from real property
is qualifying income for purposes of the gross income tests only if

                                       84
<PAGE>

certain conditions are satisfied. Rent from real property includes charges for
services customarily rendered to tenants, and rent attributable to personal
property leased together with the real property so long as the personal
property rent is not more than 15% of the total rent received or accrued under
the lease for the taxable year. We do not expect to earn material amounts in
these categories. Rent from real property generally does not include rent based
on the income or profits derived from the property. However, rent based on a
percentage of gross receipt or sales is permitted as rent from real property
and we will have leases where rent is based on a percentage of gross receipt or
sales. We generally do not intend to lease property and receive rentals based
on the tenant's income or profit. Also excluded from "rents from real property"
is rent received from a person or corporation in which we (or any of our 10% or
greater owners) directly or indirectly through the constructive ownership rules
contained in Section 318 and Section 856(d)(5) of the Code, own a 10% or
greater interest.

   A third exclusion from qualifying rent income covers amounts received with
respect to real property if we furnish services to the tenants or manage or
operate the property, other than through an "independent contractor" from whom
we do not derive any income. The obligation to operate through an independent
contractor generally does not apply, however, if the services we provide are
"usually or customarily rendered" in connection with the rental of space for
occupancy only and are not considered rendered primarily for the convenience of
the tenant (applying standards that govern in evaluating whether rent from real
property would be unrelated business taxable income when received by a tax-
exempt owner of the property). Further, if the value of the non-customary
service income with respect to a property, valued at no less than 150% of our
direct cost of performing such services, is 1% or less of the total income
derived from the property, then the provision of such non-customary services
shall not prohibit the rental income (except the non-customary service income)
from qualifying as "rents from real property."

   We believe that the only material services generally to be provided to
tenants will be those usually or customarily rendered in connection with the
rental of space for occupancy only. We do not intend to provide services that
might be considered rendered primarily for the convenience of the tenants, such
as hotel, health care or extensive recreational or social services.
Consequently, we believe that substantially all of our rental income will be
qualifying income under the gross income tests, and that our provision of
services will not cause the rental income to fail to be included under that
test.

   Upon the ultimate sale of our properties, any gains realized also are
expected to constitute qualifying income, as gain from the sale of real
property (not involving a prohibited transaction).

   95% Gross Income Test. In addition to earning 75% of our gross income from
the sources listed above, 95% of our gross income for each taxable year must
come either from those sources, or from dividends, interest or gains from the
sale or other disposition of stock or other securities that do not constitute
dealer property. This test permits a REIT to earn a significant portion of its
income from traditional "passive" investment sources that are not necessarily
real estate related. The term "interest" (under both the 75% and 95% tests)
does not include amounts that are based on the income or profits of any person,
unless the computation is based only on a fixed percentage of receipts or
sales.

   Failing the 75% or 95% Tests; Reasonable Cause. As a result of the 75% and
95% tests, REITs generally are not permitted to earn more than 5% of their
gross income from active sources, including brokerage commissions or other fees
for services rendered. We may receive certain types of that income. This type
of income will not qualify for the 75% test or 95% test but is not expected to
be significant and that income, together with other nonqualifying income, is
expected to be at all times less than 5% of our annual gross income. While we
do not anticipate that we will earn substantial amounts of nonqualifying
income, if nonqualifying income exceeds 5% of our gross income, we could lose
our status as a REIT. We may establish subsidiaries of which we will hold less
than 10% of the voting stock to hold assets generating non-qualifying income.
The gross income generated by these subsidiaries would not be included in our
gross income. However, dividends we receive from these subsidiaries would be
included in our gross income and qualify for the 95% income test. The ability
to establish such subsidiaries could be adversely impacted by proposals
contained in President Clinton's 2000 Federal Budget Proposal. See the section
below entitled "-- Proposed Legislation" on page 90.

                                       85
<PAGE>

   If we fail to meet either the 75% or 95% income tests during a taxable year,
we may still qualify as a REIT for that year if (1) we report the source and
nature of each item of our gross income in our federal income tax return for
that year; (2) the inclusion of any incorrect information in our return is not
due to fraud with intent to evade tax; and (3) the failure to meet the tests is
due to reasonable cause and not to willful neglect. It is not possible,
however, to state whether in all circumstances we would be entitled to the
benefit of this relief provision. For example, if we fail to satisfy the gross
income tests because nonqualifying income that we intentionally accrue or
receive causes us to exceed the limits on nonqualifying income, the IRS could
conclude that our failure to satisfy the tests was not due to reasonable cause.
If these relief provisions do not apply to a particular set of circumstances,
we will not qualify as a REIT. As discussed below, even if these relief
provisions apply, and we retain our status as a REIT, a tax would be imposed
with respect to our non-qualifying income. We would be subject to a 100% tax
based on the greater of the amount by which we fail either the 75% or 95%
income tests for that year. See "-- Taxation as a REIT" below on page 88.

   Prohibited Transaction Income. Any gain that we realize on the sale of any
property held as inventory or other property held primarily for sale to
customers in the ordinary course of business (including our share of any such
gain realized by any subsidiary partnerships), will be treated as income from a
prohibited transaction that is subject to a 100% penalty tax. This prohibited
transaction income may also adversely affect our ability to satisfy the income
tests for qualification as a REIT. Under existing law, whether property is held
as inventory or primarily for sale to customers in the ordinary course of a
trade or business depends on all the facts and circumstances surrounding the
particular transaction. We intend to hold our and our subsidiary partnerships
intend to hold their properties for investment with a view to long-term
appreciation, to engage in the business of acquiring, developing and owning
properties, and to make occasional sales of the properties as are consistent
with their investment objectives. The IRS may contend, however, that one or
more of these sales is subject to the 100% penalty tax.

   Character of Assets Owned. At the close of each calendar quarter of our
taxable year, we also must meet two tests concerning the nature of our
investments. First, at least 75% of the value of our total assets generally
must consist of real estate assets, cash, cash items (including receivables)
and government securities. For this purpose, "real estate assets" include
interests in real property, interests in loans secured by mortgages on real
property or by certain interests in real property, shares in other REITs and
certain options, but excluding mineral, oil or gas royalty interests. The
temporary investment of new capital in debt instruments also qualifies under
this 75% asset test, but only for the one-year period beginning on the date we
receive the new capital. Second, although the balance of our assets generally
may be invested without restriction, we will not be permitted to own (1)
securities of any one non-governmental issuer that represent more than 5% of
the value of our total assets or (2) more than 10% of the outstanding voting
securities of any single issuer. A REIT, however, may own 100% of the stock of
a qualified REIT subsidiary, in which case the assets, liabilities and items of
income, deduction and credit of the subsidiary are treated as those of the
REIT. In evaluating a REIT's assets, if the REIT invests in a partnership, it
is deemed to own its proportionate share of the assets of the partnership.

   After initially meeting the asset tests at the close of any quarter, we will
not lose our status as a REIT for failure to satisfy the asset tests at the end
of a later quarter solely by reason of changes in asset values. If we fail to
satisfy the asset tests because we acquire securities or other property during
a quarter, we can cure this failure by disposing of sufficient nonqualifying
assets within 30 days after the close of that quarter. We intend to take such
action within the 30 days after the close of any quarter as may be required to
cure any noncompliance. If we fail to cure noncompliance with the asset tests
within this time period, we would cease to qualify as a REIT.

   Annual Distributions to Stockholders. To maintain our REIT status, we
generally must distribute as a dividend to our stockholders in each taxable
year at least 95% of our net ordinary income. Capital gain is not required to
be distributed. More precisely, we must distribute an amount equal to (1) 95%
of the sum of (a) our "REIT Taxable Income" before deduction of dividends paid
and excluding any net capital gain and (b) any net income from foreclosure
property less the tax on such income, minus (2) certain limited categories of
"excess

                                       86
<PAGE>

noncash income," including, income attributable to leveled stepped rents,
cancellation of indebtedness and original issue discount income. REIT Taxable
Income is defined to be the taxable income of the REIT, computed as if it were
an ordinary corporation, with certain modifications. For example, the deduction
for dividends paid is allowed, but neither net income from foreclosure
property, nor net income from prohibited transactions, is included. In
addition, the REIT may carry over, but not carry back, a net operating loss for
20 years following the year in which it was incurred.

   A REIT may satisfy the 95% distribution test with dividends paid during the
taxable year and with certain dividends paid after the end of the taxable year.
Dividends paid in January that were declared during the last calendar quarter
of the prior year and were payable to stockholders of record on a date during
the last calendar quarter of that prior year are treated as paid on December 31
of the prior year. Other dividends declared before the due date of our tax
return for the taxable year, including extensions, also will be treated as paid
in the prior year if they are paid (1) within 12 months of the end of that
taxable year and (2) no later than our next regular distribution payment.
Dividends that are paid after the close of a taxable year that do not qualify
under the rule governing payments made in January (described above) will be
taxable to the stockholders in the year paid, even though we may take them into
account for a prior year. A nondeductible excise tax equal to 4% will be
imposed for each calendar year to the extent that dividends declared and
distributed or deemed distributed before December 31 are less than the sum of
(a) 85% of our "ordinary income" plus (b) 95% of our capital gain net income
plus (c) any undistributed income from prior periods.

   To be entitled to a dividends paid deduction, the amount distributed by a
REIT must not be preferential. For example, every stockholder of the class of
stock to which a distribution is made must be treated the same as every other
stockholder of that class, and no class of stock may be treated otherwise than
in accordance with its dividend rights as a class.

   We will be taxed at regular corporate rates to the extent that we retain any
portion of our taxable income. For example, if we distribute only the required
95% of our taxable income, we would be taxed on the retained 5%. Under certain
circumstances we may not have sufficient cash or other liquid assets to meet
the distribution requirement. This could arise because of competing demands for
our funds, or due to timing differences between tax reporting and cash receipts
and disbursements (i.e., income may have to be reported before cash is
received, or expenses may have to be paid before a deduction is allowed).
Although we do not anticipate any difficulty in meeting this requirement, no
assurance can be given that necessary funds will be available. In the event
these circumstances do occur, then in order to meet the 95% distribution
requirement, we may cause our operating partnership to arrange for short-term,
or possibly long-term, borrowings to permit the payment of required dividends.

   If we fail to meet the 95% distribution requirement because of an adjustment
to our taxable income by the IRS, we may be able to cure the failure
retroactively by paying a "deficiency dividend," as well as applicable interest
and penalties, within a specified period.

Taxation as a REIT

   As a REIT, we generally will not be subject to corporate income tax to the
extent we currently distribute our REIT Taxable Income to our stockholders.
This treatment effectively eliminates the "double taxation" imposed on
investments in most corporations. Double taxation refers to taxation that
occurs once at the corporate level when income is earned and once again at the
stockholder level when such income is distributed. We generally will be taxed
only on the portion of our taxable income that we retain, which will include
any undistributed net capital gain, because we will be entitled to a deduction
for dividends paid to stockholders during the taxable year. A dividends paid
deduction is not available for dividends that are considered preferential
within any given class of shares or as between classes except to the extent
that class is entitled to a preference. We do not anticipate that we will pay
any of those preferential dividends. Because excess stock will represent a
separate class of outstanding shares, the fact that those shares will not be
entitled to dividends should not adversely affect our ability to deduct our
dividend payments.

                                       87
<PAGE>

   Even as a REIT, we will be subject to tax in certain circumstances as
follows:

  (1) we would be subject to tax on any income or gain from foreclosure
      property at the highest corporate rate (currently 35%). Foreclosure
      property is generally defined as property acquired through foreclosure
      or after a default on a loan secured by the property or a lease of the
      property;

  (2) a confiscatory tax of 100% applies to any net income from prohibited
      transactions which are, in general, certain sales or other dispositions
      of property held primarily for sale to customers in the ordinary course
      of business;

  (3) if we fail to meet either the 75% or 95% source of income tests
      described above, but still qualify for REIT status under the reasonable
      cause exception to those tests, a 100% tax would be imposed equal to
      the amount obtained by multiplying (a) the greater of the amount, if
      any, by which it failed either the 75% income test or the 95% income
      test, times (b) a fraction intended to reflect our profitability;

  (4) we will be subject to the alternative minimum tax on items of tax
      preference, excluding items specifically allocable to our stockholders;

  (5) if we should fail to distribute with respect to each calendar year at
      least the sum of (a) 85% of our REIT ordinary income for that year, (b)
      95% of our REIT capital gain net income for that year, and (c) any
      undistributed taxable income from prior years, we would be subject to a
      4% excise tax on the excess of the required distribution over the
      amounts actually distributed;

  (6) under regulations that are to be promulgated, we also may be taxed at
      the highest regular corporate tax rate on any built-in gain
      attributable to assets that we acquire in certain tax-free corporate
      transactions, to the extent the gain is recognized during the first ten
      years after we acquire those assets. Built-in gain is the excess of (a)
      the fair market value of the asset over (b) our adjusted basis in the
      asset, in each case determined as of the beginning of the ten-year
      recognition period. The results described in this paragraph with
      respect to the recognition of built-in gain assume that we will make an
      election pursuant to IRS Notice 88-19 and that the availability or
      nature of such election is not modified as proposed in President
      Clinton's 2000 Federal Budget Proposal. See the section below entitled
      "-- Proposed Legislation" on page 90; and

  (7) we will be taxed at regular corporate rates on any undistributed REIT
      taxable income, including undistributed net capital gains.

Failure to Qualify as a REIT

   For any taxable year in which we fail to qualify as a REIT and certain
relief provisions do not apply, we would be taxed at regular corporate rates,
including alternative minimum tax rates on all of our taxable income.
Distributions to our stockholders would not be deductible in computing that
taxable income, and distributions would no longer be required to be made. Any
corporate level taxes generally would reduce the amount of cash available for
distribution to our stockholders and, because the stockholders would continue
to be taxed on the distributions they receive, the net after tax yield to the
stockholders from their investment likely would be reduced substantially. As a
result, failure to qualify as a REIT during any taxable year could have a
material adverse effect on an investment in our common stock. If we lose our
REIT status, unless certain relief provisions apply, we would not be eligible
to elect REIT status again until the fifth taxable year which begins after the
taxable year during which our election was terminated. It is not possible to
state whether in all circumstances we would be entitled to this statutory
relief. In addition, President Clinton's 2000 Federal Budget Proposal contains
a provision which, if enacted in its present form, would result in the
immediate taxation of all gain inherent in a C corporation's assets upon an
election by the corporation to become a REIT in taxable years beginning after
January 1, 2000. If enacted, this provision could effectively preclude us from
re-electing to be taxed as a REIT following a loss of REIT status. See the
section below entitled "-- Proposed Legislation" on page 90.

                                       88
<PAGE>

Taxation of Taxable U.S. Stockholders

   Except as discussed below, distributions generally will be taxable to
taxable U.S. stockholders as ordinary income to the extent of our current or
accumulated earnings and profits. We may generate cash in excess of our net
earnings. If we distribute cash to stockholders in excess of our current and
accumulated capital earnings and profits (other than as a capital gain
dividend), the excess cash will be deemed to be a return of capital to each
stockholder to the extent of the adjusted tax basis of the stockholder's
shares. Distributions in excess of the adjusted tax basis will be treated as
gain from the sale or exchange of the shares of stock. A stockholder who has
received a distribution in excess of current and our accumulated earnings and
profits may, upon the sale of the shares, realize a higher taxable gain or a
smaller loss because the basis of the shares as reduced will be used for
purposes of computing the amount of the gain or loss. Distributions we make,
whether characterized as ordinary income or as capital gains, are not eligible
for the dividends received deduction for corporations. For purposes of
determining whether distributions to holders of common stock are out of current
or accumulated earnings and profits, our earnings and profits will be allocated
first to the outstanding preferred stock, if any, and then to the common stock.

   Dividends we declare in October, November, or December of any year and
payable to a stockholder of record on a specified date in any of these months
shall be treated as both paid by us and received by the stockholder on December
31 of that year, provided we actually pay the dividend on or before January 31
of the following calendar year. Stockholders may not include in their own
income tax returns any of our net operating losses or capital losses.

   Distributions that we properly designate as capital gain dividends will be
taxable to taxable U.S. stockholders as gains from the sale or disposition of a
capital asset to the extent that they do not exceed our actual net capital gain
for the taxable year. Depending on the period of time the tax characteristics
of the assets which produced these gains, and on certain designations, if any,
which we may make, these gains may be taxable to non-corporate U.S.
stockholders at a 20% or 25% rate. U.S. stockholders that are corporations may,
however, be required to treat up to 20% of certain capital gain dividends as
ordinary income.

   We may elect to retain, rather than distribute as a capital gain dividend,
our net long-term capital gains. If we make this election, we would pay tax on
our retained net long-term capital gains. In addition, to the extent we
designate, a U.S. stockholder generally would:

  . include its proportionate share of our undistributed long-term capital
    gains in computing its long-term capital gains in its return for its
    taxable year in which the last day of our taxable year falls;

  . be deemed to have paid the capital gains tax imposed on us on the
    designated amounts included in the U.S. stockholder's long-term capital
    gains;

  . receive a credit or refund for the amount of tax deemed paid by it;

  . increase the adjusted basis of its common stock by the difference between
    the amount of includable gains and the tax deemed to have been paid by
    it; and

  . in the case of a U.S. stockholder that is a corporation, appropriately
    adjust its earnings and profits for the retained capital gains in
    accordance with Treasury Regulations to be prescribed by the IRS.

   Distributions we make and gain arising from the sale or exchange by a U.S.
stockholder of our shares will not be treated as income from a passive
activity, within the meaning of Section 469 of the Code, since income from a
passive activity generally does not include dividends and gain attributable to
the disposition of property that produces dividends. As a result, U.S.
stockholders subject to the passive activity rules will generally be unable to
apply any "passive losses" against this income or gain. Distributions we make,
to the extent they do not constitute a return of capital, generally will be
treated as investment income for purposes of computing the investment interest
limitation. Gain arising from the sale or other disposition of our shares,
however, will not be treated as investment income under certain circumstances.


                                       89
<PAGE>

   Generally, gain or loss realized by a stockholder upon the sale of common
stock will be reportable as capital gain or loss. If a stockholder receives a
long-term capital gain dividend from us and has held the shares of stock for
six months or less, any loss incurred on the sale or exchange of the shares is
treated as a long-term capital loss to the extent of the corresponding long-
term capital gain dividend received.

   In any year in which we fail to qualify as a REIT, the stockholders
generally will continue to be treated in the same fashion described above,
except that none of our dividends will be eligible for treatment as capital
gains dividends, corporate stockholders will qualify for the dividends received
deduction and the stockholders will not be required to report any share of our
tax preference items.

Proposed Legislation

   The rules dealing with Federal income taxation are constantly under review
by Congress, the IRS and the Treasury Department. For example, on February 1,
1999, President Clinton released a proposed budget for fiscal year 2000. The
budget proposal contained a variety of proposed income tax changes, three of
which pertain to REITs. First, under current law, REITs may not own more than
10% of the voting stock of a regular corporation. Under the proposal, they also
would not be permitted to own more than 10% of the value of all classes of
stock of a corporation unless the corporation qualified as a "qualified
business subsidiary" or a "qualified independent contractor subsidiary." Even
if it did so qualify, the proposal would disallow a deduction for all interest
payments on debt to, or guaranteed by, a REIT that owns stock of such entities.
Second, a new restriction would be imposed on REITs, prohibiting any one person
other than a REIT from owning more than 50% of the total combined voting power
of all voting stock or more than 50% of the total value of shares of all
classes of stock of the REIT. Current law already contains ownership
restrictions applicable to individuals; this new limitation would affect owners
other than individuals. This proposal would be effective for entities electing
REIT status for taxable years beginning on or after the date of first committee
action. Third, a regular C corporation with a fair market value of more than
$5,000,000 which elects REIT status or merges into a REIT would be treated as
if it had liquidated and distributed all its assets to its shareholders, and
its shareholders had then contributed the assets to the electing or existing
REIT. This deemed liquidation would cause the regular corporation to be taxed
as if it had sold its assets for fair market value and would cause its
shareholders to be taxed as if they had sold their stock for fair market value.
The proposal would be effective for elections that are first effective for a
taxable year beginning after January 1, 2000, and for mergers into REITs after
December 31, 1999. Changes to the Federal laws and interpretations thereof
could adversely affect the tax consequences of an investment in our common
shares. We cannot predict whether, when, in what forms, or with what effective
dates, these or any other provisions could become effective.

   Partially in response to the first proposal described above, legislation has
been introduced in the House of Representatives and the Senate proposing the
adoption of the Real Estate Investment Modernization Act of 1999. This proposed
legislation, if enacted, also would prohibit a REIT from owning more than 10%
of the total voting power and more than 10% of the total value of the
outstanding securities of any one issuer, unless that issuer constitutes a
"taxable REIT subsidiary." However, the definition of a taxable REIT subsidiary
contained in this proposed legislation is broader than the budget proposal
definition of a qualified business subsidiary or a qualified independent
contractor subsidiary. Changes to the federal laws and interpretations thereof
could adversely affect the tax consequences of an investment in us. We cannot
predict whether, when, in what forms, or with what effective dates, these or
any other provisions could become effective.

Backup Withholding

   We will report to our stockholders and the IRS the amount of dividends paid
during each calendar year and the amount of tax withheld, if any. If a
stockholder is subject to backup withholding, we will be required to deduct and
withhold from any dividends payable to that stockholder a tax of 31%. These
rules may apply (1) when a stockholder fails to supply a correct taxpayer
identification number, (2) when the IRS notifies us that the stockholder is
subject to the rules or has furnished an incorrect taxpayer identification
number, or (3) in the case of corporations or others within certain exempt
categories, when they fail to demonstrate that fact when

                                       90
<PAGE>

required. A stockholder that does not provide a correct taxpayer identification
number may also be subject to penalties imposed by the IRS. Any amount withheld
as backup withholding may be credited against the stockholder's federal income
tax liability. We also may be required to withhold a portion of capital gain
distributions made to stockholders who fail to certify their non-foreign
status.

   The United States Treasury has recently issued final regulations (the "Final
Regulations") regarding the withholding and information reporting rules
discussed above. In general, the Final Regulations do not alter the substantive
withholding and information reporting requirements but unify current
certification procedures and clarify reliance standards. The Final Regulations
are generally effective for payments made on or after January 1, 2000, subject
to certain transition rules. Prospective investors should consult their own tax
advisors concerning the adoption of the Final Regulations and the potential
effect on their ownership of common stock.

Taxation of Tax-Exempt Entities

   In general, a tax-exempt entity that is a stockholder will not be subject to
tax on distributions or gain realized on the sale of shares. In Revenue Ruling
66-106, the IRS confirmed that a REIT's distributions to a tax-exempt
employees' pension trust did not constitute unrelated business taxable income
(UBTI). A tax-exempt entity may be subject to UBTI, however, to the extent that
it has financed the acquisition of its shares with "acquisition indebtedness"
within the meaning of the Code. The Revenue Reconciliation Act of 1993 has
modified the rules for tax-exempt employees' pension and profit sharing trusts
which qualify under Section 401(a) of the Code and are exempt from tax under
Section 501(a) of the Code ("qualified trusts") for tax years beginning after
December 31, 1993. In determining the number of stockholders a REIT has for
purposes of the "50% test" described above under "-- REIT Qualification" on
page    , generally, any stock held by a qualified trust will be treated as
held directly by its beneficiaries in proportion to their interests in the
trust and will not be treated as held by the trust.

   A qualified trust owning more than 10% of a REIT may be required to treat a
percentage of dividends from the REIT as UBTI. The percentage is determined by
dividing the REIT's gross income (less direct expenses related thereto) derived
from an unrelated trade or business for the year (determined as if the REIT
were a qualified trust) by the gross income of the REIT for the year in which
the dividends are paid. However, if this percentage is less than 5%, dividends
are not treated as UBTI. These UBTI rules apply only if the REIT qualifies as a
REIT because of the change in the 50% test discussed above and if the trust is
"predominantly held" by qualified trusts. A REIT is predominantly held by
qualified trusts if at least one pension trust owns more than 25% of the value
of the REIT or a group of pension trusts each owning more than 10% of the value
of the REIT collectively own more than 50% of the value of the REIT. We do not
currently meet either of these requirements.

   For social clubs, voluntary employee benefit associations, supplemental
unemployment benefit trusts and qualified group legal services plans exempt
from federal income taxation under Sections 501(c)(7), (c)(9), (c)(17) and
(c)(20) of the Code, respectively, income from an investment in our capital
stock will constitute UBTI unless the organization is able to deduct an amount
properly set aside or placed in reserve for certain purposes so as to offset
the UBTI generated by the investment in our capital stock. These prospective
investors should consult their own tax advisors concerning the "set aside" and
reserve requirements.

Taxation of Foreign Investors

   The rules governing federal income taxation of nonresident alien
individuals, foreign corporations, foreign partnerships and other foreign
stockholders are complex and no attempt will be made herein to provide more
than a summary of such rules. Prospective foreign stockholders should consult
with their own tax advisors to determine the impact of federal, state and local
income tax laws with regard to an investment in shares of common stock,
including any reporting requirements, as well as the tax treatment of such an
investment under the laws of their home country.


                                       91
<PAGE>

   Dividends that are not attributable to gain from any sales or exchanges we
make of United States real property interests and which we do not designate as
capital gain dividends will be treated as dividends of ordinary income to the
extent that they are made out of our current or accumulated earnings and
profits. Those dividends ordinarily will be subject to a withholding tax equal
to 30% of the gross amount of the dividend unless an applicable tax treaty
reduces or eliminates that tax. However, if income from the investment in the
common stock is treated as effectively connected with the foreign stockholder's
conduct of a United States trade or business, the foreign stockholder generally
will be subject to a tax at graduated rates, in the same manner as U.S.
stockholders are taxed with respect to those dividends, and may also be subject
to the 30% branch profits tax in the case of a stockholder that is a foreign
corporation. For withholding tax purposes, we are currently required to treat
all distributions as if made out of our current and accumulated earnings and
profits and thus we intend to withhold at the rate of 30%, or a reduced treaty
rate if applicable, on the amount of any distribution (other than distributions
designated as capital gain dividends) made to a foreign stockholder unless (1)
the foreign stockholder files on IRS Form 1001 claiming that a lower treaty
rate applies or (2) the foreign stockholder files an IRS Form 4224 claiming
that the dividend is effectively connected income.

   Under the Final Regulations, generally effective for distributions on or
after January 1, 2000, we would not be required to withhold at the 30% rate on
distributions we reasonably estimate to be in excess of our current and
accumulated earnings and profits. Dividends in excess of our current and
accumulated earnings and profits will not be taxable to a stockholder to the
extent that they do not exceed the adjusted basis of the stockholder's shares,
but rather will reduce the adjusted basis of those shares. To the extent that
those dividends exceed the adjusted basis of a foreign stockholder's shares of
stock, they will give rise to tax liability if the foreign stockholder would
otherwise be subject to tax on any gain from the sale or disposition of his
shares, as described below. If it cannot be determined at the time a dividend
is paid whether or not a dividend will be in excess of current and accumulated
earnings and profits, the dividend will be subject to such withholding. We do
not intend to make quarterly estimates of that portion of dividends that are in
excess of earnings and profits, and, as a result, all dividends will be subject
to such withholding. However, the foreign stockholder may seek a refund of
those amounts from the IRS.

   For any year in which we qualify as a REIT, distributions that are
attributable to gain from our sales or exchanges of United States real property
interests will be taxed to a foreign stockholder under the provisions of the
Foreign Investment in Real Property Tax Act of 1980 (FIRPTA). Under FIRPTA,
those dividends are taxed to a foreign stockholder as if the gain were
effectively connected with a United States business. Foreign stockholders would
thus be taxed at the normal capital gain rates applicable to U.S. stockholders
subject to applicable alternative minimum tax and a special alternative minimum
tax in the case of nonresident alien individuals. Also, dividends subject to
FIRPTA may be subject to a 30% branch profits tax in the hands of a corporate
foreign stockholder not entitled to treaty exemption. We are required by the
Code and applicable Treasury Regulations to withhold 35% of any dividend that
could be designated as a capital gain dividend. This amount is creditable
against the foreign stockholder's FIRPTA tax liability.

   Gain recognized by a foreign stockholder upon a sale of shares generally
will not be taxed under FIRPTA if we are a "domestically controlled REIT,"
defined generally as a REIT in which at all times during a specified testing
period less than 50% in value of the shares was held directly or indirectly by
foreign persons. It is currently anticipated that we will be a "domestically
controlled REIT," and therefore the sale of shares will not be subject to
taxation under FIRPTA. Because the shares of common stock will be publicly
traded, however, no assurance can be given that we will remain a "domestically
controlled REIT." However, gain not subject to FIRPTA will be taxable to a
foreign stockholder if (1) investment in the shares of common stock is
effectively connected with the foreign stockholder's United States trade or
business, in which case the foreign stockholder will be subject to the same
treatment as U.S. stockholders with respect to that gain, and may also be
subject to the 30% branch profits tax in the case of a corporate foreign
stockholder, or (2) the foreign stockholder is a nonresident alien individual
who was present in the United States for 183 days or more during the taxable
year and has a "tax home" in the United States, in which case the nonresident
alien individual will be subject to a 30% withholding tax on the individual's
capital gains. If we were not a domestically controlled

                                       92
<PAGE>

REIT, whether or not a foreign stockholder's sale of shares of common stock
would be subject to tax under FIRPTA would depend on whether or not the shares
of common stock were regularly traded on an established securities market (such
as the NYSE) and on the size of selling foreign stockholder's interest in our
capital stock. If the gain on the sale of shares were to be subject to taxation
under FIRPTA, the foreign stockholder will be subject to the same treatment as
U.S. stockholders with respect to that gain (subject to applicable alternative
minimum tax and a special alternative minimum tax in the case of nonresident
alien individuals) and the purchaser of shares of common stock may be required
to withhold 10% of the gross purchase price.

State and Local Taxes

   We, and our stockholders, may be subject to state or local taxation in
various state or local jurisdictions, including those in which it or they
transact business or reside. Consequently, prospective stockholders should
consult their own tax advisors regarding the effect of state and local tax laws
on an investment in our capital stock.

                            AmREIT AND ITS BUSINESS

Description of AmREIT

   AmREIT was organized on August 17, 1993, as a Maryland business corporation
and operates as a real estate investment trust (REIT) under the federal income
tax laws. AmREIT acquires, owns and manages a diversified portfolio of
freestanding and specialty retail properties leased to national and regional
retail tenants. Each of AmREIT's properties is initially leased under a full-
credit, long-term net lease, under which the tenant is responsible for the
operation costs of the property, including taxes, insurance and maintenance
costs. As of March 31, 1999, AmREIT owned a total of 16 properties. The
aggregate purchase prices of these 16 properties are approximately $24,251,000
and total annualized rents are approximately $2,616,000, with an annual
capitalization rate of approximately 10.8% based on purchase price. These 16
properties are leased to a total of nine different tenants and are located in
eight states. AmREIT's properties contain an aggregate of approximately 193,920
square feet of gross leaseable area. AmREIT's principal executive offices are
located at 8 Greenway Plaza, Suite 824, Houston, Texas 77046, and its telephone
number is (713) 850-1400.

   AmREIT intends to continue its focus on acquiring frontage retail properties
and may acquire one or more multi-structure properties leased to two or more
unrelated tenants.

   Formerly, substantially all aspects of AmREIT's business and affairs were
administered under the direction of AmREIT's board of directors by the advisor,
American Assets Advisers Realty Corporation. The advisor provided
administrative, acquisition, development, management and operational services
to AmREIT pursuant to an Omnibus Services Agreement. The terms and conditions
of the Omnibus Services Agreement are described under "MANAGEMENT -- Advisor
Acquisition" below on page 110. AmREIT had only one part-time employee, Mr. H.
Kerr Taylor, AmREIT's chairman and chief executive officer. Mr. Taylor also
served in similar capacities to the advisor and each of its affiliates. Mr.
Taylor was the sole stockholder, the principal officer and a director of the
advisor. AmREIT's objective is to be an efficient and competitive real estate
operating company focusing on a diversified portfolio of frontage retail
properties located throughout the United States.

AmREIT's Investment Objectives

   AmREIT's principal investment objectives are:

  . To provide regular dividends to stockholders.

  . To provide stockholders with long-term appreciation on their investment.

  . To conserve stockholders' capital through a diversified portfolio of
    quality real estate.

                                       93
<PAGE>

   There can be no assurance that any or all of the foregoing objectives will
be achieved as each, to some extent, is dependent upon factors and conditions
which are beyond the control of AmREIT.

   AmREIT may commit to purchase properties prior to, during or upon their
physical completion at agreed prices or pursuant to pricing formulas. To the
extent possible, AmREIT intends to diversify the type and location of its
properties.

Employees

   AmREIT currently has 12 full-time employees and retains the services of four
managerial consultants on an as-needed basis.

Competition

   AmREIT's properties are predominantly located in the southern half of the
United States and, in particular, in the Houston and Dallas metropolitan areas.
All of AmREIT's properties are located in areas that include competing
properties. The number of competitive properties in a particular area could
have a material adverse effect on both AmREIT's ability to lease space at any
of its properties or at any newly developed or acquired properties and the
rents charged. AmREIT may be competing with owners, including, but not limited
to, other REITs, insurance companies and pension funds that have greater
resources than AmREIT. There is no dominant competitor in any of AmREIT's
markets.

Properties

   Description. AmREIT currently owns 16 properties consisting of single
structure, single tenant retail properties. Each of the properties is subject
to general competitive conditions in the area of its location, including
competition for replacement tenants with new and sometimes better located
properties at prevailing rental rates which are dependent on local economic and
financial conditions. To date, AmREIT has not sold any of its properties.
Information concerning the properties owned by AmREIT as of March 31, 1999, is
presented in the following tables:

                                       94
<PAGE>

                          AmREIT Property Information

<TABLE>
<CAPTION>
                                                                       Current     Lease
                            Date    Purchase   Percent      Leasable    Annual   Expiration
  Property (Location)     Acquired    Price    Owned(1)       Area       Rent       Date
  -------------------     -------- ----------- --------    ---------- ---------- ----------
<S>                       <C>      <C>         <C>         <C>        <C>        <C>
Radio Shack
 (Dallas, TX)...........  06/15/94 $ 1,062,000  100.00%         5,200 $  108,900  11/30/06
Church's
 (Atlanta, GA)..........  07/22/94     790,000  100.00%         2,200     90,796  07/22/14
Wherehouse Entertainment
 (Independence, MO).....  11/14/94     850,000   54.84%(2)     14,047     93,517  04/30/04
OneCare
 (Houston, TX)..........  07/01/95   1,680,000  100.00%        14,000    197,341  09/30/05
Wherehouse Entertainment
 (Wichita, KS)..........  09/12/95     867,000      51%(3)     15,158     95,864  12/31/04
Just For Feet
 (Tucson, AZ)...........  09/11/96   1,739,000    51.9%(4)     19,550    197,719  09/30/16
Bank United
 (The Woodlands, TX)....  09/23/96     255,000      51%(3)      3,685     27,569  09/30/11
Bank United
 (Houston, TX)..........  12/11/96     828,000  100.00%         3,685     88,965  12/31/11
Just For Feet
 (Baton Rouge, LA)......  06/09/97   1,431,000      51%(3)     20,575    153,275  05/15/12
Hollywood Video
 (Lafayette, LA)........  10/31/97     838,000   74.58%(3)      7,488    100,466  09/24/12
Hollywood Video
 (Ridgeland, MS)........  12/30/97   1,208,000  100.00%         7,488    138,453  12/22/12
OfficeMax
 (Lake Jackson, TX).....  02/20/98   2,240,000  100.00%        23,500    230,300  04/01/13
OfficeMax
 (Dover, DE)............  04/14/98   2,548,000  100.00%        23,500    264,679  04/30/13
Just For Feet
 (The Woodlands, TX)....  06/03/98   3,542,000  100.00%        16,922    371,914  05/01/13
Just For Feet
 (Sugar Land, TX).......  07/01/98   3,635,000  100.00%        16,922    381,705  07/01/13
Don Pablos
 (Peachtree City, GA)...  12/18/98     738,000  100.00%    Land Lease     75,000  12/17/08
                                   -----------             ---------- ----------
TOTAL...................           $24,251,000                193,920 $2,616,463
</TABLE>
- --------
(1) Amounts reflect percentage of property owned.
(2) Owned in joint venture with FUND X.
(3) Owned in joint venture with FUND XI.
(4) Owned in joint venture with FUND X and FUND XI.

                                       95
<PAGE>

   Leases. Each property is under lease to a regional or national tenant. When
entered into, each lease was long-term. Each lease is a net lease requiring the
tenant to pay all or substantially all expenses related to operation of the
property. The following table sets forth information concerning AmREIT's 5
largest tenants.

<TABLE>
<CAPTION>
                                                          Current    Percent of
                                                         Scheduled     Total
                                                           Annual    Scheduled
                                                            Rent    Annual Rents
                                                         ---------- ------------
      <S>                                                <C>        <C>
      Just For Feet, Inc................................ $1,104,613     42.22%
      OfficeMax, Inc....................................    494,979     18.92%
      Hollywood Entertainment Corp......................    238,919      9.13%
      OneCare Health Industries, Inc....................    197,341      7.54%
      Wherehouse Entertainment..........................    189,381      7.24%
      Other Tenants.....................................    391,230     14.95%
                                                         ----------    ------
        TOTAL........................................... $2,616,463    100.00%
                                                         ==========    ======
</TABLE>

   The following table summarizes the minimum future rentals, exclusive of any
renewals, under AmREIT's operating and direct financing leases in existence at
December 31,1998.

<TABLE>
      <S>                                                            <C>
      1999.......................................................... $ 3,193,642
      2000..........................................................   3,221,895
      2001..........................................................   3,237,593
      2002..........................................................   3,292,558
      2003..........................................................   3,312,140
      2004-2016.....................................................  26,823,927
</TABLE>

   Just For Feet, Inc. (JFFI) operates a Just For Feet discount shoe store on
its leased properties as part of its national chain of retail stores which sell
athletic footwear, athletic apparel and related items. JFFI reported
consolidated revenues in excess of $774 million and $478 million for the years
ended January 31, 1999 and 1998, respectively. JFFI had consolidated net
earnings of $26.6 million and $21.4 million, respectively, for these periods.
JFFI's current assets exceeded its current liabilities at January 31, 1999 by
$316 million and its total assets exceeded its total liabilities on such date
by more than $325 million.

   OfficeMax, Inc. operates an OfficeMax discount office supply store on each
of its leased properties as part of its nationwide network of OfficeMax stores.
OfficeMax, Inc. had total consolidated revenues of more than $4.3 billion and
$3.7 billion for the years ended January 24, 1999 and 1998, respectively.
OfficeMax, Inc. had consolidated net earnings of in excess of $48 million and
$89 million for the years ended January 24, 1999 and 1998, respectively.
OfficeMax, Inc.'s current assets exceed its current liabilities at January 24,
1999 by more than $501 million and total assets on that date exceeded total
liabilities by more than $1.1 billion.

Debt and Credit Facilities

   In November 1998, AmREIT entered into an unsecured credit facility, which is
used to provide funds for the acquisition of properties and working capital,
and repaid all amounts outstanding under AmREIT's prior credit facility. Under
the unsecured facility, which has a one year term, AmREIT may borrow up to $30
million subject to certain covenants such as the value of unencumbered assets.
The unsecured facility contains covenants which, among other restrictions,
require AmREIT to maintain a minimum net worth, a maximum leverage ratio, and
specified interest coverage and fixed charge coverage ratios. The unsecured
facility bears interest at an annual rate of LIBOR plus a spread ranging from
1.625% to 2.150%, set quarterly depending on AmREIT's leverage ratio.

                                       96
<PAGE>

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF AmREIT

   AmREIT is a fully integrated, self-administered real estate investment
trust. AmREIT was organized on August 17, 1993 to acquire, either directly or
through joint venture arrangements, undeveloped, newly constructed and existing
net-lease real estate that is located primarily on corner or out-parcel
locations in strong commercial corridors, to lease on a net-lease basis to
major retail businesses and to hold the properties with the expectation of
equity appreciation producing a steadily rising income stream for its
shareholders. Through a wholly-owned subsidiary, AmREIT also provides advisory
services to eleven real estate limited partnerships.

Liquidity and Capital Resources

   Cash flow from operations has been the principal source of capital to fund
AmREIT's ongoing operations. AmREIT's issuance of common stock and the use of
AmREIT's credit facility have been the principal sources of capital required to
fund its growth.

   In order to continue to expand and develop its portfolio of properties and
other investments, AmREIT intends to finance future acquisitions and growth
through the most advantageous sources of capital available to AmREIT at the
time. Such capital sources may include proceeds from public or private
offerings of AmREIT's debt or equity securities, secured or unsecured
borrowings from banks or other lenders, or the disposition of assets, as well
as undistributed funds from operations.

   AmREIT's leases typically provide that the tenant bears responsibility for
substantially all property costs and expenses associated with ongoing
maintenance and operation, including utilities, property taxes and insurance.
In addition, AmREIT's leases generally provide that the tenant is responsible
for roof and structural repairs. Certain of AmREIT's properties are subject to
leases under which AmREIT retains responsibility for certain costs and expenses
associated with the property. Because many of the properties which are subject
to leases that place these responsibilities on AmREIT are recently constructed,
management anticipates that capital demands to meet obligations with respect to
these properties will be minimal for the foreseeable future and can be met with
funds from operations and working capital. AmREIT may be required to use bank
borrowing or other sources of capital in the event of unforeseen significant
capital expenditures.

   The initial issuance of 20,001 shares of stock for $200,010 was to American
Asset Advisers Realty Corporation, AmREIT's previous advisor. On March 17,
1994, AmREIT commenced an offering of 2,000,000 shares of common stock,
together with 1,000,000 warrants. Until the completion of the offering in March
1996, the securities were offered on the basis of two shares of common stock
and one warrant for a total purchase price of $20.00. The shares and warrants
are separately transferable by an investor. Each warrant entitled the holder to
purchase one share for $9.00 until March 15, 1998. The offering period for the
initial public offering terminated on March 15, 1996 with gross proceeds
totaling $10,082,520 (1,008,252 shares). In addition, $515,844 (57,316 shares)
was received from the exercise of the warrants. On June 18, 1996, AmREIT
commenced a follow-on offering of up to $29,250,000 (2,853,659 shares) of
additional shares of its common stock. The offering terminated on May 22, 1998
with gross proceeds totaling $10,827,300 (1,056,946 shares).

   In November 1998, AmREIT entered into an unsecured credit facility with a
borrowing capacity up to $30 million, subject to certain covenants such as the
value of unencumbered assets, through November 1999. The credit facility
contains covenants which, among other restrictions, require AmREIT to maintain
a minimum net worth, a maximum leverage ratio, and specified interest coverage
and fixed charge coverage ratios. The credit facility bears interest at an
annual rate of LIBOR plus a spread ranging from 1.625% to 2.150%, set quarterly
depending on AmREIT's leverage ratio. As of March 31, 1999, $14,080,111 was
outstanding under the credit facility. These funds were used to acquire
properties.

   In March 1999, AmREIT entered into a ten year mortgage note payable with NW
L.L.C. for $1,000,000 at March 31, 1999. The interest rate is fixed at 8.375%
with payments of principal and interest due monthly. The

                                       97
<PAGE>

note matures March 1, 2009. The note is collateralized by a first lien mortgage
on property with an aggregate carrying value of approximately $1,259,064, net
of $26,790 of accumulated depreciation.

   As of March 31, 1999, AmREIT had acquired 9 properties directly and six
properties through joint ventures with entities with common management and had
invested $27,381,424, exclusive of any minority interests, including certain
acquisition expenses related to AmREIT's investment in these properties. These
expenditures resulted in a corresponding decrease in AmREIT's liquidity.

   Until AmREIT acquires properties, proceeds are held in short-term, highly
liquid investments which AmREIT believes to have appropriate safety of
principal. This investment strategy has allowed, and continues to allow, high
liquidity to facilitate AmREIT's use of these funds to acquire properties at
such time as properties suitable for acquisition are located. At March 31,
1999, AmREIT's cash and cash equivalents totaled $1,014,282.

   Inflation has had very little effect on income from operations. Management
expects that increases in store sales volumes due to inflation as well as
increases in the Consumer Price Index may contribute to capital appreciation of
AmREIT properties. These factors, however, also may have an adverse impact on
the operating margins of the tenants of the properties.

Results of Operations

 Comparison of the Three Months Ended March 31, 1999 to March 31, 1998:

   During the three months ended March 31, 1999 and March 31, 1998, AmREIT
owned and leased 16 and nine properties, respectively. During the three months
ended March 31, 1999 and March 31, 1998, AmREIT earned $863,135 and $521,112,
respectively, in rental income from operating leases and earned income from
direct financing leases. This 66 percent increase in rental income and earned
income is primarily attributable to rental income earned on the seven
additional properties owned during 1999.

   During the three months ended March 31, 1999 and March 31, 1998, AmREIT's
expenses were $584,874 and $368,307, respectively. The $216,567 increase in
expenses is primarily attributable to a $221,079 increase in interest expense
as a result of higher average borrowing levels. The increase is also
attributable to (1) $20,523 in costs incurred during the first quarter of 1999
related to potential acquisition costs related to the proposed acquisition of
properties, (2) a $60,721 increase in depreciation as a result of the
depreciation of the additional properties owned during 1999, and (3) a $114,226
increase in general operating and administrative expenses. In addition, there
was a decrease of $182,322 in merger costs incurred during the first quarter of
1999 related to the merger with AmREIT's previous advisor. Pursuant to the
Merger, AmREIT acquired the advisor and became internally managed. Effective
June 5, 1998, the reimbursements and fees paid to the advisor were replaced
with the actual personnel and other operating costs associated with being
internally managed.

 Comparison of the Twelve Months Ended December 31, 1998 to December 31, 1997:

   During the years ended December 31, 1998 and 1997, the Company owned and
leased 17 and 11 properties, respectively. During the years ended December 31,
1998 and 1997, the Company earned $2,741,757 and $1,556,815, respectively, in
rental income from operating leases and earned income from direct financing
leases. The 76 percent increase in rental income and earned income during 1998,
as compared to 1997, is primarily attributable to rental income earned on the
six properties acquired during 1998. In addition, rental and earned income
increased during 1998 as a result of the fact that the three properties
acquired during 1997 were operational in a full fiscal year in 1998. Rental and
earned income is expected to increase in 1999 as the Company acquires
additional properties and due to the fact that the six properties acquired
during 1998 will contribute to the Company's income for a full fiscal year in
1999.

                                       98
<PAGE>

   During the years ended December 31, 1998 and 1997, the Company's expenses
were $4,315,253 and $716,627, respectively. The $3,598,626 increase in expenses
is primarily attributable to $2,427,658 of merger costs incurred during 1998
related to the acquisition of the Company's advisor, AAA, on June 5, 1998. The
increase is also attributable to (i) $464,303 increase in costs incurred during
1998 related to potential acquisition costs related to the proposed acquisition
of properties, (ii) a $209,099 increase in depreciation as a result of the
depreciation of the additional properties owned during 1998, and (iii) a
$396,707 increase in interest expense as a result of higher average borrowing
levels. In addition, the increase in expenses is attributable to a $449,646
increase in general operating and administrative expenses. Pursuant to the
Merger, the Company acquired AAA and became internally managed. Effective June
5, 1998, the reimbursements and fees paid to AAA were replaced with the actual
personnel and other operating costs associated with being internally managed.

Funds From Operations

 Comparison of the Three Months Ended March 31, 1999 to March 31, 1998:

   Funds from operations (FFO) increased $183,382 or 66% to $459,881 for the
three months ended March 31, 1999 from $276,499 for the three months ended
March 31, 1998. AmREIT has adopted the National Association of Real Estate
Investment Trusts definition of FFO. FFO is calculated as net income (computed
in accordance with generally accepted accounting principles) excluding gains or
losses from sales of property, depreciation and amortization of real estate
assets, and nonrecurring items of income or expense. For purposes of the table
below, FFO excludes nonrecurring merger costs and potential acquisition costs.
Management considers FFO an appropriate measure of performance of an equity
REIT because it is predicated on a cash flow analysis and FFO does not
necessarily represent cash provided by operating activities in accordance with
generally accepted accounting principles and is not necessarily indicative of
cash available to meet cash needs. AmREIT's computation of FFO may differ from
the methodology for calculating FFO utilized by other equity REITs and,
therefore, may not be comparable to such other REITs. FFO is not defined by
generally accepted accounting principles and should not be considered an
alternative to net income as an indication of AmREIT's performance.

 Comparison of the Twelve Months Ended December 31, 1998 to December 31, 1997:

   Funds from operations (FFO) increased $468,301 or 48% to $1,436,063 in 1998
from $967,762 in 1997. The Company has adopted the National Association of Real
Estate Investment Trusts (NAREIT) definition of FFO. FFO is calculated as net
income (computed in accordance with generally accepted accounting principles)
excluding gains or losses from sales of property, depreciation and amortization
of real estate assets, and nonrecurring items of income or expense. For
purposes of the table below, FFO excludes nonrecurring merger costs and
potential acquisition costs. Management considers FFO an appropriate measure of
performance of an equity REIT because it is predicated on a cash flow analysis.
FFO does not represent cash provided by operating activities in accordance with
generally accepted accounting principles and is not necessarily indicative of
cash available to meet cash needs. The Company's computation of FFO may differ
from the methodology for calculating FFO utilized by other equity REIT's and,
therefore, may not be comparable to such other REIT's. FFO is not defined by
generally accepted accounting principles and should not be considered an
alternative to net income as an indication of the Company's performance.

                                       99
<PAGE>

   Below is the reconciliation of net income to funds from operations for the
three months ended March 31 and the twelve months ended December 31:

<TABLE>
<CAPTION>
                                         March 31,           December 31,
                                     ------------------ -----------------------
                                       1999      1998      1998         1997
                                     --------  -------- -----------  ----------
<S>                                  <C>       <C>      <C>          <C>
Net income.......................... $321,688  $ 37,228 $(1,805,786) $  538,857
Plus depreciation...................  117,670    56,949     349,888     146,015
Plus merger costs...................       --   182,322   2,427,658     282,890
Plus potential acquisition costs....   20,523        --     464,303          --
                                     --------  -------- -----------  ----------
Total funds from operations......... $459,881  $276,499 $ 1,436,063  $  967,762
                                     ========  ======== ===========  ==========
Cash Distributions Paid............. $430,822  $341,965 $ 1,591,545  $1,093,439
Distributions in Excess of FFO...... $(29,059) $ 65,466 $   155,482  $  125,677
</TABLE>

   Cash flows from operating activities, investing activities, and financing
activities for the three months ended March 31 and the twelve months ended
December 31 are presented below:

<TABLE>
<CAPTION>
                                   March 31,                December 31,
                            ------------------------  -------------------------
                               1999         1998         1998          1997
                            -----------  -----------  -----------  ------------
<S>                         <C>          <C>          <C>          <C>
Operating activities....... $   565,105  $   206,316  $ 1,510,069  $  1,080,157
Investing activities....... $(3,528,441) $(3,760,599) $(7,687,454) $(11,708,075)
Financing activities....... $ 3,929,098  $ 3,448,016  $ 4,824,165  $ 10,413,347
</TABLE>

Year 2000 Compliance

   The Year 2000 problem (Y2K) concerns the inability of information and non-
information technology systems to properly recognize and process date-sensitive
information beyond January 1, 2000. AmREIT's information technology system
consists of a network of personal computers and servers built using hardware
and software from mainstream suppliers. AmREIT has no internally generated
programmed software coding to correct, as all of the software utilized by
AmREIT is purchased or licensed from external providers.

   In 1998, AmREIT formed a Year 2000 committee for the purpose of identifying,
understanding and addressing the various issues associated with the Year 2000
problems. The Y2K committee consists of members from AmREIT, including
representatives from senior management, accounting and computer consultants.
The Y2K committee's initial step in assessing AmREIT's Y2K readiness consists
of identifying any systems that are date-sensitive and, accordingly, could have
potential Y2K problems. The Y2K committee is in the process of conducting
inspections, interviews and tests to identify which of AmREIT's systems could
have a potential Y2K problem.

   AmREIT's information system is comprised of hardware and software
applications from mainstream suppliers; accordingly, the Y2K committee is in
the process of contacting the respective vendors and manufacturers to verify
the Y2K compliance of their products. In addition, the Y2K committee has also
requested and is evaluating documentation from other companies with which
AmREIT has a material third party relationship, including AmREIT's tenants,
major vendors, financial institutions and AmREIT's transfer agent. AmREIT
depends on its tenants for rents and cash flows, its financial institutions for
availability of cash and financing and its transfer agent to maintain and track
investor information. Although AmREIT continues to receive positive responses
from its third party relationships regarding their Y2K compliance, AmREIT
cannot be assured that the tenants, financial institutions, transfer agent and
other vendors have adequately considered the impact of the Year 2000. AmREIT
does not expect the Y2K impact of third parties to have a materially adverse
effect on its results of operation or financial position.

                                      100
<PAGE>

   AmREIT has identified and has implemented upgrades for certain hardware
equipment. In addition, AmREIT has identified certain software applications
which will require upgrades to become Year 2000 compliant. AmREIT expects all
of these upgrades as well as any other necessary remedial measures on the
information technology systems used in the business activities and operations
of AmREIT to be completed by September 30, 1999. AmREIT does not expect the
aggregate cost of the Year 2000 remedial measures to exceed $10,000.

   Based upon the progress AmREIT has made in addressing its Year 2000 issues,
AmREIT does not foresee significant risks associated with its Year 2000
compliance at this time. AmREIT plans to address its significant Year 2000
issues prior to being affected by them; therefore, it has not developed a
comprehensive contingency plan. However, if AmREIT identifies significant risks
related to its Year 2000 compliance, AmREIT will develop contingency plans as
deemed necessary at that time.

              AmREIT'S POLICIES WITH RESPECT TO CERTAIN ACTIVITIES

AmREIT's Stated Investment Policies

   AmREIT's stated investment policies are investment policies and restrictions
set forth in its bylaws pursuant to which AmREIT must conduct its affairs. The
board of directors may not make any material change in a stated investment
policy without first obtaining the approval of stockholders owning a majority
of the then outstanding shares, excluding shares held by officers, directors
and their affiliates. Set forth below is a summary of AmREIT's stated
investment policies.

 Investments in Properties. AmREIT must:

  . invest only in interests in (including mortgage loan interests secured
    by) income-producing, undeveloped, development stage and improved real
    estate properties using borrowed capital only where prudent as determined
    by the board;

  . not invest more than 10% of its total assets in unimproved real property
    or mortgage loans on unimproved real property;

  . not engage in the purchase and sale of investments, other than real
    property interests which satisfy AmREIT's investment objectives or for
    the purpose of investing on a short-term basis reserves and funds
    available for the purchase of properties; and

  . pay consideration for a property which is based on its fair market value
    as determined by a majority of the directors. In cases where the majority
    of the independent directors determine, and in all acquisitions from
    interested persons, such fair market value shall be determined by an
    independent expert selected by the independent directors.

   Policy Restrictions. AmREIT may not:

  . invest more than ten percent (10%) of its total assets in second
    mortgages, excluding wrap-around type second mortgage loans;

  . make or invest in mortgage loans, including construction loans, on any
    one property if the aggregate amount of all mortgage loans outstanding on
    the property, including AmREIT's loan(s), would exceed an amount equal to
    eighty-five percent (85%) of the appraised value of the property as
    determined by appraisal unless substantial justification exists because
    of the presence of other underwriting criteria. For purposes of this
    subsection, the "aggregate amount of all mortgage loans outstanding on
    the property" shall include all interest (excluding contingent
    participation in income and/or appreciation in value of the mortgaged
    property), the current payment of which may be deferred pursuant to the
    terms of such loans, to the extent that deferred interest on each loan
    exceeds five percent (5%) per annum of the principal balance of the loan;

                                      101
<PAGE>

  . make or invest in any mortgage loans that are subordinate to any mortgage
    or equity interest of an Advisor, directors or any affiliate of AmREIT;
    or

  . invest in any mortgage loans that are subordinate to any liens or other
    indebtedness on a property if the effect of such mortgage loans would be
    to cause the aggregate value of all such subordinated indebtedness to
    exceed twenty-five percent (25%) of AmREIT's tangible assets.

  . invest in equity securities of other issuers unless a majority of the
    directors, including a majority of the independent directors, not
    otherwise interested in the transaction approve the transaction as being
    fair, competitive and commercially reasonable;

  . invest in the equity securities of any non-governmental issue, including
    other real estate investment trusts or limited partnerships for a period
    in excess of eighteen (18) months, unless approved by a majority of the
    directors, including a majority of the independent directors;

  . engage in underwriting or the agency distribution of securities issued by
    others;

  . invest in commodities or commodity futures contracts, other than solely
    for hedging purposes;

  . engage in short sales of securities or trading, as distinguished from
    investment activities;

  . invest in real estate contracts of sale, otherwise known as land sale
    contracts, unless such contracts are in recordable form and appropriately
    recorded in the chain of title;

  . issue equity securities which are redeemable at the election of the
    holder of such securities;

  . issue debt securities unless the historical debt service coverage (in the
    most recently completed fiscal year) as adjusted for known changes is
    sufficient to properly service that higher level of debt;

  . issue warrants, options or similar evidences of a right to buy its
    securities, unless

    --issued to all of its security holders ratably, or

  . issued as part of a financing arrangement; or

  . issue shares on a deferred payment basis or other similar arrangement.

   Restrictions on Leverage. AmREIT may not borrow funds in order to distribute
the proceeds to the stockholders and thereby offset under-performance by the
properties, unless it is required to do so for REIT qualification purposes.

   The directors must review AmREIT's borrowings at least quarterly for
reasonableness in relation to its net assets. AmREIT may not incur indebtedness
if, after giving effect to the incurrence thereof, aggregate indebtedness,
secured and unsecured, would exceed three hundred percent (300%) of its net
assets on a consolidated basis. For this purpose, the term "net assets" means
AmREIT's total assets (less intangibles) at cost, before deducting depreciation
or other non-cash reserves, less total liabilities, as calculated at the end of
each quarter on a basis consistently applied.

   Transactions with Advisor, Sponsor, Director or Their Affiliates. The bylaws
restrict dealings between AmREIT and its officers, directors, sponsors and any
advisor. AmREIT's sponsors are Mr. Taylor and his affiliates. In the bylaws, an
advisor is defined as "the Person responsible for directing or performing the
day-to-day business affairs of AmREIT, including a Person to which an advisor
subcontracts substantially all such functions." AmREIT is self-managed and does
not have an external advisor. The following restrictions apply to sponsors,
advisors, directors and/or other interested persons and their respective
affiliates.

   Sales To Interested Persons. An advisor, officer or director may not acquire
assets from AmREIT except as approved by a majority of directors (including a
majority of independent directors), not otherwise interested in such
transaction, as being fair and reasonable to AmREIT.

                                      102
<PAGE>

   Acquisitions From Interested Persons. Any transaction with a director,
officer or affiliate that involves the acquisition of a property from an
interested person must be approved by a majority of the independent directors
as being fair and reasonable to AmREIT and at a price not greater than the cost
of the property to such seller, or if at a greater price only if substantial
justification exists and such excess is reasonable and not in excess of the
properties' current appraised value.

   Leases to Interested Persons. AmREIT may lease assets to an advisor, or a
director only if such transaction is approved by a majority of directors
(including a majority of independent directors), not otherwise interested in
such transaction, as being fair and reasonable to AmREIT.

   Loans From Interested Persons. AmREIT may not borrow money from an advisor
or a director unless a majority of the directors, including a majority of the
independent directors, not otherwise interested in such transaction approve the
transaction as being fair, competitive, and commercially reasonable and no less
favorable to AmREIT than loans between unaffiliated parties under the same
circumstances.

   Loans To Interested Persons. AmREIT may not make or invest in loans to a
sponsor, advisor or director, which includes any affiliate thereof, except for
mortgage loans for the construction of improvements on properties to be
acquired by AmREIT that are under lease or binding contract to be leased to
qualifying tenants and those loans insured or guaranteed by a government or
government agency or unless an appraisal is obtained on the underlying
property. An appraisal of the underlying property shall be obtained in
connection with any loan to an advisor, director or their affiliate.

   Other Transactions With Interested Persons. All other transactions between
AmREIT and the sponsor, advisor, or a director shall require approval by a
majority of the directors (including a majority of the independent directors)
not otherwise interested in such transactions as being fair and reasonable to
AmREIT and on terms and conditions not less favorable to AmREIT than those
available from unaffiliated third parties.

   Joint Venture Investments. AmREIT may enter into joint ventures with
unaffiliated third parties. AmREIT may also invest jointly with another
publicly-registered entity sponsored by a sponsor, advisor or director that has
investment objectives and management compensation provisions substantially
identical to those of AmREIT, provided that the following conditions must be
satisfied:

  . the joint venture must have approval of a majority of the directors,
    including a majority of the independent directors;

  . the joint venture must have investment objectives comparable to AmREIT;

  . the investment by each party to the joint venture must be on
    substantially the same terms and conditions; provided, however, AmREIT
    shall own more than fifty percent (50%) of any joint venture between it
    and its sponsor or affiliate;

  . in making any such joint venture investment, AmREIT may not pay more than
    once, directly or indirectly, for the same services and may not act
    indirectly through any such joint venture if AmREIT would be prohibited
    from doing so directly because of restrictions contained in the bylaws;
    and

  . in the event of a proposed sale of the property initiated by the other
    joint venture partner, AmREIT must have a right of first refusal to
    purchase the other party's interest.

   Operating Expenses. Under AmREIT's bylaws, its total operating expenses,
including, but not limited to certain administration items such as personnel
salaries and the salary of Mr. Taylor, are (in the absence of a satisfactory
showing to the contrary) deemed excessive if they exceed in any fiscal year the
greater of 2.0% of its average invested assets or 25% of its net income for
such year. The independent directors have the responsibility of limiting such
expenses to amounts that do not exceed such limitations unless they determine
that, based on such unusual and non-recurring factors which they deem
sufficient, a higher level of expenses is justified for such year. Any such
finding and the reasons in support thereof shall be reflected in the minutes of
the meeting of the board of directors.

                                      103
<PAGE>

   Real Estate Commissions on Resale of Property. If an advisor, officer or
director provides a substantial amount of the services in the effort to sell an
AmREIT property, that such person may receive up to one-half of the brokerage
commission paid but in no event to exceed an amount equal to 3% of the contract
price for the property. In addition, the amount paid when added to the sums
paid to unaffiliated parties in such a capacity shall not exceed the lesser of
the Competitive Real Estate Commission or an amount equal to 6% of the contract
price for the property. The "Competitive Real Estate Commission" is the real
estate or brokerage commission paid for the purchase or sale of a property
which is reasonable, customary and competitive in light of the size, type and
location of such property. The "contract price" is the amount actually paid or
allocated to the purchase, development, or construction or improvement of a
property exclusive of the acquisition fees and acquisition expenses.

   Acquisition Fees and Acquisition Expenses. AmREIT may not pay acquisition
fees and acquisition expenses which are unreasonable. The total amount of such
fees may not exceed 6% of the contract price of the property, or in the case of
a mortgage loan, 6% of the funds advanced. Notwithstanding the foregoing, a
majority of the directors, including a majority of the independent directors,
not otherwise interested in the transaction may approve fees in excess of these
limits if they determine the transaction to be commercially competitive, fair
and reasonable to AmREIT.

AmREIT's Operating Strategy

   AmREIT's policies with respect to the following activities have been
determined by the board within the restrictions of AmREIT's stated investment
policies and, in general, may be amended or revised, from time to time, subject
to the stated objections and policies, by the board without a vote of the
stockholders.

   Growth Strategy. AmREIT intends to pursue a growth strategy which will
maximize the total return to its stockholders. AmREIT intends to continue to
focus on the frontage retail sector of the real estate market, believing that
this sector is capable of providing appealing returns at more attractive risk
levels than other sectors of the retail/commercial real estate market. AmREIT's
growth strategy will focus on major markets in the Southwest, with the goal of
achieving a significant presence in major retail corridor markets of targeted
cities. In pursuing its growth strategy, AmREIT intends to utilize research-
driven investment analysis, disciplined buy/sell decisions and up-to-date
operating systems.

   AmREIT presently intends to raise public and private equity capital and
institutional and investor debt capital to fund its growth strategy through
unsecured credit facilities, traditional mortgage debt transactions, and
private equity placements and/or public securities offerings.

   Investment Strategy. AmREIT will continue to invest in existing, newly-
developed, development stage or undeveloped retail properties subject to leases
under which the tenant is responsible for all operating costs (i.e., the tenant
pays non-capital costs associated with operating the leased premises),
frequently referred to as a net lease. AmREIT will continue to seek to lease
its properties to single tenants, but may acquire multiple tenant properties.
AmREIT intends to continue to concentrate its investments in the Southwest, but
may invest in properties anywhere in the continental United States.

   In determining whether a property is a suitable for investment, management
considers the following factors, among others:

   .the safety of the investment;

  . the location, condition, use and design of the property and its
    suitability for a long-term net lease or a lease that otherwise limits
    the amount of expenses to be incurred by AmREIT;

  . the cash flow expected to be generated by the property;

  . the terms of the proposed lease (including, specifically, provisions
    relating to rent increases or percentage rent and provisions relating to
    passing on operating expenses to tenants);

                                      104
<PAGE>

  . the creditworthiness of the lessee (based on the lessee's most recent
    audited financial statement or other similar evidence establishing net
    worth) and the cash flow expected to be generated by the property;

  . the prospects for long-term appreciation of the property;

  . the prospects for long-range liquidity of the investment; and

  . the stability and potential growth of the community.

   AmREIT invests in properties which are either under current lease or are to
be leased upon completion of development to a national or regional corporation.
However, in circumstances deemed appropriate, leases may be with a sole
proprietor or franchisee operating the businesses on the property. AmREIT has
no minimum financial requirements for its tenants, which will vary depending on
individual circumstances of the property and the lease. With respect to the
credit of a prospective tenant, AmREIT will evaluate the party's
creditworthiness in terms of its most recent audited financial statements, its
general credit history, any trends exhibited by its credit rating, appropriate
references, if available, the type of business in which it engages, the size
and scope of its business, the length of its operating history, the background
and experience of its management and similar types of factors.

   Management also considers a property's prospects for long-term appreciation
and the prospects for long-range liquidity of the investment. Other
considerations of AmREIT affecting appreciation of the properties and liquidity
of the investment include: inclusion of lease clauses providing for increased
rents based on a tenant's increased revenues, lease clauses providing for
periodic inflation adjustments to the base rent, minimizing deferred
maintenance by prompt attention to repair and replacement needs at the
properties and by including common area maintenance clauses in the leases.

   AmREIT's procedures with respect to environmental due diligence are to
require, prior to the purchase of a property, that all conditions imposed by a
lender loaning funds towards the acquisition of the property, if applicable,
have been satisfied and that all conditions imposed by the title insurer which
exclude coverage due to environmental conditions are either removed, waived or
found acceptable by a majority of AmREIT's directors. Where neither lender nor
title insurer conditions raise issues regarding environmental due diligence,
AmREIT may nevertheless require certain protective representations from the
seller of a property, including a satisfactory level one environmental study of
the property site.

   AmREIT competes for both investment opportunities and the operation of its
properties with other real estate investors (both domestic and foreign),
including other real estate investment trusts and limited partnerships which
have investment objectives similar to those of AmREIT and which are likely to
have resources greater than those of AmREIT. Management continually monitors
the real estate market in order to identify potential desirable property
acquisitions and advantageous disposition opportunities for its properties.

   AmREIT plans to explore possible acquisitions of properties in whole or
partial exchange for its equity securities. AmREIT has authority to issue
additional shares or other securities in exchange for property and other valid
consideration, and to repurchase or otherwise reacquire its shares or any other
securities and may engage in such activities in the future. AmREIT has
authorized preferred stock, but has not issued such senior securities.

   Management of Properties. AmREIT internally manages each of its properties.
Such management includes providing leasing services in connection with
identifying and qualifying prospective tenants, assisting in the negotiation of
the leases, providing statements as to the income and expense applicable to
each property, receiving and depositing monthly lease payments, periodic
verification of tenant payment of real estate taxes and insurance coverage, and
periodic inspection of properties and tenants' sales records where applicable.
AmREIT pays no property management fees or advisory fees. The tenants will be
responsible, at their expense, for day-to-day oversight and maintenance of the
properties.

                                      105
<PAGE>

   AmREIT acquires marketable title to each of its properties, subject only to
such liens and encumbrances as are acceptable to management. Evidence of title
includes a policy of title insurance, an opinion of counsel or such other
evidence as is customary in the locality in which the property is situated.

   Development of Properties. AmREIT intends to continue to increase its own
development of properties. Under AmREIT's bylaws not more than 10% of AmREIT's
total assets may be invested in unimproved real property and AmREIT does not
intend to seek stockholder approval to exceed such percentage. Depending upon
the circumstances, improvements will be developed and/or constructed either
through joint ventures with third party development companies from whom AmREIT
purchases the properties, by the tenants to whom such properties are leased, or
by development companies other than the sellers of the properties. AmREIT
finances the construction or completion of improvements on particular
properties through borrowing under its current credit facilities, which it
intends to increase should the merger be consummated.

   To the extent AmREIT acquires property on which improvements are to be
constructed or completed, AmREIT is subject to risk in connection with the
builder's ability to control construction costs or to build in conformity with
plans, specifications and timetables and to make the property available to the
lessee within the time projected. Performance may be affected or delayed by
conditions beyond the builder's control such as building restrictions,
clearances and environmental impact studies imposed or caused by governmental
bodies, labor strikes, adverse weather, unavailability of materials or of
skilled labor, and by the financial insolvency of the builder or any
subcontractors prior to completion of construction. Such factors can result in
increased costs of a project, corresponding depletion of AmREIT's offering
proceeds, working capital reserves and/or cash from operations and could
possibly result in the loss of permanent mortgage loan commitments relied upon
as a primary source for repayment of construction loans.

   AmREIT may use one or more of the following techniques to reduce the risk of
any non-performance by the builder and to assure compliance with approved plans
and specifications:

  . a labor and material bond, a completion bond or a performance bond, or
    more than one of the foregoing, may be required;

  . if in management's opinion, the financial position of the builder so
    represents, a personal guaranty or pledge of other assets may be accepted
    in lieu of, or required in addition to, a bond;

  . in some cases, the builder of the property will be required to leaseback
    the property from AmREIT until construction is completed with lease
    payments designed to return to AmREIT a portion of its funds paid to the
    builder during construction and to require the builder to bear the risk
    of construction;

  . where possible, AmREIT will purchase property subject to the construction
    loan and management will endeavor not to have AmREIT be liable on such
    loan; and

  . depending on the financial condition of the builder, the contract may
    provide that portions of the purchase price payments to the former owners
    will be withheld until a notice of completion of construction is
    obtained.

   Property Sale and Disposition Strategy. AmREIT intends to sell some
properties over time. The determination of whether a particular property should
be sold or otherwise disposed of will be made after consideration of
performance of the property and market conditions and will depend, in part, on
the economic benefits of continued ownership. In deciding whether to sell
properties, management will consider factors such as potential capital
appreciation, cash flow and federal income tax consequences. Affiliates of
AmREIT or of one or more of its directors may be selected to perform various
substantial real estate brokerage functions in connection with the sale of
properties by AmREIT. AmREIT will not sell or lease any property to the
directors or their affiliates.

   Management will periodically review the assets comprising AmREIT's
portfolio. AmREIT has no current intention to dispose of any of its properties
or other properties acquired in the merger unless the sale of

                                      106
<PAGE>

properties is necessary or appropriate because of liquidity problems. AmREIT
reserves the right to dispose of any of the properties or any property that may
be acquired in the future if the directors, based in part upon management's
periodic reviews, determines that the disposition of such property is in the
best interests of AmREIT.

   Any net proceeds from the sale of any property may, at the election of the
directors, based upon their then current evaluation of the real estate market
conditions, either be distributed to the stockholders or be reinvested in other
properties. A reinvestment in other properties would be feasible only if it
could be accomplished so that the status of AmREIT as a REIT would not be
adversely affected. Any properties in which net proceeds from a sale are
reinvested will be subject to the same acquisition guidelines as properties
initially acquired by AmREIT. See "AmREIT AND ITS BUSINESS -- Properties" above
on page 94.

   In connection with the sale of a property owned by AmREIT, purchase money
obligations secured by mortgages may be taken as partial payment. The terms of
payment to AmREIT will be affected by custom in the area in which the property
being sold is located and the then prevailing economic conditions. To the
extent AmREIT receives notes and property other than cash on sales, such
proceeds will not be included in net proceeds of sale until and to the extent
the notes or other property are actually collected, sold, refinanced or
otherwise liquidated. Therefore, dividends to stockholders of the proceeds of a
sale may be delayed until the notes or other property are collected at
maturity, sold, refinanced or otherwise converted to cash. AmREIT may receive
payments (cash and other property) in the year of sale in an amount less than
the full sales price and subsequent payments may be spread over several years.
The entire balance of the principal may be a balloon payment due at maturity.
For federal income tax purposes, unless AmREIT elects otherwise it will report
the gain on such sale ratably as principal payments are received under the
installment method of accounting.

   Borrowing Policies. In the exercise of their duties, the directors may elect
to borrow funds on behalf of AmREIT in order to take advantage of particular
acquisition opportunities, cover the cost of improving a property, cover costs
not met by insurance or cover operating costs. The amount of borrowings will be
determined from time to time based on a number of factors, including the use of
the proceeds, the lender's restrictions, the likelihood that the loan can be
readily serviced from rents at the property where the proceeds are applied and
similar considerations. The directors will not borrow funds in order to use the
proceeds from the borrowing to pay dividends to AmREIT's stockholders, unless
such borrowings are necessary for REIT qualification purposes.

   AmREIT may not borrow from a director, officer or any affiliate thereof,
unless a majority of directors, including a majority of independent directors,
not otherwise interested in such transaction approve the transaction as being
fair, competitive, and commercially reasonable and no less favorable to AmREIT
than loans between unaffiliated parties under the same circumstances.

   AmREIT will not issue any senior securities nor will it invest in junior
mortgages, junior deeds of trust or similar obligations.

   Conflict of Interest and Affiliate Transaction Policy. Mr. Taylor is
prohibited from engaging in competitive real estate activities, including any
real estate acquisitions, development or management activities in connection
therewith, during his employment with AmREIT, except as may be approved by the
independent directors.

   AmREIT will not enter into any transactions, including, without limitation,
loans, acquisitions or sales of property, joint ventures and partnerships, in
which AmREIT or a subsidiary is a party and in which any officer, director,
principal security holder or affiliate has any direct or indirect pecuniary
interest, unless such transaction is approved by a majority of the independent
directors after full disclosure of such interests. In determining whether to
approve the transaction, the independent directors will condition such approval
on the transaction being fair and reasonable to AmREIT and, to the extent
deemed relevant by such independent directors, on terms no less favorable to
AmREIT than prevailing market terms and conditions for comparable transactions.
Independent directors will be considered to be disinterested for this purpose
provided they have no direct or indirect pecuniary interest in the transaction.

                                      107
<PAGE>

Dividend Reinvestment Plan

   AmREIT intends to institute a dividend reinvestment program, and may from
time to time repurchase shares in the open market for the purposes of
fulfilling its obligations under the program or may elect to issue additional
shares.

                                   MANAGEMENT

   The directors and executive officers of AmREIT are as follows:

<TABLE>
<CAPTION>
                                                                       Director or
          Name           Age              Position Held               Officer Since
          ----           ---              -------------               -------------
<S>                      <C> <C>                                      <C>
H. Kerr Taylor..........  48 Chairman of the Board, Chief Executive       1993
                              Officer and President
Robert S. Cartwright,
 Jr. ...................  49 Director                                     1993
George A. McCanse,
 Jr. ...................  45 Director                                     1993
L. Larry Mangum.........  34 Chief Financial Officer and Treasurer        1996
Chad C. Braun...........  27 Vice President of Finance and Secretary      1999

   AmREIT's other officers are as follows:

<CAPTION>
                                                                       Director or
          Name           Age              Position Held               Officer Since
          ----           ---              -------------               -------------
<S>                      <C> <C>                                      <C>
Tim Kelley..............  51 Vice President of Investment Programs        1996
Randal Garbs............  45 Vice President of Investment Programs        1994
Rodney Lerner...........  40 Vice President of Real Estate                1999
Lisa Lyles..............  34 Vice President of Real Estate                1999
Don Grieb...............  46 Director of Development and Acquisitions     1997
Jane Costello...........  42 Tax Reporting and Special Projects           1998
</TABLE>

   H. Kerr Taylor serves as the president and chairman of the board of
directors of AmREIT. Mr. Taylor has served in this capacity since AmREIT's
formation. Mr. Taylor is a graduate of Trinity University. Mr. Taylor also
received a Masters of Business Degree from Southern Methodist University and a
Doctor of Jurisprudence from South Texas College of Law. Mr. Taylor has over
twenty years experience and has participated in over 300 real estate
transactions. Mr. Taylor has served on a board and governing bodies of a bank,
numerous private and public corporations and charitable institutions. Mr.
Taylor was the president, the sole director and sole stockholder of the
advisor, a real estate operating company he founded in 1988, prior to its
acquisition by AmREIT. Mr. Taylor is currently a general partner or principal
of a general partner of eleven affiliated limited partnerships. Mr. Taylor is a
member of the National Board of Realtors, Texas Association of Realtors, the
Texas Bar Association and the National Association of Real Estate Investment
Trusts.

   Robert S. Cartwright, Jr. is currently a Professor of Computer Science at
Rice University. He earned a bachelor's degree magna cum laude in Applied
Mathematics from Harvard College in 1971 and a doctoral degree in Computer
Science from Stanford University in 1977. He has been a member of the Rice
faculty since 1980 and twice served as department chair. Professor Cartwright
has compiled an extensive record of professional service. He is a Fellow of the
Association for Computing Machinery (ACM) and chair of the ACM Pre-College
Education Committee. He is also a member of the board of directors of the
Computing Research Association, an umbrella organization representing academic
and industrial computing researchers. Professor Cartwright has served as a
charter member of the editorial boards of two professional journals and has
chaired several major ACM conferences. From 1991-1996, he was a member of the
ACM Turning Award Committee, which selects the annual recipient of the most
prestigious international prize for computer science research.

                                      108
<PAGE>

   George A. McCanse, Jr. serves as director of AmREIT. Mr. McCanse is the
President of Valuation OnLine, Inc., an Internet data access service for the
commercial real estate valuation industry. Mr. McCanse also advises owners of
investment real estate and invests in commercial real estate for his own
account. Mr. McCanse is a member of the Appraisal Institute (MAI designation)
and the International Council of Shopping Centers. He was formally a member of
the Valuation Committee of the National Council of Real Estate Investment
Fiduciaries. Mr. McCanse resides in Austin, Texas. He holds a B.B.A. degree
from the University of Texas and has pursued graduate level study in real
estate, architecture and finance. He has also been involved in real estate
investing and development, including the acquisition and sale of over $150
million of real estate during the 1970s and 1980s.

   L. Larry Mangum serves as chief financial officer and treasurer of AmREIT.
He has over 11 years of accounting experience, including four years with a
public accounting firm. He previously worked for American General Corporation,
a national insurance company, from 1991-1996 as part of a team responsible for
supervising their reporting activities. Mr. Mangum received a B.B.A. degree in
accounting from Stephen F. Austin State University and subsequently earned the
CPA designation.

   Chad C. Braun serves as vice president of finance and Secretary of AmREIT.
Mr. Braun has over five years of accounting and real estate experience. He
previously worked as a manager for Ernst & Young, LLP in their real estate
advisory services group. He has provided extensive consulting and audit
services to a number of REITs and private real estate companies. Mr. Braun
received a B.B.A. degree in accounting and finance from Hardin Simmons
University and subsequently earned the CPA designation.

   Timothy W. Kelley serves as vice president of investment programs. Mr.
Kelley's career spans over twenty years of debt and equity industry experience.
Mr. Kelley has held senior management, compliance and sales responsibilities in
broker/dealers and in investment banking firms including Lehman Brothers Kuhn
Loeb, Oppenheimer and Co., Inc., and McKenna and Company. Mr. Kelley holds the
series 24, 27, 7, 3, 15, and 63 NASD licenses. He received his B.S. degree from
Kent State University.

   Randal Garbs served as vice president of investment programs. Mr. Garbs has
over twenty years experience in marketing, including acting as COO of a Houston
based service company. Mr. Garbs has earned the series 7 and 63 NASD licenses,
the Texas Real Estate license and has received his CCIM designation. Mr. Garbs
received his B.S. and M.B.A. from Houston Baptist University.

   Rodney Lerner serves as vice president of real estate. Mr. Lerner has over
fifteen years experience in the area of retail properties with an emphasis on
tenant representation and investment analysis. Mr. Lerner has served within
management at Trammell Crow and Grubb & Ellis. He received his B.A. from the
University of Texas.

   Lisa Lyles serves as vice president of Real Estate for AmREIT. Ms. Lyles has
over seven years of experience in the commercial real estate industry, spending
most of her time with Grubb & Ellis Company. During her employment with G. & E.
she was elected to the Grubb & Ellis Retail Council and earned "Rookie of the
Year" in 1996 for top production in the Houston office ranking in the top five
nationally. Ms. Lyles received her B.B.A. in Management at Southwest Texas
State University.

   Other individuals who are specialists in their respective fields will be
periodically employed by AmREIT and engaged on an as-needed basis to perform
services on behalf of AmREIT. These individuals are not employees of AmREIT nor
are they employees of other advisor-sponsored partnerships, although they do
perform various services and activities for those partnerships. These
individuals are:

   Don Grieb serves as the director of development and acquisitions of AmREIT
and previously served in the same capacity with the advisor. Mr. Grieb has over
20 years experience within the real estate industry including development,
investment analysis and administration. Mr. Grieb has served within management
of such real estate firms as Hines Interests and AEW. Mr. Grieb received his
B.S. and M.B.A. from the University of Illinois and is a registered architect.

                                      109
<PAGE>

   Jane Costello is a certified public accountant and special consultant to
AmREIT regarding tax accounting issues. She previously served in the same
capacity for the advisor. Ms. Costello has over 18 years experience as an
accountant including over four years with a national public accounting firm and
the last 10 years with her own accounting practice. Ms. Costello received a
B.B.A. degree in accounting from the University of Texas.

Executive Compensation

   Mr. Taylor, our Chairman of the Board, Chief Executive Officer and
President, received a salary of $12,500 during fiscal year ended December 31,
1998. None of our executive officers received salary or bonus in excess of
$100,000 during the fiscal year ended December 31, 1998. In the fiscal year
ended December 31, 1997 none of our executive officers received any salary or
bonus.

Security Ownership of Certain Beneficial Owners and Management

   The following table sets forth, as of April 15, 1999, the beneficial
ownership interest of the executive officers and directors of AmREIT:

<TABLE>
<CAPTION>
  Title
   of        Name and Address of     Amount and Nature of
  Class       Beneficial Owner       Beneficial Ownership Percentage of Class(1)
  -----      -------------------     -------------------- ---------------------
 <C>      <S>                        <C>                  <C>
          H. Kerr Taylor..........         262,061                11.04%
          George A. McCanse, Jr...             770                     (2)
          Robert S. Cartwright,
           Jr.....................           2,166                     (2)
          L. Larry Mangum.........               5                     (2)
          (All directors and
           executive
           officers as a group)...         265,002                11.17
</TABLE>
- --------
(1) Based on 2,372,744 shares outstanding as of April 15, 1999.
(2) Represents less than 1%.

   As of April 15, 1999, no other person was known by AmREIT to be the
beneficial owner of more than 5% of the shares of AmREIT.

Certain Relationships and Related Transactions

   On August 31, 1998, Mr. Taylor accepted 9,811 shares in repayment of
$100,563 then owing on AmREIT's promissory note payable to him. The shares were
valued at $10.25 per share for the purposes of payment. The unpaid balance of
$65,860 on the note was paid to Mr. Taylor on October 5, 1998.

   On July 30, 1998, AmREIT invested approximately $356,000 in 100% of the
preferred stock of AmREIT Realty Investment Corporation, a newly formed Texas
corporation (ARIC). ARIC was organized to acquire, develop, hold and sell real
estate and to provide related real estate development and management services
to unrelated parties. The preferred stock entitles AmREIT to dividends equal to
95% of the net income of ARIC. All of the outstanding common stock of ARIC is
owned by Mr. H. Kerr Taylor, president of AmREIT.

   Effective June 5, 1998, AmREIT issued to Mr. Taylor 213,260 shares and the
right to receive up to an additional 686,740 shares, subject to certain
conditions, in connection with the advisor acquisition. See "Advisor
Acquisition" below on page   .

   On May 10, 1998, Mr. Taylor agreed to accept 18,789 shares of AmREIT's
common stock in payment in full of a note payable to him by AmREIT with the
unpaid balance of approximately $171,500.

Legal Proceedings

   Neither AmREIT nor any of its properties is subject to any claim or legal
proceeding, nor to management's best knowledge, is any such claim or legal
proceeding threatened.

                                      110
<PAGE>

Advisor Acquisition

   Terms of the Acquisition. As of June 5, 1998, AmREIT became a self-managed
REIT by acquiring its former advisor in the advisor acquisition. As a self-
managed REIT, AmREIT acquires, develops and manages its own real property
investments and internally administers its affairs and activities.

   AmREIT acquired the advisor pursuant to a merger of the advisor into
AmREIT's newly formed wholly-owned subsidiary corporation, AmREIT Operating
Corporation, which is the surviving corporation. Pursuant to the acquisition,
Mr. H. Kerr Taylor, the sole stockholder of the advisor, will receive up to
900,000 shares of AmREIT's common stock, of which 213,260 initial shares were
issued upon the closing date of the advisor acquisition. The remaining 686,740
shares of common stock are issuable over the 24 consecutive calendar quarters
commencing July 1, 1998. Subject to certain conditions, the remaining shares of
AmREIT common stock are issuable at the rate of 98 shares for each 1,000 shares
otherwise issued for consideration (sold) by AmREIT during the payment period.
The independent directors, who agreed to and approved the advisor acquisition
terms on behalf of AmREIT, concluded that the remaining shares of AmREIT common
stock payment provisions were fair and in the best interests of AmREIT and the
AmREIT stockholders because they defer and condition payment for the advisor
until such time or times as AmREIT's asset base increases through equity growth
to levels which would allow AmREIT to realize the significant benefits of the
advisor acquisition and self-management. The significant anticipated benefits
from the advisor acquisition which increase directly with AmREIT's asset size
include: efficiencies of administration and property management and any
increases in operating margins resulting therefrom; reductions in acquisition
expenses; financial benefits of proprietary real estate development; and
financial benefits from providing real estate related services such as
brokerage, management and development services to third parties. The advisor
acquisition was approved by AmREIT's stockholders on June 5, 1998.

   The advisor had served as advisor to AmREIT since AmREIT's organization in
May 1994. Under the direction of the board, the advisor had the responsibility
for the day-to-day operations of AmREIT, including raising capital, the
investigation and identification of investment acquisitions, the negotiation of
acquisitions, due diligence in investment research, property management and
administrative and accounting services.

   The advisor was organized on April 4, 1989 and since that time has been
acquiring, developing, operating and managing real property for its own account
and for the account of managed real estate investment programs, including
AmREIT. In addition to AmREIT, the advisor co-sponsored with Mr. Taylor each of
the partnerships. In addition to services for AmREIT, the advisor provided
acquisition, management and administrative services to the partnerships and
development and management services to AmREIT Development Corp, a Texas
corporation owned by Mr. Taylor and to AAA Net Developers, Ltd., a privately
held Texas limited partnership for which Mr. Taylor and AmREIT Development
Corp, serve as general partners. AAA Net Developers, Ltd. is in the business of
developing for resale, frontage retail properties under net lease to retail
tenants.

   For the period from January 1, 1998 to June 5, 1998, and the year ended
December 31, 1997, revenues to the advisor from all sources aggregated
$562,465, and $1,602,580, respectively. These amounts included payments from
AmREIT of $181,189 and $1,166,309 during the period from January 1, 1998 to
June 5, 1998, and the year ended December 31, 1997, respectively. For the same
periods, the advisor incurred total expenses of $683,633, and $1,473,676,
respectively. These expenses are not allocated between services provided by the
advisor under the services agreements with AmREIT and the partnerships vs. the
advisor's other activities.

   Also, the advisor incurred certain costs in connection with the organization
and syndication of AmREIT. Reimbursement of these costs becomes obligations of
AmREIT in accordance with the terms of the offering. Costs of $164,985 and
$98,494 were incurred by the advisor in 1997 and 1996, respectively, in
connection with the issuance and marketing of AmREIT's stock.

   Consequences of Acquisition. As a self-managed REIT, AmREIT no longer pays
any of the advisor fees and pays directly for the overhead necessary to provide
the services that the advisor provided under the

                                      111
<PAGE>

Omnibus Services Agreement. By acquiring the advisor's staff and facilities,
AmREIT now has personnel with substantial experience and long-term
relationships in the commercial net leased property industry, including but not
limited to relationships with both AmREIT's significant tenants and those of
the partnerships. Management believes these capabilities provide AmREIT with a
competitive advantage over many larger and more established REITs in the
management and operation of properties and in the identification and
acquisition of attractive investments.

   Following the advisor acquisition, AmREIT, through AmREIT Operating
Corporation, continues to provide these services, including administrative and
management services to the partnerships and administrative and development
services, facilities and personnel to AmREIT Development Corp. However, its
ability to do so may be significantly limited under current and possible future
changes to the REIT Rules.

   AmREIT, through AmREIT Operating Corporation, and/or other affiliates, also
conducts various real estate development activities both for its account and
for the accounts of others, including AmREIT Development Corp. Through the
advisor acquisition, AmREIT acquired expertise and ability to develop
properties for tenants in order to be more competitive in obtaining attractive
acquisitions for itself and the advisor's other affiliates. Management believes
that its ability to competitively construct and deliver completed properties on
a timely basis will continue to be an important consideration for many actively
growing and expanding retail and commercial tenants.

   Terms of the Acquisition. The advisor acquisition was approved and
recommended to AmREIT's stockholders by the independent directors. AmREIT's
stockholders approved the advisor acquisition on June 5, 1998. In finding that
the advisor acquisition was fair to AmREIT and its stockholders, the
independent directors engaged Bishop-Crown as their financial advisor to advise
them in analyzing and evaluating, and to provide a written opinion with respect
to, the fairness of the acquisition to AmREIT and to the stockholders of AmREIT
(other than Mr. Taylor). The independent directors also engaged Houlihan to
opine as to the likely range of strategic values of the advisor for the
purposes of the acquisition. The independent directors obtained a fairness
opinion from Bishop-Crown that the advisor acquisition was fair from a
financial point of view, to AmREIT and its stockholders (other than Mr.
Taylor), and obtained the opinion of Houlihan regarding the valuation of the
advisor. The independent directors engaged Broocks, Baker & Lange, LLP to
advise them regarding, but not to negotiate, the terms of the advisor
acquisition.

   Under the acquisition agreement, AmREIT has agreed to issue up to 900,000
common shares as the consideration for the advisor acquisition. AmREIT issued
the 213,260 initial shares on the closing date and will issue up to the
remaining shares of AmREIT common stock of 686,740 shares, subject to
adjustment as described below, as follows: No later than 30 days after the end
of the calendar quarter in which the closing date occurred, and within 30 days
after the end of each calendar quarter thereafter until the twenty-fourth
consecutive calendar quarter following the closing date, or, if sooner, until
the entire remaining shares of AmREIT common stock has been issued. AmREIT will
issue a portion of the then unissued remaining shares of AmREIT common stock
equal to, when added to the aggregate shares of the consideration theretofore
issued, 9.8% of the total number of common shares outstanding at the end of the
respective calendar quarter after giving effect to the issuance of such
additional shares.

   At the closing date of the acquisition, Mr. Taylor owned 252,250 shares of
AmREIT's common stock which represents approximately 10.62% of AmREIT's total
outstanding shares. For the 24 calendar quarters following the closing date,
Mr. Taylor's additional share ownership by reason of his receipt of the
consideration cannot exceed the number of shares which represent 9.8% of
AmREIT's total outstanding shares.

   The acquisition agreement requires that, in the event of Mr. Taylor's death,
AmREIT must promptly purchase from his estate his right, title and interest in
the unissued remaining shares of AmREIT common stock at a price determined on a
value of $10.25 per share or, if AmREIT's common shares are then traded in a
national securities market, the average closing price of AmREIT's common shares
on the 10 consecutive trading days preceding the date of death, whichever is
greater. To fund this obligation, AmREIT must maintain

                                      112
<PAGE>

one or more insurance policies, payable to AmREIT, insuring Mr. Taylor's life
in the amount necessary to purchase the unissued remaining shares of AmREIT
common stock.

   The foregoing notwithstanding, the unissued remaining shares of AmREIT
common stock is immediately issuable in the event any of the following should
occur:

  . An event which results in or is likely to result in a change in control
    of AmREIT;

  . The failure by AmREIT to timely issue the remaining shares of AmREIT
    common stock, or any portion thereof as required above;

  . In the event Mr. Taylor's employment by AmREIT is terminated without
    cause as defined in his employment agreement with AmREIT then in effect;
    or

  . AmREIT's failure to purchase, upon the death of Mr. Taylor, all of his
    right, title and interest in the unissued remaining shares of AmREIT
    common stock, which interest will be valued as of the date of death at
    the greater of $10.25 per share or, if the common shares are traded in a
    national securities market, the average closing price of such shares
    during the 10 consecutive trading days immediately preceding the date of
    death. Under the acquisition Agreement, AmREIT is required to maintain
    insurance on the life of Mr. Taylor to fund this obligation.

   For the purposes of the foregoing, a "change in control" means:

  . the sale or transfer of substantially all of the assets of AmREIT,
    whether in one transaction or a series of transactions, except a sale to
    a successor corporation in which the stockholders immediately prior to
    the transaction hold, directly or indirectly, at least 50% of the total
    voting power of the successor corporation immediately after the
    transaction;

  . any merger or consolidation between AmREIT and another corporation
    immediately after which the stockholders hold, directly or indirectly,
    less than 50% of the total voting power of the surviving corporation;

  . the dissolution or liquidation of AmREIT;

  . the acquisition by any person or group of persons of direct or indirect
    beneficial ownership of AmREIT's common shares representing more than 50%
    of AmREIT's common shares; or

  . the date the board changes. For the purposes of the foregoing, a "board
    change" means the date that a majority of the board is comprised of
    persons other than persons (1) whose election consents shall have been
    solicited by management, or (2) who are serving as directors appointed by
    the board to fill vacancies caused by death or resignation (but not by
    removal) or to fill newly created directorships.

   Under the acquisition agreement, so long as Mr. Taylor serves as an officer
or director of AmREIT he may not, without AmREIT's express authorization,
engage or participate directly or indirectly as a principal, agent, or owner
(including serving as a partner of or owning any stock or other equity
investment or debt of) any competitive real estate venture, as defined.
Excluded from the foregoing are competitive real estate ventures in which Mr.
Taylor is currently interested, including AAA Net Developers, Ltd. and the AAA
partnerships and their respective general partners. Also excluded from the
foregoing restriction is the present or future ownership of not more than one
percent (1%) of the total outstanding class of equity or debt securities of any
competitive real estate venture whose equity or debt securities are publicly
traded.

   "Competitive real estate venture" is defined as any enterprise entered into
for profit whose activities in at least material part consist of the
acquisition, development, ownership and/or management of real estate leased or
intended to be leased to commercial or retail tenants.

   Under the acquisition agreement, Mr. Taylor entered into full-time
employment by AmREIT. Mr. Taylor entered into a two-year agreement where his
annual base salary is $25,000 until July 1999 and $30,000 through

                                      113
<PAGE>

July 2000. Mr. Taylor may not receive any compensation from any competitive
real estate venture under his control except as may, from time to time, be
approved by the board. It is the board's intent to use this restriction to
limit the aggregate compensation received by Mr. Taylor from AmREIT and his
other controlled competitive real estate ventures, if any. Expressly excluded
from the foregoing agreement would be any compensation in connection with Mr.
Taylor's ownership of the general partners of the partnerships.

   In an effort to eliminate existing and potential conflicts of interest
between Mr. Taylor and AmREIT, Mr. Taylor agreed to cause any competitive real
estate venture (as defined) over which he has control, including the general
partners of the partnerships and ARIC to, at the election of the board,
contract for acquisition and management services and/or the use of facilities
and personnel with AmREIT or such affiliated provider as may be designated by
the board. Any such contracts are subject to the requirements and restrictions
on such contracts as may be provided in each entities organizational documents.
AmREIT, through AmREIT Operating Corporation and ARIC, currently provides
property management, general administration and acquisition services, real
estate brokerage services and support personnel and/or facilities to these
entities. However, its ability to do so may be significantly limited under
current and possible future changes to the REIT Rules. Under this requirement,
Mr. Taylor must cause such competitive real estate venture to first satisfy its
requirements for personnel and/or facilities by the use of available, qualified
facilities and personnel of AmREIT or its affiliates on a reimbursement for use
basis.

   Also, Mr. Taylor must cause such competitive real estate venture to offer to
AmREIT the right to purchase any property which the competitive real estate
venture acquires or contracts to acquire, subject to its then-existing
fiduciary obligations to any other persons at a price equal to the cost of the
property to the competitive real estate venture.

                           AmREIT CHARTER AND BYLAWS

   The following summary of the terms of AmREIT's articles of incorporation and
by-laws contains all material terms, but does not set forth all the provisions
of AmREIT's articles of incorporation or by-laws. For additional information
about AmREIT's articles and by-laws, you should read these documents which are
exhibits to the registration statement of which this proxy is a part.

Authorized Stock

   The charter provides that AmREIT is authorized to issue 110,000,000 shares,
consisting of 100,000,000 shares of $0.01 par value common stock and 10,000,000
shares of preferred stock, par value $.01 per share. Shares of preferred stock
may be issued from time to time, in one or more series, each of which series
shall have such voting powers, designations, preferences and rights, and the
qualifications, limitations or restrictions relating thereto, as shall be
authorized by the board of directors. See "DESCRIPTION OF AmREIT'S CAPITAL
STOCK" beginning on page 117.

Directors

   The bylaws provide that the number of directors shall consist of not less
than three nor more than nine members, the exact number of which shall be fixed
by the board from time to time. The bylaws provide that, except as otherwise
provided by law or the charter, a quorum of the board for the transaction of
business shall consist of a majority of the entire board. The act of a majority
of the directors present at any meeting at which there is a quorum shall be the
act of the board. The charter and the bylaws do not provide for a classified
board or for cumulative voting in the election of directors to the board. The
bylaws provide that vacancies and any newly-created directorships resulting
from an increase in the authorized number of directors may be filled by a
majority of the directors then in office, though less than a quorum.

                                      114
<PAGE>

Stockholder Meetings and Special Voting Requirements

   The annual meetings of stockholders are held on such date as shall be fixed
by the board. The bylaws specify such date to be not fewer than 30 days nor
more than 61 days after distribution of AmREIT's annual report to stockholders.
Special meetings of stockholders may be called only upon the request of a
majority of the directors, a majority of the independent directors, the
president, or upon the written request of stockholders entitled to cast at
least 10% of all of the votes entitled to be cast at such meeting. In general,
the presence in person or by proxy of stockholders entitled to cast a majority
of votes shall constitute a quorum at any stockholders' meeting. The charter
and the bylaws may in general be amended by a majority vote of the
stockholders. However, an amendment of any provision of the charter or bylaws
which requires a greater than majority vote must itself be approved by a vote
of the stockholders holding shares representing at least 66 2/3% of the votes
entitled to be cast thereon.

   Other matters on which the stockholders are entitled to vote include:

  . the election and removal of directors;

  . a voluntary change in AmREIT's status as a REIT; and/or

  . the dissolution of AmREIT.

   A majority of the directors (including a majority of the independent
directors) may in their discretion, from time to time, amend, without a
stockholder vote, certain portions of the bylaws, but not a stated investment
policy. The stockholders may amend the bylaws by a majority vote.

Amendment of the Charter and Bylaws

   Maryland law and the charter provide that approval of a majority of the
stockholders entitled to vote thereon is required to amend the charter. A bylaw
may be amended or repealed, or a new bylaw adopted, by (1) the affirmative vote
of the holders of a majority of the stock entitled to vote thereon, or (2) a
majority of the board.

Transactions With Interested Officers or Directors

   The bylaws provide, in accordance with Maryland law, that contracts or
transactions between AmREIT and a director or officer of AmREIT or a
corporation or entity in which such officer or director is also an officer or
director or has a financial interest, are not void or voidable solely for such
reason or solely because the officer or director is present at or participates
in any meeting of the board which authorizes the transaction or contract, or
solely because such officer's or director's vote is counted for such purpose,
if the bylaw restrictions regarding such transactions are satisfied (see
discussion under stated investment policies above) and:

  . the material facts as to his relationship or interest are disclosed or
    are known to the board or a committee and the board or a committee in
    good faith authorizes such contract or transaction;

  . the material facts as to his relationship or interest are disclosed or
    are known to the stockholders entitled to vote thereon and the
    stockholders in good faith specifically approve such contract or
    transact; or

  . the contract or transaction is fair to AmREIT at the time it is
    authorized, approved or ratified by the board, a committee or the
    stockholders.

   In addition, the bylaws provide that any transactions with interested
directors or officers or their affiliates shall be made on commercially
reasonable terms substantially equivalent to terms available from third parties
in an arm's-length transaction in the competitive marketplace.

                                      115
<PAGE>

Rollup Transactions

   AmREIT's bylaws contain certain restrictions and requirements on AmREIT's
ability to participate in "rollup" transactions which include any transaction
involving the acquisition of AmREIT. The merger as structured and proposed
constitutes a "rollup" transaction under these provisions. However, as a
condition to their approval of the merger, the stockholders will expressly
approve the exclusion of the merger from the requirements of the rollup
provisions of the bylaws to the extent they could apply to the merger.

Limitations on Holdings and Transfer

   For AmREIT to continue to qualify as a "REIT" under the Code, not more than
50 percent of its outstanding shares may be owned by five or fewer individuals
during the last half of each year and outstanding shares must be owned by 100
or more persons during at least 335 days of a taxable year of 12 months or
during a proportionate part of a shorter taxable year except with respect to
the first taxable year for which an election to be treated as a REIT is made.
The charter restricts the accumulation or transfer of shares if any
accumulation or transfer could result in any person beneficially owning, in
accordance with the Code, in excess of 9.8% of the then outstanding shares, or
could result in AmREIT being disqualified as a "REIT" under the Code. Such
restrictions authorize the board to refuse to give effect to such transfer on
AmREIT's books as to shares accumulated in excess of the 9.8% ownership limit.
Although the intent of these restrictions is to preclude transfers which would
violate the ownership limit or protect the AmREIT's status as a REIT under the
Code, there can be no assurance that such restrictions will achieve their
intent.

   A transferee who acquires shares in a restricted transfer is required to
indemnify, defend, and hold AmREIT and its other stockholders harmless from and
against all damages, losses, costs, and expenses, including, without
limitation, reasonable attorneys' fees, incurred or suffered by AmREIT or such
stockholders by virtue of AmREIT's loss of its qualification as a REIT if such
loss is a result of the transferee's acquisition. See "FEDERAL INCOME TAX
CONSEQUENCES" beginning on page 78.

Anti-takeover Effect of Authorized But Undesignated Preferred Stock

   As described below, the board is authorized to provide for the issuance of
shares of preferred stock, in one or more series, and to fix by resolution of
the board and to the extent permitted by Maryland law, the terms and conditions
of each such series. Management believes that the availability of preferred
stock will provide AmREIT with increased flexibility in structuring possible
future financings and acquisitions and in meeting other corporate needs which
might arise from time to time. Authorized but unissued shares of preferred
stock, as well as authorized but unissued shares of common stock, will be
available for issuance without further action by stockholders, unless such
action is required by applicable law or the rules of any stock exchange or
automated quotation system on which any class of stock may then be listed for
trading.

   Although the board has no present intention of doing so, it will be able to
issue a series of preferred stock that could, depending on its terms, either
impede or facilitate the completion of a merger, tender offer or other takeover
attempt. For instance, such new shares might impede a business combination by
including class voting rights which would enable the holder to block such
transaction or facilitate a business combination by including voting rights
which would provide a required percentage vote of stockholders. The board will
make any determination to issue such shares based on its judgment as to the
best interests of AmREIT and its then existing stockholders. The board, in so
acting, will be able to issue preferred stock having terms which would
discourage an acquisition attempt or other transaction that some or a majority
of the stockholders might believe to be in their best interests or in which
stockholders might receive a premium for their stock over the then market price
of such stock.

Liability for Monetary Damages

   The charter provides that no director will be personally liable to AmREIT or
its stockholders for monetary damages for breach of fiduciary duty as a
director, other than liability for breach of the duty of loyalty to

                                      116
<PAGE>

AmREIT or its stockholders, acts or omissions not in good faith, intentional
misconduct, a knowing violation of law, certain unlawful dividends, stock
repurchases or redemptions or any transaction from which the director derived
an improper personal benefit. Any repeal or modification of such provision by
the stockholders of AmREIT will not adversely affect any right or protection of
a director existing at the time of such repeal or modification with respect to
acts or omissions occurring prior to such repeal or modification.

Indemnification And Advancement of Expenses

   The charter provides for the indemnification of present and former directors
and officers of AmREIT and persons serving as directors, officers, employees or
agents of another corporation or entity at the request of AmREIT to the fullest
extent permitted by Maryland law. Indemnified parties are specifically
indemnified in the charter and the bylaws for expenses, including attorneys'
fees, judgments, fines and amounts paid in settlement actually and reasonably
incurred by an indemnified party (1) in connection with a threatened, pending
or completed action, suit or proceeding (whether civil, criminal,
administrative or investigative) by reason of the fact that he is or was a
director or officer of AmREIT or is or was serving as a director, officer,
employee or agent of another corporation or entity at the request of AmREIT, or
(2) in connection with the defense or settlement of a threatened, pending or
completed action or suit by or in the right of AmREIT, provided that such
indemnification is permitted only with judicial approval if the indemnified
party is adjudged to be liable to AmREIT. Such indemnified party must have
acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the subject corporation and, with respect to
any criminal action or proceeding, must have had no reasonable cause to believe
his conduct was unlawful. Any indemnification under the indemnification
provisions must be authorized based on a determination that the indemnification
is proper if the applicable standard of conduct has been met by the indemnified
party, provided that no such authorization is required, and indemnification is
mandatory, where a director or officer of AmREIT is successful in the defense
of such action, suit or proceeding or any claim or matter therein. Otherwise,
such determination will be made by a majority vote of a quorum of the board
consisting of directors not a party to the suit, action or proceeding, by a
written opinion of independent legal counsel or by the stockholders. In the
event that a determination is made that a director or officer is not entitled
to indemnification under the indemnification provisions, the indemnification
provisions provide that the indemnified party may seek a judicial determination
of his right to indemnification. The indemnification provisions further provide
that the indemnified party is entitled to indemnification for all expenses
(including attorneys' fees) incurred in any proceeding seeking to collect from
AmREIT an indemnity claim under the indemnification provisions if such
indemnified party is successful. Other than proceedings to enforce rights to
indemnification, AmREIT is not obligated to indemnify any person in connection
with a proceeding initiated by such person, unless authorized by the board.

   AmREIT will pay expenses incurred by a director or officer of AmREIT, or a
former director or officer, in advance of the final disposition of an action,
suit or proceeding, if he undertakes to repay amounts advanced if it is
ultimately determined that he is not entitled to be indemnified by AmREIT.

   The indemnification provisions and provisions for advancing expenses in the
charter will be expressly not exclusive of any other rights of indemnification
or advancement of expenses pursuant to the bylaws. The indemnification
provisions and provisions for advancing expenses in the bylaws and the charter
will be expressly not exclusive of any other rights of indemnification or
advancement of expenses pursuant to any agreement, vote of the stockholders or
disinterested directors or pursuant to judicial direction. AmREIT will be
authorized to purchase insurance on behalf of an indemnified party for
liabilities incurred, whether or not AmREIT would have the power or obligation
to indemnify him pursuant to the charter, the bylaws or Maryland law.

   In addition, AmREIT will enter into indemnification agreements with its
directors and certain of its executive officers pursuant to which such persons
are indemnified for costs and expenses actually and reasonably incurred by such
persons in connection with a threatened, pending or completed claim arising out
of service as a director, officer, employee, trustee and/or agent of AmREIT or
another entity at the request of AmREIT.

                                      117
<PAGE>

                     DESCRIPTION OF AMREIT'S CAPITAL STOCK

General

   AmREIT's authorized capital stock consists of 100,000,000 shares of common
stock, $0.01 par value and 10,000,000 shares of preferred stock. As of March
31, 1999, AmREIT had outstanding 2,384,117 shares of common stock and no shares
of preferred stock.

Common Stock

   Voting Rights. Each holder of common stock will be entitled to one vote for
each share registered in his name on the books of AmREIT on all matters
submitted to a vote of stockholders. Except as otherwise provided by law, the
holders of common stock will vote as one class. The shares of common stock will
not have cumulative voting rights. As a result, subject to the voting rights,
if any, of the holders of any shares of preferred stock which may at the time
be outstanding, the holders of common stock entitled to exercise more than 50%
of the voting rights in an election of directors will be able to elect 100% of
the directors to be elected if they choose to do so. In such event, the holders
of the remaining shares of common stock voting for the election of directors
will not be able to elect any persons to the board. The charter and the bylaws
contain certain provisions that could have an anti-takeover effect. See "AmREIT
CHARTER AND BYLAWS" on page 113.

   Dividend Rights. Subject to the rights of the holders of any shares of
preferred stock which may at the time be outstanding, holders of AmREIT Stock
will be entitled to such dividends as the board may declare out of funds
legally available therefor. Because portions of the operations of AmREIT may be
conducted through wholly-owned subsidiaries, AmREIT's cash flow and consequent
ability to pay dividends on common stock may be dependent to some degree upon
the earnings of such subsidiaries and on dividends and other payments
therefrom.

   Liquidation Rights and Other Provisions. Subject to the prior rights of
creditors and the holders of any preferred stock which may be outstanding from
time to time, the holders of common stock are entitled in the event of
liquidation, dissolution or winding up to share pro rata in the distribution of
all remaining assets.

   The common stock is not liable for any calls or assessments and is not
convertible into any other securities. In addition, there are no redemption or
sinking fund provisions applicable to the common stock.

   Transfer Agent. The transfer agent and registrar for AmREIT common stock is
The Bank of New York, 101 Barclay Street, New York, NY 10286.

Preferred Stock

   The charter provides that the board is authorized to provide for the
issuance of shares of preferred stock, from time to time, in one or more
series. Prior to the issuance of shares in each series, the board is required
by the charter and Maryland law to adopt resolutions and file articles
supplementary with the State of Maryland, fixing for each such series the
designations, preferences and relative, participating, optional or other
special rights applicable to the shares to be included in any such series and
any qualifications, limitations or restrictions thereon, including, but not
limited to, dividend rights, dividend rate or rates, conversion rights, voting
rights, rights and terms of redemption (including sinking fund provisions), the
redemption price or prices, and the liquidation preferences as are permitted by
Maryland law.

                                      118
<PAGE>

                            REORGANIZATION OF AmREIT
                    AS A TEXAS REAL ESTATE INVESTMENT TRUST

   The board of directors has unanimously approved and recommends that the
stockholders of AmREIT approve the agreement of merger, which provides for
AmREIT's change of domicile from Maryland to Texas and for the reorganization
of AmREIT from its current status as a Maryland corporation to a Texas real
estate investment trust pursuant to the provisions of the Texas REIT Act, which
corresponds closely with existing corporate statutes. Under the Texas REIT Act,
as revised, AmREIT will be able to conduct its operations on substantially the
same terms as currently permitted under Maryland law. The reorganization will
not result in a change in AmREIT's business, management, capitalization or
assets, liabilities or net worth (other than due to the costs of the
transaction).

   To effect the reorganization, AmREIT will be merged into a newly-formed
Texas REIT, which we will refer to as AmREIT-Texas. AmREIT-Texas will be
organized as soon as practicable after stockholder approval of this proposal.
When the merger becomes effective:

  . AmREIT will cease to exist as a Maryland corporation;

  . AmREIT-Texas will succeed as a Texas REIT, to the fullest extent
    permitted by law, to all of AmREIT's prior business, assets and
    liabilities; and

  . each share of common stock of AmREIT will be automatically converted into
    a corresponding common share of beneficial interest of AmREIT-Texas.

   Pursuant to Maryland law, AmREIT's board retains discretion to abandon or
terminate the reorganization after receipt of stockholder approval, but prior
to filing the necessary documentation with Maryland and Texas, if the board of
directors determines the reorganization is no longer in AmREIT's best interest.

   AmREIT'S BOARD ANTICIPATES THAT STOCKHOLDERS WILL NOT BE REQUIRED TO
SURRENDER OR EXCHANGE THEIR EXISTING STOCK CERTIFICATES FOR NEW SHARE
CERTIFICATES OF AMREIT' COMMON SHARES OF BENEFICIAL INTEREST. Following the
reorganization and as a condition of the merger, the AmREIT-Texas common shares
of beneficial interest will be listed on an exchange and the board expects that
delivery of certificates representing existing shares of AmREIT common stock
will constitute "good delivery" for subsequent transactions. If the rules,
regulations or directives of the exchange upon which the shares are listed
require surrender of the certificates representing shares of AmREIT common
stock, each stockholder will be entitled to receive a certificate representing
one AmREIT-Texas common share of beneficial interest for each share of AmREIT
common stock represented by the AmREIT certificate.

   As a result of the merger, AmREIT and the rights of its stockholders,
directors and officers will be governed by the Texas REIT Act and by the
declaration of trust and bylaws of AmREIT-Texas, rather than by Maryland law
and AmREIT's existing amended and restated articles of incorporation and
amended and restated bylaws.

   A discussion of the material similarities and differences to AmREIT and its
stockholders, directors and officers resulting from the reorganization appears
below. This discussion does not address each difference between Maryland and
Texas law, but focuses on those differences which the board of directors
believes are most relevant to existing stockholders. This discussion is not
intended to be complete and is qualified in its entirety by reference to the
anticipated form of the declaration of trust attached as Annex 2 and to
Maryland law and the Texas REIT Act. The AmREIT board shall have the right,
prior to filing the declaration of trust with the appropriate Texas regulatory
authorities, to make ministerial changes and such other changes as the board
shall determine in order to permit AmREIT to comply fully with the Texas REIT
Act and the rules relating to qualification as a REIT for federal income tax
purposes, and to conform to the provisions of its Maryland charter.

                                      119
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                                   Background

   The Texas REIT Act was amended effective September 1, 1995, to conform
substantially to modern corporation statutes based upon the Model Business
Corporation Act. Accordingly, a Texas REIT, and the rights, duties and
obligations of its stockholders, will be very similar to a corporation, and the
rights, duties and obligations of its stockholders, organized and existing
under Texas law. If the Texas REIT Act does not specifically address a
situation, the question is governed by the Texas Business Corporation Act and
related case law.

                               REIT Qualification

   Maryland law has no corresponding         The Texas REIT Act provides that
provision.                                to the extent any provision of the
                                          Texas REIT Act is contrary to or
                                          inconsistent with the sections of
                                          the Code (or any successor statute)
                                          which relate to or govern REITs or
                                          the regulations adopted under those
                                          sections, or requires any trust
                                          formed under the Texas REIT Act to
                                          take (or prohibits any such trust
                                          from taking) any action required to
                                          secure or maintain its status as a
                                          REIT under such sections or
                                          regulations, the sections of the
                                          Code (or any successor statute)
                                          shall prevail over the provisions of
                                          the Texas REIT Act as to any REIT
                                          qualifying or attempting to qualify
                                          under such sections or regulations.

                   Liability of Stockholders and Shareholders

   In most cases, a stockholder or           Like Maryland law, the Texas REIT
subscriber for shares is not              Act generally limits a stockholder's
obligated or liable to a Maryland         or subscriber's obligation to a
corporation or its creditors except       Texas REIT or its creditors to full
for any unpaid subscription price or      payment of the consideration for the
unpaid consideration or unless            shares. A stockholder of a Texas
liability is imposed pursuant to          REIT will not be liable for any
another provision of Maryland law.        contractual obligation of a Texas
Common law theories of "piercing the      REIT on the basis (1) that the
corporate veil" may be used to            person is or was the alter ego of a
impose liability on stockholders in       Texas REIT, or (2) of actual or
certain instances.                        constructive fraud, a sham to
                                          perpetrate a fraud, or similar
                                          theory, unless the obligee
                                          demonstrates that the stockholder
                                          caused the Texas REIT to be used for
                                          the purpose of perpetrating and did
                                          perpetrate an actual fraud on the
                                          obligee primarily for the direct
                                          personal benefit of the stockholder.
                                          A holder of shares in a Texas REIT
                                          is not under any obligation to the
                                          Texas REIT or to its obligees with
                                          respect to any obligation of the
                                          Texas REIT on the basis of the
                                          failure of the Texas REIT to observe
                                          any formality, including the failure
                                          to comply with any requirement of
                                          the Texas REIT Act or of the
                                          declaration of trust or bylaws, or
                                          observe any requirement prescribed
                                          by the Texas REIT Act or by the
                                          declaration of trust or bylaws for
                                          acts taken by the Texas REIT, its
                                          trust managers,

                                      120
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------
                                          or its stockholders. These
                                          limitations in the Texas REIT Act
                                          are exclusive and are not preempted
                                          by common law or otherwise. Further,
                                          like the Texas REIT Act, the AmREIT-
                                          Texas declaration of trust provides
                                          that no stockholder will be
                                          personally liable for any of AmREIT-
                                          Texas' obligations. To the extent,
                                          however, that AmREIT-Texas conducts
                                          operations in another jurisdiction
                                          where the law of such jurisdiction
                                          both does not recognize the
                                          limitations of liability afforded by
                                          contract, the Texas REIT Act and the
                                          declaration of trust, and does not
                                          provide similar limitations of
                                          liability applicable to real estate
                                          investments or other trusts, a third
                                          party could attempt, under limited
                                          circumstances, to assert a claim
                                          against a stockholder. AmREIT
                                          believes, based on its current
                                          operating structure and its review
                                          of relevant law, that there should
                                          not be a material risk of such
                                          liability. AmREIT has taken and will
                                          continue to take such actions as it
                                          considers necessary or advisable in
                                          order to eliminate or minimize, to
                                          the extent possible, any such risk
                                          of liability.

                               Inspection Rights

   Under Maryland law, one or more           Under the Texas REIT Act any
stockholders who together have been       person who has been a stockholder of
stockholders of record for at least       record for more than six months
six months and who together hold at       immediately preceding his demand, or
least 5% of the outstanding stock of      shall be the record holder of more
any class may inspect the                 than 5% of all the outstanding
corporation's books of account and        shares of a Texas REIT, upon written
stock ledger, request a statement of      demand stating the purpose thereof,
the corporation's affairs and             shall have the right to examine, at
request a stockholders' list. Any         any reasonable time or times, for
stockholder may inspect the bylaws,       any proper purpose, its books and
minutes of proceedings of the             records of account, minutes and
stockholders, annual statement of         record of stockholders, and shall be
affairs and voting trust agreement        entitled to make extracts therefrom.
on file of a Maryland corporation
and may request a statement showing
all stock and securities issued by
the corporation during a specified
period of not more than 12 months
before the date of the request.

                                      121
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                        Special Meetings of Stockholders

   A special meeting of stockholders of AmREIT and AmREIT-Texas may be called
by the chairman of the board, the chief executive officer, the president, the
board of directors pursuant to a resolution adopted by a majority of the
directors, or by the Secretary upon the written request of holders of not less
than 25% of all shares then outstanding and entitled to vote at such meeting.

                      Stockholder Action Without a Meeting

   Maryland law and the Texas REIT Act provide that stockholders may take such
action only upon unanimous written consent, a requirement unattainable by a
public company in most circumstances.

                               Preemptive Rights

   Neither the existing charter nor the declaration of trust provide any
stockholder with any preemptive right to subscribe for any newly-issued stock
or other securities of AmREIT or AmREIT-Texas, respectively. Accordingly,
neither entity offers stockholders a prior right to purchase any new issue of
the entity's shares in order to maintain their proportionate ownership.

                            Vote for Reorganization

   Maryland law and the Texas REIT Act provide that the affirmative vote of
two-thirds of all the votes entitled to be cast is required to approve a
consolidation, merger, share exchange or transfer of assets, subject to certain
exceptions.

                            Authorized Capital Stock

   AmREIT-Texas will have the same number of authorized common shares, equity
securities transferred or proposed to be transferred which would jeopardize the
status of AmREIT as a REIT under the Code, and preferred shares as AmREIT.

                        Stock Redemption and Retirement

   Under Maryland law, a corporation         Under the Texas REIT Act, a Texas
may purchase or acquire its own           REIT may purchase or acquire its own
shares, unless:                           shares, unless:


  . the corporation would not be            .   after giving effect thereto,
    able to pay its debts as they               the Texas REIT would be
    become due in the usual course              insolvent, or
    of business, or

  . the corporation's total assets          .   the amount paid therefor
    would be less than the sum of               exceeds the surplus of the
    the corporation's total                     Texas REIT. The term "surplus"
    liabilities plus the amount                 is not defined in the Texas
    that would be needed, if the                REIT Act. The term "surplus"
    corporation were to be                      is defined in the Texas
    dissolved at the time of the                Business Corporation Act as
    purchase or acquisition, to                 the excess of the net assets
    satisfy the preferential rights             of a corporation over its
    upon dissolution of                         stated capital. If the net
    stockholders whose preferential             assets of a Texas REIT are not
    rights on dissolution are                   less than the proposed
    superior to those whose shares              distribution, a Texas REIT may
    are purchased or acquired.                  make a distribution to
                                                purchase or redeem any of its
                                                own shares if the purchase or
                                                redemption is made, for
                                                example, to effect the
                                                purchase or redemption of
                                                redeemable shares in
                                                accordance with the Texas REIT
                                                Act.

                                      122
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                                   Dividends

   Maryland law permits the payment          Under the Texas REIT Act, a Texas
of dividends unless:                      REIT may make a distribution,
                                          unless:


  . the corporation would not be
    able to pay its debts as they           .   after giving effect thereto,
    become due in the usual course              the Texas REIT would be
    of business or                              insolvent, or


  . the corporation's total assets          .   the distribution exceeds the
    would be less than the sum of               surplus of the Texas REIT. The
    the corporation's total                     term "surplus," for a Texas
    liabilities plus the amount                 REIT, is the excess of the net
    that would be needed, if the                assets of the Texas REIT over
    corporation were to be                      its stated capital
    dissolved at the time of
    payment of such dividends, to
    satisfy the preferential rights
    upon dissolution of
    stockholders whose preferential
    rights upon dissolution are
    superior to those receiving the
    dividends. Maryland law avoids
    the concepts of "surplus" and
    "net profits" and thereby
    simplifies the analysis of
    whether a dividend may be paid.

                   Director/Trust Manager Number and Election

   Both sets of charter documents provide that the number of directors and
trust managers, respectively, shall be fixed by a resolution of the entire
board and shall not exceed nine or be less than three. Currently, AmREIT has
three directors.

   Under Maryland law and the AmREIT         Under AmREIT-Texas' declaration
charter and bylaws, directors are         of trust, however, only those
elected by a plurality vote of the        nominees for director that receive a
stockholders, which means that those      majority of the votes entitled to be
nominees receiving the greatest           cast on the matter and present in
number of votes are elected as            person or represented by proxy will
directors, whether or not any             be considered to have been elected
nominee for director receives a           as directors.
majority of the votes entitled to be
cast on the matter and present in
person or represented by proxy.

                  Director/Trust Manager Removal and Vacancies

   Both sets of charter documents provide that, subject to the right of any
holders of any series of preferred stock to elect additional directors (or
remove such additional directors, once elected), under specified circumstances,
any director or trust manager may be removed from office at any time, but only
for cause and only by the affirmative vote of the holders of 80% of the then-
outstanding shares entitled to vote generally in the election of directors,
voting together as a single class. Both sets of charter documents further
provide that vacancies resulting from death, resignation, retirement,
disqualification, or other cause may be filled by the affirmative vote of the
remaining directors or trust managers, though less than a quorum, and vacancies
due to an increase in the size of the board of directors or board of trust
managers, respectively may be filled by the affirmative vote of the entire
board of directors or board of trust managers, respectively. Directors selected
by the board of directors or the board of trust managers to fill vacancies
serve until the next annual meeting of stockholders or stockholders and until
their successors are elected and qualified.

                                      123
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                            Limitations on Liability

   The AmREIT charter and the AmREIT-Texas declaration of trust each protect
directors from liability to the extent permissible under Maryland and Texas
law, respectively.

   The Maryland charter provides that no director or officer shall be liable to
the corporation or to its stockholders for money damages except:

  . To the extent that it is proved that such director or officer actually
    received an improper benefit or profit in money, property or services,
    for the amount of the benefit or profit in money, property or services
    actually received, or

  . To the extent that a judgment or other final adjudication adverse to such
    director or officer is interested in a proceeding based on a finding in
    such proceeding that such director's of officer's action, or failure to
    act, was the result of active and deliberate dishonesty and was material
    to the cause of action adjudicated in the proceeding.

  . The Maryland charter further provides that neither amendment nor repeal
    of the liability limitation, nor adoption of any charter or bylaw
    provision inconsistent with the liability limitation will apply to or
    affect in any respect the applicability of the liability limitation to
    any act or failure to act which occurred prior to such amendment, repeal
    or adoption, and the declaration of trust will contain a similar
    provision.

   The Texas REIT Act provides that no trust manager shall be liable to a Texas
REIT for any act, omission, loss, damage or expense arising from the
performance of his or her duty under a Texas REIT, save only for his or her
willful misfeasance, willful malfeasance or gross negligence.

   The declaration of trust provides that the liability of each trust manager
for monetary damages shall be eliminated to the fullest extent permitted under
Texas law, as amended, and no trust manager shall be liable for monetary
damages except to the extent expressly prohibited under Texas law.

                                      124
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                                Indemnification

   Both sets of charter documents provide indemnification to the extent
authorized by applicable law, as currently in effect and thereafter amended,
and state that the indemnification provisions found in those documents are
nonexclusive. The provisions of Maryland law and the Texas REIT Act governing
indemnification are similar in most respects.

   Maryland law provides that a corporation may indemnify any director made a
party to any proceeding by reason of service in that capacity unless it is
established that:

  . the act or omission of the director was material to the matter giving
    rise to the proceeding; and (A) was committed in bad faith; or (B) was
    the result of active and deliberate dishonesty;

  . the director actually received an improper personal benefit in money,
    property, or services; or

  . in the case of a criminal proceeding, the director had reasonable cause
    to believe that the act or omission was unlawful.

   Maryland law provides that the indemnification and advancement of expenses
provided or authorized by Maryland law may not be deemed exclusive of any other
rights, by indemnification or otherwise, to which a director may be entitled
under the charter, the bylaws, a resolution of stockholders or directors, an
agreement or otherwise, both as to action in an official capacity and as to
action in another capacity while holding such office.

   Maryland law provides that the termination of any proceeding by judgment,
order or settlement does not create a presumption that the director did not
meet the requisite standard of conduct to be indemnified, and the termination
of any proceeding by conviction or plea of nolo contendere, or its equivalent,
or an entry of an order of probation prior to judgment, creates a rebuttable
presumption that the director did not meet the requisite standard of conduct to
be indemnified.

   The Texas REIT Act provides that a provision for a Texas REIT to indemnify
or to advance expenses to a trust manager who was, is, or is threatened to be
made a named defendant or respondent in a proceeding, whether contained in the
declaration of trust, the bylaws, a resolution of stockholders or trust
managers, an agreement, or otherwise, except in accordance with the provisions
of the Texas REIT Act permitting a Texas REIT to purchase and maintain
insurance or another arrangement on behalf of any person who is or was a trust
manager, officer, employee or agent of a Texas REIT or who was serving at the
request of a Texas REIT as a trust manger or a director, officer, partner,
venturer, proprietor, trustee, employee, agent or similar functionary of
another REIT or of a foreign or domestic corporation, partnership, joint
venture, sole proprietorship, trust, employee benefit plan or other enterprise,
is valid only to the extent it is consistent with the Texas REIT Act
indemnification provisions as limited by the declaration of trust, if such a
limitation exists.

   The Texas REIT Act provides that a Texas REIT may indemnify a person who is
a named defendant or respondent in a proceeding because the person is or was a
trust manager only if it is determined in accordance with the Texas REIT Act
that the person satisfied the following three conditions, to the extent
applicable. First, the person must have conducted himself in good faith.
Second, the person must have reasonably believed (1) in the case of conduct in
his official capacity as a trust manger of a Texas REIT, that his conduct was
in The Texas REIT Act provides that a Texas REIT the Texas REIT's best
interests; and (2) in all other cases, that his conduct was at least not
opposed to the Texas REIT's best interests. Third, in the case of any criminal
proceeding, the person must have had no reasonable cause to believe that his
conduct was unlawful. The shifting of the burden of proof to the person seeking
indemnification may make it more difficult for a trust manager of a Texas REIT
to be indemnified than a director of a Maryland corporation.

                                      125
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                              Amendment of Charter

   Both Maryland law and the Texas REIT Act require the board of directors or
trust managers, as the case may be, to approve any amendment to a corporation's
articles of incorporation or declaration of trust, respectively, and both
provide that a vote of two-thirds of all votes entitled to be cast on the
matter by stockholders of the corporation is required to approve any such
amendment.

                              Amendment of Bylaws

   Under both Maryland law and the Texas REIT Act, the power to adopt, amend or
repeal bylaws is vested in the stockholders or stockholders, as the case may
be, unless the articles of incorporation or the declaration of trust confers
such power to the board of directors or trust managers

  . Under both Maryland law and the
    Texas REIT Act, the power to
    adopt, amend or repeal bylaws
    is vested in the stockholders
    or stockholders, as the case
    may be, unless the articles of
    incorporation or the
    declaration of trust confers
    such power to the board of
    directors or trust managers

  . Maryland law provides, however,
    that conferring such power to
    the board of directors does not
    divest the stockholders of
    their power to alter, amend or
    repeal a corporation's bylaws,
    and the Maryland charter
    expressly confirms that
    authority subject only to
    compliance with any specified
    voting requirements of Maryland
    law or the Maryland charter.

  The Texas REIT Act provides that a provision contained in the declaration of
trust, bylaws or an agreement that makes mandatory the indemnification
permitted by the Texas REIT Act, or the payment or reimbursement of expenses
permitted by the Texas REIT Act, shall be deemed to constitute authorization of
indemnification in the manner required by the Texas REIT Act even though such
provision may not have been adopted or authorized in the same manner as the
determination that indemnification is permissible. The declaration of trust and
the Texas Bylaws each contain such a mandatory provision. Maryland law does not
contain a similar provision, although the Maryland Charter and the Maryland
Bylaws make indemnification mandatory.

  The Texas REIT Act further provides that the termination of a proceeding by
judgment, order, settlement, or conviction, or on a plea of nolo contendere or
its equivalent, is not of itself determinative that the person did not meet the
requirements for indemnification set forth in the Texas REIT Act.

   On the other hand, the Texas REIT Act contemplates either concurrent
stockholder and trust manager power to amend, alter or repeal bylaws or a
divesting of stockholder power or trust manager power to the trust managers or
the stockholders, respectively. Under the declaration of trust, the board of
trust managers of the Texas REIT will retain sole power to amend, alter or
repeal the its bylaws unless:

  . the board of trustees specifically authorizes, by duly adopted
    resolution, stockholders to amend, repeal or adopt a particular bylaw, or

  . the board, by resolution, specifically authorizes stockholders to amend,
    adopt or repeal.

                                      126
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                                             Accordingly, except for bylaw
                                          provisions of the type described in
                                          the preceding sentence, AmREIT-Texas
                                          stockholders would not be able to
                                          amend any provision of the bylaws
                                          unless they first amended the
                                          declaration of trust (which requires
                                          a two-thirds stockholder vote).

                             Business Combinations

   Maryland law establishes special          The Texas REIT Act has no
requirements with respect to              comparable provision, although the
"business combinations" (including a      AmREIT-Texas declaration of trust
merger, consolidation, share              contains a provision to the same
exchange, or, in certain                  effect.
circumstances, an asset transfer or
issuance of reclassification of
equity securities) between a
Maryland corporation and any
"interested stockholder" who
beneficially owns, directly or
indirectly, 10% or more of the
voting power of the corporation's
shares, subject to certain
exemptions. In general, such
interested stockholders or any
affiliate thereof may not engage in
a "business combination" with the
corporation for a period of five
years following the date one becomes
an interested stockholder.
Thereafter, such transactions must
be (1) approved by the board of
directors of such corporation and
(2) approved by the affirmative vote
of at least (a) 80% of the votes
entitled to be cast by holders of
voting shares other than voting
shares held by the interested
stockholder with whom the business
combination is to be effected,
unless, among other things, the
corporation's common stockholders
receive a minimum price (as defined
in the statute) for their shares and
the consideration is received in
cash or in the same form as
previously paid by the interested
stockholder for his shares. These
provisions of Maryland law do not
apply, however, to business
combinations that are approved or
exempted by the board of directors
of such corporation prior to the
time that the interested stockholder
becomes an interested stockholder.

                                      127
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------

                           Control Share Acquisitions

   Maryland law provides that                The Texas REIT Act has no
"control shares" of a Maryland            comparable provision, although the
corporation acquired in a control         AmREIT-Texas declaration of trust
share acquisition have no voting          contains a provision to the same
rights except to the extent approved      effect.
by a vote of two-thirds of the votes
entitled to be cast by stockholders,
excluding shares owned by the
acquirer and officers and directors
who are employees of the
corporation. "Control shares" are
shares which, if aggregated with all
other shares previously acquired
which the person is entitled to
vote, would entitle the acquirer to
vote:

  . 20% or more but less than one-
    third;

  . one-third or more but less than
    a majority; or

  . a majority of the outstanding
    shares

   Control shares do not include
shares that the acquiring person is
entitled to vote on the basis of
prior stockholder approval. A
"control share acquisition" means
the acquisition of control shares
subject to certain exemptions.

   A person who has made or proposed
to make a control share acquisition
and who has obtained a definitive
financing agreement with a
responsible financial institution
providing for any amount of
financing not to be provided by the
acquiring person may compel the
board of directors of the
corporation to call a special
meeting of stockholders to be held
within 50 days of demand to consider
the voting rights of the shares. If
no request for a meeting is made,
the corporation may itself present
the question at any stockholders'
meeting.

   If voting rights are not approved
at a stockholders' meeting or if the
acquiring person does not deliver an
acquiring person statement as
required by statute, then, subject
to certain conditions and
limitations, the corporation may
redeem any or all of the control
shares, except those for which
voting rights have previously been
approved, for fair value determined,
without regard to voting rights, as
of the date of the last control
share acquisition or of any meeting
of stockholders at which the voting
rights of such shares are considered
and not approved. If voting rights
for control shares are approved at a
stockholders' meeting and the
acquiror is entitled to vote a
majority of the shares entitled to
vote, all other stockholders may
exercise appraisal rights. The fair

                                      128
<PAGE>

- --------------------------------------------------------------------------------
        MARYLAND CORPORATION                           TEXAS REIT
- --------------------------------------------------------------------------------
value of the shares for purposes of
such appraisal rights may not be
less than the highest price per
share in the control share
acquisition, and certain limitations
and restrictions otherwise
applicable to the exercise of
dissenters' rights do not apply.

   The control share acquisition
statute does not apply to shares
acquired in a merger, consolidation
or share exchange if the corporation
is a party to the transaction, or if
the acquisition is approved or
excepted by the articles of
incorporation or bylaws of the
corporation prior to a control share
acquisition.

                                      129
<PAGE>

                                   THE NOTES

   General. The notes are part of a series of up to $10,000,000 in principal
amount of   % notes due        2006, which may be issued pursuant to the terms
of the loan agreement. The interest rate on the notes was determined based on
120% of the applicable federal rate of         on     , 1999. The notes will be
issued as of the closing date and will bear interest from the date of issuance.
Elections to receive notes in lieu of shares of AmREIT common stock in the
merger will be accepted on the basis described elsewhere in this proxy
statement. The material terms of the loan agreement are described below, and a
copy of the loan agreement may be obtained upon request from AmREIT.

   Registered Form. The notes will be issued in registered form, without
coupons, in denominations of the exact amount of the investment. Ownership of
the notes will be documented only on the records of AmREIT, and such
documentation will constitute the sole evidence of ownership. The copies of the
notes issued to the noteholders will be facsimiles and will not be negotiable.
Transfers of the notes will be effective only when evidenced on the records of
AmREIT.

   Transfers Of Record. The notes may be transferred only on the records of
AmREIT upon written request to transfer in a form specified by AmREIT, and
delivered to AmREIT at its principal business offices together with the
noteholder's facsimile copy of the note. No service charge will be made for the
registration of transfer or exchange of the note, but AmREIT may require
payment of a sum sufficient to pay any transfer tax or similar governmental
charge payable in connection with a transfer of the note.

   Interest and Principal Payments. Interest will be paid at the rate of      %
per annum, uncompounded, from the date of issuance. The loan agreement provides
for AmREIT to make payments to the holders of the notes as follows:

  . quarterly installments of accrued interest on the fifth day of the first
    calendar quarter following the closing date and on the fifth day of each
    calendar quarter period thereafter with respect to interest accrued
    during the immediately preceding calendar quarter until the maturity date
    (interest will be computed on a 365-day year for actual days elapsed);
    and

  . the unpaid balance of principal and accrued interest on the maturity
    date.

   AmREIT will pay principal and interest by check, and will mail such checks
to the noteholder's address of record as of the last day of the calendar
quarter for which interest is paid. The names and addresses of registered
holders of the notes will be maintained by AmREIT at its principal business
offices. A noteholder's "address of record" will be the address specified in
the subscription documents, or such other address of which the noteholder
advises AmREIT by written notice. The notes will not be subject to a sinking
fund.

   Maturity. Unless sooner redeemed or called as described below, all notes
will mature on      , 2006 at which time the entire unpaid balance of principal
and accrued interest will be due and payable.

   Redemption by AmREIT. The notes may be called for prepayment by AmREIT, in
whole or in part, at any time, or from time to time, by delivering to the
noteholders' address of record a written notice of such redemption. Such notice
shall be made not less than 30 days nor more than 60 days prior to the
redemption date. The redemption price of the notes will be their unpaid
principal balance plus accrued interest to the date called for prepayment. To
the extent that less than all of the notes are called for redemption, the notes
may be redeemed either pro rata or by lot in the sole discretion of AmREIT.

   Satisfaction and Discharge. Upon maturity, AmREIT will make payment to the
registered noteholder at his or her address shown on the records of AmREIT on
the date of payment. Upon such final required payment, the notes will be paid
in full and cease to be outstanding. The noteholder's copy of the note, which
is a facsimile, need not be presented to AmREIT for payment. AmREIT's
obligation to pay interest on the notes will end on the maturity date.

                                      130
<PAGE>

   Nature of Obligation. The notes constitute general obligations of AmREIT. In
the event AmREIT should default on the notes, AmREIT's obligation for payment
would be in pari passu to AmREIT's obligations to its other general creditors.
noteholders are entitled to have recourse only against AmREIT for payment of
any principal and interest on the notes and for any recovery of attorneys' fees
and/or costs, or for any other claim based hereon, and noteholders may not seek
to impose any personal liability for any such indebtedness on the trustee, if
appointed. Moreover, no director, officer, employee, stockholder or agent of
AmREIT, in his or her capacity as such, shall have any liability whatsoever for
any obligations of AmREIT under the notes, or for any claim based on, in
respect of, or by reason of, such obligations or their creation. Each
noteholder, as a condition to receiving a note, waives and releases all such
liability. The waiver and release are part of the consideration for the
issuance of the notes.

   Reports/Noteholder Lists. AmREIT is required to deliver to the noteholders
(or the trustee, if one is then appointed) an annual statement regarding
compliance with the terms and conditions of the notes. In addition, AmREIT will
provide to any noteholder, upon written request, a list of the names and
addresses of the noteholders.

   The Loan Agreement. As a condition to the purchase of the notes, each
noteholder is required to execute the loan agreement whereby the noteholder
appoints the trustee to act as the noteholders' exclusive trustee to take
certain administrative and ministerial acts on their behalf and exercise
certain remedies in the event of a default under the note. noteholders may not
enforce the terms of the notes except as provided in the loan agreement.
Subject to certain limitations, the noteholders may authorize the trustee to
exercise its powers only by the written direction signed or adopted by the
noteholders holding a majority of the unpaid principal amount of the notes then
outstanding. The trustee may be appointed by the noteholders at any time by a
majority vote.

   Certain Covenants. The loan agreement contains, among other things, the
following covenants:

   No Default On Other Debt. AmREIT shall not be in default with respect to any
other of its debt, including any payment of principal or interest thereon. For
the purposes hereof, "default" means AmREIT's failure to cure any default under
the terms of any debt obligation within 30 days of written notice of such
default by a creditor under the respective debt obligations.

   For the purposes of the foregoing, "debt" means any unsecured indebtedness,
contingent or otherwise, with respect to borrowed money (whether or not the
recourse of the lender is to the whole of the assets of AmREIT or only to a
portion thereof), or evidenced by bonds, notes, debentures or similar
instruments or letters of credit, except any such balance that constitutes a
trade payable, if and to the extent such indebtedness would appear as a
liability upon the balance sheet of AmREIT in accordance with generally
accepted accounting principles.

   Limitation On Merger, Consolidation Or Sale Of Assets. During the time any
principal or interest is owed on the notes, AmREIT may not merge, consolidate
with or transfer all or substantially all of its assets to another person or
entity, unless:

  . the successor assumes all obligations of AmREIT with respect to the
    notes; and

  . after such transaction, no event of default under the notes exists.

   Prepayment of Notes. AmREIT may prepay the notes, in whole or in part, at
any time in its sole discretion.

   Books and Records. AmREIT shall keep proper books of record and account, in
which full and correct entries shall be made of all dealings or transactions of
or in relation to the notes and the business and affairs of AmREIT in
accordance with generally accepted accounting principles. AmREIT shall furnish
to the trustee any and all information related to the notes as the trustee may
reasonably request and which is in AmREIT's possession.

                                      131
<PAGE>

   Events of Default. An event of default, under the terms of the loan
agreement, is any one of the following:

  . A default of 30 days in the payment of interest on the notes;

  . A default of 30 days in payment, when due, of principal on the notes;

  . AmREIT's failure to comply with any of its covenants or other obligations
    under the terms of the notes, including its obligation to maintain
    current AmREIT's other debt, to redeem the notes as required, or keep
    and/or maintain aggregate unsecured indebtedness on the required maximum
    amounts, if not cured in a timely manner;

  . If not cured in a timely manner, default under the instruments governing
    any other indebtedness or any mortgage, indenture or instrument under
    which there may be issued or by which there may be secured or evidenced
    any other indebtedness for money borrowed by AmREIT, whether such other
    indebtedness or guarantee now exists or is hereafter created, which
    default (1) is caused by a failure to pay when due principal or interest
    on such other indebtedness within the grace period provided and which
    continues beyond any applicable grace period or (2) results in the
    acceleration of such other indebtedness prior to its express maturity,
    provided in each case the principal amount of any such other
    indebtedness, together with the principal amount of any other such other
    indebtedness under which there has been a payment default or the maturity
    of which has been so accelerated, aggregates $250,000 or more; or

  . AmREIT's bankruptcy or insolvency.

   Under the terms of the notes, "bankruptcy" or "insolvency" means:

  . the filing by AmREIT in any court, pursuant to any statute of the United
    States or of any state, a petition in bankruptcy or insolvency;

  . the filing for reorganization or for the appointment of a receiver or
    trustee of all or a material portion of AmREIT's assets;

  . an assignment for the benefit of creditors, if AmREIT admits in writing
    its inability to pay its debts as they fall due; or

  . the seeking, consenting to, or acquiescing in the appointment of a
    trustee, receiver or liquidator of any material portion of its property.

Bankruptcy or insolvency shall also include the filing against AmREIT, in any
court, pursuant to any statute of the United States or of any state, a
petition in bankruptcy or insolvency, or for reorganization, or for
appointment of a receiver or trustee of all or a substantial portion of
AmREIT's property, if within 90 days after such commencement of any such
proceeding against AmREIT such petition shall not have been dismissed.

   Cure of Default. In order to cure payment default, AmREIT must mail to the
noteholders the amount of the nonpayment plus a late payment penalty equal to
simple interest on the amount unpaid at the rate of 10% per annum, measured
from the date the payment should have been mailed, deposited or credited
pursuant to the terms of the notes until the date it actually is mailed,
deposited or credited.

   Trustee in the Event of an Uncured Default. If an event of default occurs
and is continuing, then the noteholders of a majority in interest of the
outstanding notes may, within 30 days of such event of default, appoint a
trustee to represent the interests of all the Holders pursuant to the loan
agreement and may instruct the trustee to declare all the notes to be due and
payable immediately and take any action allowed by law to collect such
amounts. Upon acceptance of such appointment by the trustee, the operation of
the trust shall commence and the power and rights of the trustee thereunder
shall begin. If a majority in interest of the noteholders cannot agree on a
trustee, the trust will not be instituted.

                                      132
<PAGE>

   AmREIT has committed to engage and pay a fee to an appropriate unaffiliated
entity, such as an accounting firm, for organizing a vote of the noteholders as
soon as practicable upon the occurrence of an event of default for the purpose
of appointing a trustee in accordance to the terms of the loan agreement. The
entity is not required to act as a trustee. AmREIT must supply such entity with
the names, addresses and occurrence of any event of default. AmREIT agreed to
pay the reasonable expenses of any trustee duly appointed by a majority in
interest of the noteholders pursuant to the loan agreement.

   BY EXECUTING THE SUBSCRIPTION DOCUMENT, EACH NOTEHOLDER IS AGREEING TO BE
BOUND BY THE TERMS OF THE LOAN AGREEMENT SHOULD IT COME INTO FORCE BY THE
APPOINTMENT OF A TRUSTEE PURSUANT TO ITS TERMS. EACH PROSPECTIVE INVESTOR
SHOULD CAREFULLY REVIEW THE FORMS OF NOTE AND LOAN AGREEMENT (ATTACHED AS ANNEX
3). THE FOREGOING IS ONLY A SUMMARY OF THE PROVISIONS OF THE LOAN AGREEMENT.

   Remedies in Event of Default. If any event of default occurs and is
continuing, a majority in interest may appoint a trustee under the loan
agreement and may instruct the trustee to declare all notes to be due and
payable immediately and take any action allowed by law to collect such amounts.
Notwithstanding the foregoing, in the case of an event of default arising from
events of bankruptcy or insolvency, all outstanding notes will become due and
payable without further action or notice. If an event of default has occurred
and is continuing, AmREIT must, upon written request of the trustee, cure such
default and pay for the benefit of the noteholders the whole amount then due,
any penalties which may be due and such further amount as shall be sufficient
to cover the costs and expenses of collection, including the reasonable
compensation, expenses, disbursements and advances of the trustee, its agents
and counsel and all other amounts due to the trustee hereunder. If AmREIT fails
to cure such defaults and pay such amounts forthwith upon such demand, the
trustee, in its own name and as trustee of an express trust, shall be entitled
to sue for and recover judgment against AmREIT and any other obligor on the
notes for the amount so due and unpaid pursuant to the terms of the notes.

   A trustee appointed under the terms of the loan agreement may not make any
settlement or compromise concerning the rights of the noteholders, in regard to
payments of principal or interest, unless it is approved in a separate vote by
a majority in interest of the noteholders. Any settlement or compromise so
approved would be binding upon all the noteholders. The trustee may withhold
from the noteholders notice of any default or event of default if it believes
that withholding notice is in their interest except a default or event of
default relating to the payment of principal or interest or penalties. NO
NOTEHOLDER SHALL HAVE THE RIGHT TO INSTITUTE OR CONTINUE ANY PROCEEDING,
JUDICIAL OR OTHERWISE, WITH RESPECT TO THE LOAN AGREEMENT, THE NOTES, OR FOR
THE APPOINTMENT OF A RECEIVER OR TRUSTEE OR FOR ANY OTHER REMEDY HEREUNDER,
DURING THE PERIOD OF THE OPERATION OF THE LOAN AGREEMENT, UNLESS CERTAIN
CONDITIONS, AS SET FORTH IN THE LOAN AGREEMENT, ARE SATISFIED. THE LOAN
AGREEMENT REQUIRES NOTEHOLDERS WHO SUFFER AN ACTUAL DEFAULT ON THEIR NOTES TO
OBTAIN THE CONSENT OF A MAJORITY OF ALL NOTEHOLDERS TO APPOINT A TRUSTEE AND
TAKE ACTION AGAINST AMREIT. THIS REQUIREMENT, IN EFFECT, MAY LEAVE MANY
NOTEHOLDERS WITHOUT PRACTICAL RECOURSE.

   Authority of Trustee. Under the loan agreement, the trustee would be the
exclusive trustee of the noteholders to act for them in the event of an action
authorized by them upon the default by AmREIT. In general, the trustee may only
act upon express written instructions by a majority vote of the noteholders.
The trustee is the sole agent authorized to present AmREIT with notices of
default, demands or requests for information on behalf of the noteholders. The
trustee will notify all noteholders of any actions requested or taken by it
upon the written instructions received after a majority vote of the
noteholders, and any reports or information received by it from AmREIT on
behalf of the noteholders. The noteholders of not less than a majority in
interest may, on behalf of all noteholders, waive any past default under the
loan agreement and settle or compromise any claim related to the payment of
principal and interest on the outstanding notes; provided the terms of such
settlement or compromise have been made known to all noteholders. The rights of

                                      133
<PAGE>

the noteholders upon the occurrence of a default, as well as a description of
those actions constituting a default under the notes, are summarized above.

   The trustee is authorized to engage legal counsel, accountants or other
experts who are, in its judgment, reasonably required to effect the course of
action authorized. The trustee may undertake the action directed by a majority
vote only if it is adequately indemnified against its costs and expense for
such action. Such indemnification would likely require the prepayment of any
fees or expenses, including legal fees, accounting fees or other professional
or third party fees reasonably required to effect the action by the
noteholders. The trustee is not required to advance any funds for the payment
of expenses, including attorneys' fees, on behalf of the noteholders or to
expend or risk its own funds or otherwise incur any financial liability in the
performance of any of its duties hereunder or in the exercise of any of its
rights or powers.

   The trustee has the right to be compensated in a reasonable and timely
amount for its services in connection with its actions as the trustee,
including prior reimbursement for any costs or expenses incurred by it. The
trustee is entitled to receive reimbursement for fees and costs incurred by it
in taking any action on behalf of the noteholders from any proceeds realized by
it in enforcing the terms of the notes. The trustee's compensation for any
additional acts authorized by the noteholders will be paid by the noteholders
in the amounts and on the terms prescribed by the trustee. To the extent any of
these fees or costs are incurred as the result of a default by AmREIT, AmREIT
must reimburse such amounts to the noteholders.

   The trustee is charged to perform such duties, and only such duties, as are
specifically set forth in the loan agreement. The trustee is not liable to the
noteholders for any act taken in good faith and not involving its willful
misconduct, and the noteholders jointly and severally agree to indemnify
trustee and to hold it harmless against, any loss, liability or expense,
incurred without negligence or bad faith on its part, arising out of or in
connection with the acceptance or administration of the loan agreement. The
loan agreement authorizes the trustee to act on the part of the noteholders
only to the extent provided in the loan agreement. The trustee is not empowered
to, nor will it, keep the note registration ownership records, hold the notes
on behalf of the noteholders, or collect or disburse funds with respect to the
notes on behalf of the noteholders.

   Removal, Replacement and Resignation of Trustee. The loan agreement provides
that the noteholders, by a majority vote, may appoint and thereafter remove and
replace the trustee upon prior written notice. The trustee may resign, at any
time, upon prior written notice to the noteholders and AmREIT. No resignation
or removal of the trustee or appointment of a successor trustee shall become
effective until the acceptance of appointment by the successor trustee.

   Amendment of Loan Agreement and Note. The terms and conditions of the loan
agreement and the notes, which constitute contractual agreements between AmREIT
and the noteholders, may be amended or supplemented by a majority vote of the
noteholders. The foregoing notwithstanding, AmREIT may, without the consent of
any noteholder, amend or supplement the note terms to cure any ambiguity,
defect or inconsistency, to provide for the assumption of its obligations to
the noteholders in the case of merger or acquisition, or to make any change
that does not materially, adversely affect the rights of any registered
noteholder. However, without the consent of each registered noteholder
affected, AmREIT may not:

  . reduce the principal amount of the notes;

  . reduce the number of noteholders who must consent to an amendment of any
    of the note terms;

  . reduce the interest rate or change the interest payment date for any
    note;

  . reduce the principal of, or change the fixed maturity date of, any note;
    or

  . make any change in the provisions concerning waiver of a default or event
    of default by the noteholders or the rights of the noteholders to receive
    payment of principal or interest.

                                      134
<PAGE>

                            REPORTS TO STOCKHOLDERS

   AmREIT provides periodic reports to the stockholders regarding its
operations over the course of the year. Financial information contained in all
reports to stockholders will be prepared on an accrual basis of accounting in
accordance with generally accepted accounting principles. Tax information will
be mailed to stockholders within 30 days following the close of each fiscal
year. AmREIT's annual report, which will include financial statements audited
and reported upon by independent public accountants, will be furnished within
120 days following the close of each fiscal year. The annual financial
statements will contain or be accompanied by a complete statement of any
transactions with any affiliates, and of compensation and fees paid or payable
by AmREIT to the management and its affiliates. The information required by
Form 10-Q will be made available to stockholders within 45 days of the close of
each of the first three fiscal quarters of each year.

   AmREIT provides the stockholders that are qualified retirement plans with an
annual statement of value in order to permit them to comply with ERISA annual
reporting requirements. The statement will report the net asset value of
securities based upon the amount stockholders would receive if properties were
sold at their appraised values as of the close of AmREIT's fiscal year and if
such proceeds, together with the other AmREIT funds, were distributed in
liquidation. Until 1999, AmREIT is permitted to value all properties at cost,
although it is not required to do so. Thereafter, whenever AmREIT is not
offering shares of its common stock, it will perform a valuation update based
on capitalization of income for each of its properties unless it previously
obtained an appraisal for such property dated within nine months prior to the
end of the relevant fiscal year. After the first three annual reports, the
board may elect to deliver such reports to all stockholders. Stockholders will
not be forwarded copies of appraisals or updates. In providing such reports to
the stockholders, neither AmREIT nor its affiliates thereby make any warranty,
guarantee or representation that (1) the stockholders or AmREIT, upon
liquidation, will actually realize the estimated value per share, or (2) the
stockholders will realize the estimated net asset value if they attempt to sell
their shares.

   Stockholders have the right under applicable federal and Maryland law to
obtain certain information about AmREIT and, at their expense, may obtain a
list of names and addresses of the stockholders. Stockholders have the right to
inspect and duplicate AmREIT's appraisal records. In the event that the SEC
promulgates rules and/or in the event that applicable State securities laws or
the North American Securities Administrators Association (NASAA) Guidelines are
amended so that, taking such changes into account, AmREIT's reporting
requirements are reduced, AmREIT may cease preparing and filing certain of the
aforementioned reports if the directors determine such action to be in AmREIT's
best interests and if such cessation is in compliance with the rules and
regulations of the SEC and applicable State and NASAA Guidelines, one or more
of which may then be amended.

                                THE PARTNERSHIPS

General

   Each of the partnerships was sponsored and organized by the general partners
for the purpose of one or more retail properties under long-term net lease to
creditworthy tenants. Each of the partnerships was sponsored and organized by
the general partners for the purpose of one or more retail properties under
long-term net lease to creditworthy tenants. Each partnership has a separate
corporate general partner. Mr. Taylor serves as co-general partner for Fund
VII, Fund Goodyear, Fund IX, Fund X and Fund XI. Each of the corporate general
partners of Fund IX and Fund X is a Nebraska corporation and those of each
other partnership is a Texas corporation. Each corporate general partner's only
assets are its general partner interest in its respective partnership. No
corporate general partner has any known liabilities other than certain amounts
owing to Mr. Taylor for certain organizational and operating costs. No
corporate general partner will receive any consideration or monetary benefit as
a result of the merger.

                                      135
<PAGE>

   Each of the partnerships is restricted from using leverage to finance its
investments and thus, none of the partnerships has any significant debt. Each
of the partnerships was formed for long-term investment, intending to hold its
properties for resale over a 10 to 15 year period, although each partnership
agreement provides for a longer term. Each of the partnerships was organized
under Texas limited partnership law except for Fund IX and Fund X which were
organized under Nebraska limited partnership law. The partnerships share
executive offices with the general partners and their affiliates, including
AmREIT. The following tables provide selected information regarding the
partnerships.

                  PARTNERSHIP ORGANIZATION AND CAPITALIZATION

<TABLE>
<CAPTION>
                                              Original   Price per    No. of
                                              Limited     Limited     Limited
                        No. of    Date of     Partner   Partnership Partnership
 Name of Partnership   Partners Organization  Capital      Unit     Units Sold
 -------------------   -------- ------------ ---------- ----------- -----------
<S>                    <C>      <C>          <C>        <C>         <C>
FUND III..............    43        2/86     $  945,000   $30,000        31.5
FUND IV...............    31       10/86        615,000    30,000        20.5
FUND V................    21        2/87        480,000    30,000        16.0
FUND VI...............    13        8/87        300,000    30,000        10.0
FUND VII..............    40        3/88      1,125,100    30,000        37.5
FUND VIII.............    55        4/90      1,860,000    30,000        62.0
FUND GOODYEAR.........    37       10/90      1,335,000    30,000        44.5
FUND IX...............   326        6/90      5,390,500     1,000     5,390.5
FUND X................   727        9/92     11,453,610     1,000    11,453.6
FUND XI...............   269        5/94      7,061,209     1,000     7,061.2
</TABLE>

Properties

   Description. The partnerships own alone or jointly a total of 31 properties
and one mortgage note. The property interests of the partnerships consist of
fee simple interests owned directly or through joint ventures with one or more
other partnerships, or in the case of Fund IX, Fund X and Fund XI, AmREIT. Fund
IV and V are the only exceptions to the foregoing to the extent they jointly
own interests in the Atlas note, a secured note.

   The following tables set forth information regarding the properties of each
of the partnerships as of March 31, 1999.

                        PARTNERSHIP PROPERTY INFORMATION

<TABLE>
<CAPTION>
                                                                         Negotiated
                                                     Percentage Purchase  Price of
 Partnership         Tenant/User (Location)            Owned     Price   Properties
 -----------         ---------------------           ---------- -------- ----------
 <C>         <S>                                     <C>        <C>      <C>
 FUND III    Steak & Ale (Houston, TX)...............    44%    $277,200
             Bank of America (Houston, TX)........      100%     315,000
                                                                --------
                                                     TOTAL      $592,200  $825,000
                                                                ========  ========
 FUND IV     Steak & Ale (Houston, TX)...............    56%    $352,800
             Atlas Note...........................     51.3%      99,044
                                                                --------
                                                     TOTAL      $451,844  $498,000
                                                                ========  ========
 FUND V      Pizza Inn (Clute, TX)...................    50%    $ 74,809
             Whataburger (Clute, TX)..............       50%     128,899
             La Petite Academy (Houston, TX)......     6.02%      32,494
             Atlas Note...........................     48.7%      93,986
                                                                --------
                                                     TOTAL      $330,188  $443,000
                                                                ========  ========
</TABLE>

                                      136
<PAGE>

<TABLE>
<CAPTION>
                                                                    Negotiated
                                              Percentage  Purchase   Price of
 Partnership      Tenant/User (Location)        Owned      Price    Properties
 -----------      ---------------------       ---------- ---------- -----------
 <C>         <S>                              <C>        <C>        <C>
 FUND VI     Pizza Inn (Clute, TX).........        50%   $   74,809
             Whataburger (Clute, TX).......        50%      128,899
             La Petite Academy (Houston,
              TX)..........................      2.74%       14,771
                                                         ----------
                                              TOTAL      $  218,479 $   346,000
                                                         ========== ===========
 FUND VII    La Petite Academy (Houston,
              TX)..........................     91.25%   $  492,734
             Whataburger (Dallas, TX)......     54.88%      299,095
             Superior Sound (Houston, TX)..     27.28%       67,649
             AFC, Inc./Church's (Houston,
              TX)..........................     27.28%       57,283
             Eller Media/Billboard
              (Houston, TX)................     27.28%           --
                                                         ----------
                                              TOTAL      $  916,761 $   922,000
                                                         ========== ===========
 FUND VIII   Whataburger (Dallas, TX)......     45.12%   $  245,905
             Superior Sound (Houston, TX)..     72.72%      180,351
             AFC, Inc./Church's (Houston,
              TX)..........................     72.72%      152,717
             Eller Media/Billboard
              (Houston, TX)................     72.72%           --
             Discount Tire (Fort Worth,
              TX)..........................       100%      358,000
             La Petite Academy (Houston,
              TX)..........................       100%      457,000
             Goodyear Tire-Marsh Lane
              (Dallas, TX).................     25.28%      150,149
                                                         ----------
                                              TOTAL      $1,544,122 $ 1,644,000
                                                         ========== ===========
 FUND        Goodyear Tire-Marsh Lane
              (Dallas, TX).................     74.72%   $  443,851
 GOODYEAR    Goodyear Tire-Hillcrest
              (Dallas, TX).................       100%      555,000
                                                         ----------
                                              TOTAL      $  998,851 $ 1,058,000
                                                         ========== ===========
 FUND IX     Foodmaker/Jack-in-the-Box
              (Dallas, TX).................       100%   $  565.000
             Baptist Health Services
              (Memphis, TN)................       100%    1,540,000
             Waldenbooks/Payless (Austin,
              TX)..........................       100%      535,000
             Golden Corral I-45 (Houston,
              TX)..........................       100%    1,575,456
             Golden Corral Hwy 1960
              (Houston, TX)................      4.80%       74,894
                                                         ----------
                                              TOTAL      $4,290,350 $ 5,251,000
                                                         ========== ===========
 FUND X      Golden Corral Hwy 1960
              (Houston, TX)................     95.20%   $1,485,106
             TGI Friday's (Houston, TX)....       100%    1,473,461
             Goodyear Tire (Houston, TX)...       100%      510,000
             CompUSA (Minneapolis, MN).....       100%    2,407,317
             AFC, Inc./Popeye's (Atlanta,
              GA)..........................       100%      834,500
             Wherehouse Entertainment
              (Independence, MO)...........     45.16%      699,000
             Ronald Cucillo, M.D.
              (Sugarland, TX)..............       100%    1,405,006
             Just For Feet (Tucson, AZ)....     18.25%      611,394
                                                         ----------
                                                 TOTAL   $9,425,784 $10,495,000
                                                         ========== ===========
 FUND XI     Wherehouse Entertainment
              (Wichita, KS)................        49%   $  833,000
             Blockbuster Video (Oklahoma
              City, OK)....................       100%      752,663
             Just For Feet (Tucson, AZ)....     29.85%    1,000,007
             Bank United (The Woodlands,
              TX)..........................        49%      245,000
             Just For Feet (Baton Rouge,
              LA)..........................        49%    1,375,014
             Hollywood Video (Lafayette,
              LA)..........................     25.42%      285,624
             Pier One (Longmont, CO).......       100%    1,195,741
                                                         ----------
 * Unpaid balance of Atlas note on March 31,
  1999.                                          TOTAL   $5,687,049 $ 6,243,000
                                                         ========== ===========
</TABLE>

                                      137
<PAGE>

   Leases. Leases on the properties provide that the tenant bears
responsibility for substantially all property costs and expenses associated
with ongoing maintenance and operation, including utilities, property taxes and
insurance. In general, these leases also provide that the tenant is responsible
for roof and structural repairs. Certain of the properties are subject to
leases under which the landlord retains responsibility for certain costs and
expenses associated with the property.

   None of the properties of any partnership, if the partnership is acquired by
AmREIT, would represent 10% or more of AmREIT's currently scheduled annual
rental income, the cost basis of AmREIT's properties or AmREIT's net rental
income. However, the acquisition of certain partnerships would, in the absence
of the acquisition of the remaining partnerships, result in an increase in the
portion of AmREIT's properties under lease to Just For Feet, Wherehouse
Entertainment, Blockbuster Video and Hollywood Video. Even so, AmREIT's
dependence on these tenants would not materially increase over current levels
unless certain partnerships are acquired and others are not. Further tenant
concentration would be most severe in the event the partnership were to acquire
only Fund XI, in which event Just For Feet and Blockbuster would account for up
to 42.2% and 8.7%, respectively, of AmREIT's scheduled annual rentals.
Currently, Just For Feet and Wherehouse Entertainment account for approximately
42.2% and 7.2%, respectively, of AmREIT's current scheduled annual rentals.

Lease Information

   The following table sets forth certain information regarding the leases on
the properties of each of the partnerships.

<TABLE>
<CAPTION>
                                                                          Lease
                                        Percentage   Square    Annual  Termination
 Partnership  Tenant/User (Location)      Owned    Footage(1) Rent(1)     Date
 -----------  ----------------------    ---------- ---------- -------- -----------
 <C>         <S>                        <C>        <C>        <C>      <C>
 FUND III    Steak & Ale (Houston,
              TX)....................        44%   Land Lease $ 19,800  03/21/02
             Bank of America
              (Houston, TX)..........       100%        2,815   62,370  05/11/00
                                                   ---------- --------
                                        TOTAL           2,815 $ 82,170
                                                   ========== ========
 FUND IV     Steak & Ale (Houston,
              TX)....................        56%   Land Lease $ 25,200  03/21/02
                                                              --------
                                        TOTAL      Land Lease $ 25,200
                                                              ========
 FUND V      Pizza Inn (Clute, TX)...        50%        1,495 $ 12,120  07/31/03
             Whataburger (Clute,
              TX)....................        50%        1,400   14,543  01/18/00
             La Petite Academy
              (Houston, TX)..........      6.02%          407    3,493  03/28/04
                                                   ---------- --------
                                        TOTAL           3,302 $ 30,156
                                                   ========== ========
 FUND VI     Pizza Inn (Clute, TX)...        50%        1,495 $ 12,120  07/31/03
             Whataburger (Clute,
              TX)....................        50%        1,400   14,543  01/18/00
             La Petite Academy
              (Houston, TX)..........      2.74%          180    1,588  03/28/04
                                                   ---------- --------
                                        TOTAL           3,075 $ 28,251
                                                   ========== ========
 FUND VII    La Petite Academy
              (Houston, TX)..........     91.25%        6,178 $ 52,969  03/28/04
             Whataburger (Dallas,
              TX)....................     54.88%        1,212   32,879  09/30/06
             Superior Sound (Houston,
              TX)....................     27.28%          453    8,183  08/31/01
             AFC, Inc./Church's
              (Houston, TX)..........     27.28%          360    4,092  05/14/00
             Eller Media/Billboard
              (Houston, TX)..........     27.28%   Land Lease    4,910  02/28/19
                                                   ---------- --------
                                        TOTAL           8,203 $103,033
                                                   ========== ========
</TABLE>

                                      138
<PAGE>

<TABLE>
<CAPTION>
                                                                            Lease
                                        Percentage   Square     Annual   Termination
 Partnership  Tenant/User (Location)      Owned    Footage(1)  Rent(1)      Date
 -----------  ----------------------    ---------- ---------- ---------- -----------
 <C>         <S>                        <C>        <C>        <C>        <C>
 FUND VIII   Whataburger (Dallas,
              TX)....................     45.12%          996 $   27,032  09/30/06
             Superior Sound (Houston,
              TX)....................     72.72%        1,208     21,817  08/31/01
             AFC, Inc./Church's
              (Houston, TX)..........     72.72%          960     10,908  05/14/00
             Eller Media/Billboard
              (Houston, TX)..........     72.72%   Land Lease     13,090  02/28/19
             Discount Tire (Fort
              Worth, TX).............       100%        4,147     44,400  05/31/05
             La Petite Academy
              (Houston, TX)..........       100%        5,998     49,128  03/31/05
             Goodyear Tire-Marsh Lane
              (Dallas, TX)...........     25.28%        1,472     16,080  05/31/05
                                                   ---------- ----------
                                        TOTAL          14,781 $  182,455
                                                   ========== ==========
 FUND        Goodyear Tire-Marsh Lane
              (Dallas, TX)...........     74.72%        4,352 $   47,520  05/31/05
 GOODYEAR    Goodyear Tire-Hillcrest
              (Dallas, TX)...........       100%        5,772     59,400  02/29/00
                                                   ---------- ----------
                                        TOTAL          10,124 $  106,920
                                                   ========== ==========
 FUND IX     Foodmaker/Jack-in-the-
              Box (Dallas, TX).......       100%        2,238 $   68,998  07/11/09
             Baptist Health Services
              (Memphis, TN)..........       100%       15,000    187,500  08/31/07
             Waldenbooks/Payless
              (Austin, TX)...........       100%        4,000     82,000  01/30/03
             Golden Corral I-45
              (Houston, TX)..........       100%       12,000    182,994  11/30/07
             Golden Corral Hwy 1960
              (Houston, TX)..........      4.80%          576      8,723  03/14/08
                                                   ---------- ----------
                                        TOTAL          33,814 $  530,215
                                                   ========== ==========
 FUND X      Golden Corral Hwy 1960
              (Houston, TX)..........     95.20%       11,424 $  172,965  03/14/08
             TGI Friday's (Houston,
              TX)....................       100%        8,500    180,500  01/31/03
             Goodyear Tire (Houston,
              TX)....................       100%        5,209     51,756  03/31/09
             CompUSA (Minneapolis,
              MN)....................       100%       15,000    246,750  08/31/09
             AFC, Inc./Popeye's
              (Atlanta, GA)..........       100%        2,583     95,867  07/19/14
             Wherehouse Entertainment
              (Independence, MO).....     45.16%        6,774     77,010  04/30/04
             Ronald Pacillo, M.D.
              (Sugarland, TX)........       100%       15,000    157,200  01/31/09
             Just For Feet (Tucson,
              AZ)....................     18.25%        2,801     69,526  09/30/16
                                                   ---------- ----------
                                        TOTAL          67,291 $1,051,574
                                                   ========== ==========
 FUND XI     Wherehouse Entertainment
              (Wichita, KS)..........        49%        6,860 $   92,104  12/31/04
             Blockbuster Video
              (Oklahoma City, OK)....       100%        6,500     80,523  08/31/05
             Just For Feet (Tucson,
              AZ)....................     29.85%        4,582    113,717  09/30/16
             Bank United (The
              Woodlands, TX).........        49%   Land Lease     26,488  09/30/11
             Just For Feet (Baton
              Rouge, LA).............        49%        7,838    147,264  05/15/12
             Hollywood Video
              (Lafayette, LA)........     25.42%        1,904     34,243  09/24/12
             Pier One (Longmont,
              CO)....................       100%        8,014    127,502  02/29/08
                                                   ---------- ----------
                                        TOTAL          35,698 $  621,841
                                                   ========== ==========
</TABLE>
- --------
(1) Reflects ownership percentages.

                                      139
<PAGE>

Partnership Distributions

   The following table sets forth the distributions paid per limited
partnership unit per partnership from the partnerships' inception through March
31, 1999. Amounts paid in the indicated quarter were determined based upon
partnership operations during the preceding quarter. The original cost per
limited partnership unit was $30,000 for each of the partnerships, except Fund
IX, Fund X and Fund XI whose original limited partnership units cost $1,000
each. All distributions were made from cash flow from operations except as
otherwise noted.

   The tables below set forth information for each partnership regarding its
cash distributions from inception through March 31, 1999.

      CUMULATIVE CASH DISTRIBUTIONS SINCE FORMATION THROUGH MARCH 31, 1999

<TABLE>
<CAPTION>
                                                                    Cumulative
                                                     Cumulative   Distributions
                                                   Distributions  of Operational
                                                   of Operational  Cashflow as%
                                         Year of      Cashflow     of Original
              Partnership                 First    Through March     Invested
                 Name                   Investment    31, 1999       Capital
              -----------               ---------- -------------- --------------
<S>                                     <C>        <C>            <C>
FUND III...............................    1986     $ 1,198,808       126.86%
FUND IV................................    1986         494,409        80.39%
FUND V.................................    1987         476,848        99.34%
FUND VI................................    1987         267,753        89.25%
FUND VII...............................    1988         964,671        85.74%
FUND VIII..............................    1990       1,492,696        80.25%
FUND GOODYEAR..........................    1990         919,615        68.89%
FUND IX................................    1990       3,371,859        62.55%
FUND X.................................    1992       4,744,162        41.42%
FUND XI................................    1994       1,619,660        22.94%
                                                    -----------
  Total................................             $15,550,481
                                                    ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                       Adjusted
                                                       Distributions     L.P.
                                                       in Return of     Capital
                                            Original   L.P. Capital     Through
                                              L.P.     Through March   March 31,
               Partnership                   Capital     31, 1999        1999
               -----------                 ----------- -------------  -----------
<S>                                        <C>         <C>            <C>
FUND III.................................. $   945,000   $168,186(1)  $   776,814
FUND IV...................................     615,000         --         615,000
FUND V....................................     480,000     19,611         460,389
FUND VI...................................     300,000      5,267         294,733
FUND VII..................................   1,125,100         --       1,125,100
FUND VIII.................................   1,860,000      6,020       1,853,980
FUND GOODYEAR.............................   1,335,000    105,910       1,229,090
FUND IX...................................   5,390,500         --       5,390,500
FUND X....................................  11,453,610         --      11,453,610
FUND XI...................................   7,061,209         --       7,061,209
                                           -----------   --------     -----------
  Total................................... $30,565,419   $304,994     $30,260,425
                                           ===========   ========     ===========
</TABLE>
- --------
(1) Distributions in return of L.P. Capital include $158,000 related to the
    sale of Taco Bell. Although these proceeds were not distributed until July
    1999, for purposes of this analysis, we have included them as a
    distribution because the asset is no longer part of the partnership and the
    offer made does not include any consideration for the Taco Bell property.

                                      140
<PAGE>

   Distributions in return of capital are distributions constituting a return
of a partner's capital under the respective partnership agreement. In general,
distributions in return of capital are distributions paid in excess of current
or cumulative income or paid from proceeds from the sale of property.
Operational Cash flow is distributions which do not constitute distributions in
return of capital.

   A limited partner's adjusted capital as of the date stated, equals his or
her original investment, less distributions constituting a return of capital.
In the case of each partnership, adjusted capital has been calculated by
deducting from the limited partner's original capital contribution all
distributions constituting a return of capital under the partnerships'
partnership agreement. The limited partners in five of the 10 partnerships have
not heretofore received distributions in return of capital and, thus, their
adjusted capital is equal to their original invested capital. In the case of
five partnerships receiving distributions in return of capital, such
distributions represent distributions in excess of earnings, except in the case
of Fund GOODYEAR, where $105,910 of such distributions represent a return of
uninvested original capital.

Management of the Properties

   Since its inception, each partnership was administered and managed by the
advisor, until its acquisition by AmREIT on June 5, 1998. After that time,
these functions have been continued under the same contractual terms by AmREIT
Realty Investment Corporation and/or other affiliates of AmREIT.

Employees

   The partnerships do not employ their own personnel. The partnerships'
business activities are conducted by AmREIT Realty Investment Corporation
and/or other affiliates of AmREIT pursuant to management agreements. Under
these agreements, AmREIT Realty Investment Corporation and/or other affiliates
of AmREIT are reimbursed by the partnerships for the actual cost of the
employees providing services to the partnerships.

                  COMPARISON OF OWNERSHIP OF UNITS AND SHARES

   The partnerships and AmREIT are each vehicles recognized as appropriate for
the holding of real estate investments and afford passive investors, such as
limited partners and stockholders, certain benefits, including limited
liability, a professionally managed portfolio and the avoidance of double-level
taxation on distributed income. The information below highlights a number of
the significant differences between the partnerships and AmREIT relating to,
among other things, form of organization, investment objectives, policies and
restrictions, asset diversification, capitalization, management structure,
compensation and fees, and investor rights, and compares certain of the
respective legal rights associated with the ownership of limited partnership
units and shares. These comparisons are intended to assist limited partners in
understanding how their investments will be changed if, as a result of the
merger, their limited partnership units are exchanged for shares. In addition,
there are significant differences in the tax treatment of the partnerships and
REITs, and some of the material tax differences are summarized below under the
captions "Taxation of Taxable U.S. Stockholders" and "Taxation of Foreign
Investors" on pages 89 and 92 respectively and "Taxation of Tax-Exempt
Entities" on page 91. This discussion is summary in nature and does not
constitute a complete discussion of these matters, and limited partners should
carefully review the balance of this proxy statement for additional
discussions.

   You should note, however, that AmREIT's board of directors has proposed
reorganizing AmREIT as a Texas REIT as soon as practicable following the
merger. If the reorganization is approved, each limited partner which would
otherwise receive shares of AmREIT common stock in this merger will receive
instead common shares of beneficial interest of the Texas REIT of equal value.
Consequently, limited partners should read the following comparison in
conjunction with the comparison of Texas law and Maryland law under the heading
"Reorganization of AmREIT as a Texas Real Estate Investment Trust" beginning on
page 118.

                                      141
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

   An investment in each of the              Unlike the partnerships, AmREIT
partnerships was presented to             intends to continue its operations
limited partners as a finite life         for an indefinite time period and
investment, with the limited              has no specific plans for
partners to receive regular cash          disposition of the assets acquired
distributions out of the                  through the merger or subsequent
partnership's net operating income        acquisitions. AmREIT intends to
and special distributions of net          distribute at least 95% of its REIT
sale proceeds through the                 taxable income, but expects to
liquidation of the partnership's          retain net sale or refinancing
real estate investments. Under each       proceeds for new investments,
of the partnership agreements, the        capital expenditures, working
partnership's stated term of              capital reserves or other
existence was for a substantial           appropriate purposes. In contrast to
period (from 30 to 45 years from          the partnerships, AmREIT will
inception, depending upon the             constitute a vehicle for taking
partnership), but the general             advantage of future investment
partners stated their general             opportunities that may be available
intention of selling the                  in the real estate markets. See "THE
partnership's properties within a         MERGER" on page 34.
period of 10 to 15 years after
acquisition or development of the
properties. Limited partners were
advised that sale of the
partnership's assets would, however,
be dependent upon market conditions
and as such, might vary from time to
time.

   Limited partners in each of the partnerships expect liquidation of their
investment when the assets of the partnership are liquidated. In contrast,
AmREIT does not expect to dispose of its investments within any prescribed
periods and, in any event, plans to retain the net sale proceeds for future
investments unless distributions are required to retain REIT status.
Stockholders are expected to achieve liquidity for their investments by trading
the shares in the market and not through the liquidation of AmREIT's assets.
The completion of the merger is subject to the listing of the shares of AmREIT
common stock on an exchange. Upon listing, such shares may ultimately trade at
a discount from, or premium to, their pro rata interest in the liquidation
value of AmREIT's properties.

                         Properties And Diversification

   The investment portfolio of each          As a result of the merger, AmREIT
of the partnerships is limited to         will acquire substantially all of
the assets acquired with the initial      the properties of the participating
equity raised from the general and        partnerships. In addition, AmREIT
limited partners. The partnerships        may issue debt and/or equity
may not use debt financing to             securities in the future, and retain
acquire investments.                      all, or substantially all, of the
                                          net liquidation proceeds from the
                                          sale of AmREIT's assets to finance
                                          expansion of AmREIT's investment
                                          portfolio.

   Through the merger, AmREIT's current portfolio and additional investments
that may be made from time to time, AmREIT will have an investment portfolio
substantially larger and more diversified than the portfolio of any of the
partnerships. An investment in AmREIT is subject to the risks normally
attendant to ongoing real estate ownership and, if AmREIT develops property,
the risks related to property development.

                                      142
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                             Permitted Investments

   Each of the partnerships was              Under its bylaws, AmREIT may
generally authorized to invest only       purchase for investment, lease,
in income-producing single tenant         manage, sell, develop, subdivide and
retail properties. The partnerships       improve a wider range of retail real
have concentrated their investment        property and interests therein,
in single tenant retail buildings.        including mortgage loans secured
In general, the partnerships are not      thereby. See "AMREIT AND ITS
permitted to invest in mortgage           BUSINESS" beginning on page 93.
loans.
                                             Like the partnerships, AmREIT has
                                          concentrated its investments in
                                          freestanding and specialty retail
                                          properties, AmREIT's bylaws,
                                          however, authorizes it to make other
                                          real estate investments.
                                          Consequently, after the merger,
                                          AmREIT's investments will be more
                                          diversified than the investments of
                                          the partnerships. Such
                                          diversification, if it occurs, may
                                          serve as a hedge against the risk of
                                          having all of AmREIT's investments
                                          limited to a single asset group but
                                          will also expose AmREIT to the risk
                                          of owning and operating assets not
                                          directly related to its primary
                                          property type.

                               Additional Equity

   The partnerships are authorized           AmREIT may, in the discretion of
to issue only their respective            its directors, issue additional
limited partnership units. None of        equity securities consisting of
the partnerships is authorized to         common stock or preferred stock,
issue additional equity securities.       provided that the total number of
                                          shares issued does not exceed the
                                          authorized number of shares of
                                          common stock or preferred stock set
                                          forth in its charter. AmREIT expects
                                          to raise additional equity from time
                                          to time to increase its available
                                          capital for investment.

   Unlike the partnerships, AmREIT has substantial flexibility to raise equity,
through the sale of common shares or preferred shares, to finance its business
and affairs. AmREIT, through the issuance of new equity securities, may
substantially expand its capital base to make new real estate investments.

   An investment in AmREIT should not be viewed as an investment in a specified
pool of assets, but instead as an investment in an ongoing real estate
investment business, subject to the risks associated with a real estate
portfolio that is expected to change from time to time. The issuance of
additional equity securities by AmREIT will dilute the interests of
stockholders if sold at prices below their fair market value.

                               Borrowing Policies

   None of the partnerships is               In conducting its business,
authorized to borrow funds for the        AmREIT may borrow funds to the
acquisition of their portfolio.           extent believed appropriate. Because
                                          the partnerships are currently debt-
                                          free, AmREIT is more leveraged than
                                          the partnerships. Borrowing funds
                                          may allow AmREIT to substantially
                                          expand its asset base, but likewise
                                          will increase AmREIT's risks due to
                                          its leveraged investments.

                                      143
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                  Restrictions Upon Related Party Transactions

   In varying degrees, each of the           Maryland law allows AmREIT to
partnership agreements restricts the      engage in transactions with
applicable partnership from entering      directors, or other persons a
into a variety of business                director is directly or indirectly
transactions with the general             interested in or connected with, as
partners and their affiliates. Since      a trustee, partner, trust manager,
each of the partnership agreements        stockholder, member, employee,
may be amended by a majority vote of      officer or agent of such other
limited partners, it is possible to       persons. Its bylaws prohibit AmREIT
amend the partnership agreement to        from entering into a transaction
authorize any transaction with the        with any of the interested parties
general partners and affiliates.          unless the terms and conditions of
                                          such transaction have been disclosed
   Except for transactions                to AmREIT directors and approved by
specifically approved in the              a majority of directors not
partnership agreements, the               otherwise interested in the matter
partnerships are, to varying              (including a majority of independent
degrees, not authorized to enter          directors) or has been disclosed in
into transactions with the general        reasonable detail to the
partners and their affiliates             stockholders, and approved by holders
without limited partner approval.         of a majority of shares then
                                          outstanding or entitled to vote
                                          thereon.

                                             Maryland law allows AmREIT to
                                          enter into transactions with
                                          interested parties, such as
                                          directors, officers, significant
                                          stockholders and affiliates thereof,
                                          but such transactions must be
                                          approved by a majority of AmREIT
                                          directors not interested in the
                                          matter provided that they have
                                          determined the transaction to be
                                          fair, competitive and commercially
                                          reasonable. Since neither the bylaws
                                          nor the charter require the approval
                                          of stockholders for entering into
                                          transactions with interested
                                          parties, it may be easier for AmREIT
                                          to enter into such transactions than
                                          it would be for the partnerships,
                                          where limited partner approval for
                                          such transactions is mandated.

                                      144
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                     Management Control And Responsibility

   Under each of the partnership             The board of directors will have
agreements, the general partners          exclusive control over AmREIT's
are, subject to certain narrow            business and affairs subject only to
limitations, vested with all              the restrictions in its charter and
management authority to conduct the       the bylaws. Stockholders have the
business of the partnership,              right to elect members of the board
including authority and                   to act in good faith and exercise
responsibility for overseeing all         care in conducting AmREIT's affairs.
executive, supervisory and                See "THE MERGER-- Fiduciary
administrative services rendered to       Responsibility" on page 51.
the partnership. The general
partners have the right to continue
to serve in such capacities unless
removed by a majority vote of
limited partners. Limited partners
have no right to participate in the
management and control of the
partnership and have no voice in its
affairs except for certain limited
matters that must be submitted to a
vote of the limited partners under
the terms of the partnership
agreements or as required by law.
See "VOTING RIGHTS" below beginning
on page 148. The general partners
are accountable as fiduciaries to
the partnerships and are required to
exercise good faith and integrity in
their dealings in conducting the
partnership's affairs. See "THE
MERGER -- Fiduciary Responsibility"
on page 51.

   Stockholders will have greater control over management of AmREIT than the
limited partners have over the partnerships because AmREIT's board is elected
by the stockholders. The general partners do not need to seek re-election
annually, but instead serve unless removed by an affirmative vote of the
limited partners, which is generally regarded as an extraordinary event only
appropriate in cases of mismanagement and changes in control due to shifts in
the ownership of limited partnership units.

                                      145
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                    Management Liability And Indemnification

   As a matter of state law, the             AmREIT's charter and Maryland law
general partners have liability for       provide broad indemnification rights
the payment of partnership                to directors and officers who act in
obligations and debts unless              good faith, and in a manner
limitations upon such liability are       reasonably believed to be in or not
expressly stated in the obligation.       opposed to the best interests of
Each of the partnership agreements        AmREIT and, with respect to criminal
provides generally that neither           actions or proceedings, without
general partners nor any of their         reasonable cause to believe their
affiliates performing services on         conduct was unlawful. In addition,
behalf of the partnership will be         the charter indemnifies directors
liable to the partnership or its          and officers against amounts paid in
limited partners for any act or           settlement, authorizes AmREIT to
omission performed in good faith          advance expenses incurred in defense
pursuant to authority granted by the      of AmREIT's receipt of an
partnership agreement, and in a           appropriate undertaking to repay
manner reasonably believed to be          such amounts if appropriate, and
within the scope of the authority         authorizes AmREIT to carry insurance
granted and in the best interest of       for benefit of its offices and trust
the partnerships, provided that such      managers even for matters as to
act or omission did not constitute        which such persons are not entitled
fraud, misconduct, bad faith or           to indemnification. See "THE MERGER
AmREIT negligence. In addition, the       -- Fiduciary Responsibility" on page
partnership agreements indemnify the      51. Through the merger, AmREIT will
general partners and their                be assuming all existing and
affiliates for liability, loss,           contingent liabilities of the
damage, cost and expenses, including      participating partnerships,
attorneys' fees, incurred by them in      including their obligations to
conducting the partnerships'              indemnify the general partners and
business, except in events such as        others for litigation expenses that
fraud, misconduct, bad faith or           might be incurred by them for
negligence. To varying degrees, the       serving as general partners of the
general partners of each of the           partnerships or its limited partners
partnerships have limited liability       for any act or omission performed in
to the partnership for acts of            good faith pursuant to authority
omissions undertaken by them when in      granted by the partnership
good faith, in a manner reasonably        agreement, and in a manner
performed believed to be within the       reasonably believed to be within the
scope of their authority and in the       scope of the authority granted and
best interests of the partnership.        in the best interest of the
The general partners also have,           partnerships, provided that such act
under specified circumstances, a          or omission did not constitute
right to be reimbursed for                fraud, misconduct, bad faith or
liability, loss, damage, costs and        AmREIT negligence. In addition, the
expenses incurred by them by virtue       partnership agreements indemnify the
of serving as general partners.           general partners and their
                                          affiliates for liability, loss,
                                          damage, cost and expenses, including
                                          attorneys' fees, incurred by them in
                                          conducting the partnerships'
                                          business, or for sponsoring the
                                          merger. Although the standards are
                                          expressed somewhat differently,
                                          there are limitations similar to
                                          those on the general partners of the
                                          partnerships upon the liability and
                                          indemnification of the directors and
                                          officers of AmREIT.

   AmREIT believes that the scope of the liability and indemnification
provisions in AmREIT's governing documents provides protection against claims
for personal liability against AmREIT's directors and officers which is
comparable to, though not identical with, the protections afforded to the
general partners and their affiliates under the partnership agreements. Through
the merger, AmREIT will be assuming all of the existing and contingent
liabilities of the participating partnerships, including their obligations to
indemnify the general partners and other persons.

                                      146
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                            Anti-Takeover Provisions

   Changes in management can be              The charter and bylaws contain a
effected only by removal of the           number of provisions that might have
general partners, which action            the effect of entrenching current
requires a majority vote of limited       management and delaying or
partners. Due to transfer                 discouraging a hostile takeover of
restrictions in the partnership           AmREIT. These provisions include,
agreements, the general partners may      among others, the following:
restrict transfers of the limited
partnership units and, in                    . the power of AmREIT's directors
particular, affect whether the                 to issue 10,000,000 preferred
transferees have voting rights. Of             shares, with such rights and
particular significance is that an             preferences as determined by
assignee of limited partnership                AmREIT directors;
units may not become a substitute
limited partner, entitling him to            . the power of AmREIT's directors
vote on matters that may be                    to stop transfers and/or redeem
submitted to the limited partners              shares under the following
for approval, unless such                      conditions: from any
substitution is consented to by the            stockholder who owns, directly
general partners, which consent, in            or indirectly, 9.8% or more of
the general partners' absolute                 the outstanding shares, from
discretion, may be withheld. The               any five or fewer stockholders
general partners may exercise this             who own, directly or
right of approval to deter, delay or           indirectly, more than 50% of
hamper attempts by persons to                  the outstanding shares, or from
acquire a majority interest of the             any other stockholder if
limited partners.                              AmREIT's directors otherwise
                                               determine in good faith that
                                               ownership of the outstanding
                                               shares has or may become
                                               concentrated to an extent that
                                               may prevent AmREIT from
                                               qualifying as a REIT under the
                                               Code. Any shares transferred in
                                               violation of this restriction
                                               become "excess shares," with no
                                               voting or distribution rights.
                                               AmREIT has the power to
                                               purchase or direct the sale of
                                               such excess shares, with the
                                               sale proceeds being paid to the
                                               former owner;

                                             . directors remain in office
                                               unless removed by the
                                               stockholders or if another
                                               nominee for director receives
                                               the vote of a majority of the
                                               outstanding shares; directors
                                               remain on the board regardless
                                               of whether they receive a vote
                                               of the majority of the
                                               outstanding shares at AmREIT's
                                               annual meeting; and

                                             . the requirement that, except in
                                               certain circumstances, certain
                                               "business combinations" (as
                                               defined therein) between AmREIT
                                               and a "related person" (as also
                                               defined therein, generally a
                                               person or entity which owns
                                               more than 50% of the
                                               outstanding shares of AmREIT)
                                               be approved by the affirmative
                                               vote of the holders of 80% of
                                               the outstanding shares

                                      147
<PAGE>

- -------------------------------------------------------------------------------
            PARTNERSHIPS                                AmREIT
- -------------------------------------------------------------------------------
                                               and preferred shares, including
                                               the vote of the holders of not
                                               less than 50% of the shares and
                                               preferred shares not owned by
                                               the related person. The charter
                                               is designed to prevent a
                                               purchaser from utilizing two-
                                               tier pricing and similar
                                               tactics in an attempted
                                               takeover of AmREIT, and it may
                                               have the overall effect of
                                               making it more difficult to
                                               acquire and exercise control of
                                               AmREIT. In very general terms,
                                               the fair price provision
                                               requires that unless a
                                               potential purchaser were
                                               willing to purchase 80% of the
                                               outstanding shares of AmREIT as
                                               the first step in a business
                                               combination (or unless a
                                               potential purchaser were
                                               assured of obtaining the
                                               affirmative votes of at least
                                               80% of AmREIT's outstanding
                                               shares), the purchaser would be
                                               required either to negotiate
                                               with AmREIT directors and offer
                                               terms acceptable to them or to
                                               abandon the proposed business
                                               combination. The charter may
                                               provide AmREIT directors with
                                               enhanced ability to block any
                                               proposed acquisition of AmREIT
                                               and to retain their positions
                                               in the event of a takeover bid
                                               and may require a related
                                               person to pay a higher price
                                               for shares or structure his,
                                               her or its transaction
                                               differently than would be the
                                               case in the absence of the fair
                                               price provision. Although it
                                               may, under certain
                                               circumstances, have the effect
                                               of discouraging unilateral
                                               tender offers or other takeover
                                               proposals and enhance the
                                               ability of AmREIT directors to
                                               retain their positions in the
                                               event of a takeover bid, the
                                               business combination provision
                                               in the charter assures, to some
                                               degree, fair treatment of all
                                               stockholders in the event of a
                                               two-step takeover attempt.

   Certain provisions of the governing documents of the partnerships and
AmREIT could be used to deter attempts to obtain control of the partnerships
and AmREIT in transactions not approved by the general partners and AmREIT
directors, respectively. When and if the shares are traded on a national
securities system there will be a greater likelihood of changes in control in
the case of AmREIT, notwithstanding those provisions that might be employed by
the AmREIT board to resist efforts to change control.

                                      148
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                                 Voting Rights

   Limited partners by a majority            Stockholders are entitled to
vote may, without the concurrence of      elect the AmREIT board at each
the general partners, amend the           annual meeting. However, directors
partnership agreement, dissolve the       remain in office even if they do not
partnership, remove and/or elect a        receive the majority vote of
general partner, and approve or           outstanding shares unless another
disapprove the sale of all or             nominee for his seat receives such a
substantially all of the                  vote.
partnership's assets. Limited
partners may not exercise these              The charter grants stockholders
rights in any way to extend the term      the non-exclusive right, with
of the partnership, change the            approval of the directors, to amend
partnership to a general                  the charter or without board
partnership, change the limited           approval, to amend the bylaws,
liability to the limited partners or      dissolve AmREIT, vote to remove
affect the status of the partnership      members of the board of directors,
for federal income tax purposes.          and approve or disapprove the sale
Furthermore, the partnerships cannot      of substantially all of AmREIT's
change the allocations of income,         assets. In addition, certain other
losses and cash distributions or the      actions may not be taken by the
powers, rights and duties of the          directors without the approval of
general partners without the consent      stockholders, such as, in general,
of the general partners.                  any merger or consolidation of
                                          AmREIT with or into a corporation
                                          limited partnership, limited
                                          liability company or participation
                                          in a share exchange transaction; or
                                          any business combination, as
                                          defined, with an interested
                                          stockholder, as defined. The charter
                                          requires any such actions to be
                                          approved by a majority vote of the
                                          stockholders.

   Stockholders have broader voting rights (i.e., the right to elect AmREIT
directors at each annual meeting) than those currently afforded to limited
partners.

                         Limited Liability of Investors

   Under each of the partnership             Under Maryland law, stockholders
agreements and applicable state law,      will not be liable for AmREIT's
the liability of limited partners         debts or obligations. The shares,
for the partnership's debts and           upon issuance, will be fully paid
obligations is generally limited to       and nonassessable.
the amount of their investment in
the partnership, together with an
interest in undistributed income, if
any. The limited partnership units
are fully paid and nonassessable.

   The limitation on personal liability of stockholders is substantially the
same as that of limited partners in the partnerships.

                            Review of Investor Lists

   Generally speaking, limited               A stockholder is entitled, upon
partners of each of the partnerships      written demand, to inspect and copy
are entitled to request copies of         the share records of AmREIT, at any
investor lists showing the names and      time during usual business hours,
addresses of all general and limited      for a purpose reasonably related to
partners. The right to receive such       his interest as a stockholder.
investor lists may be conditioned
upon the limited partners' payment
of the cost of duplication and a
showing that the request is for a
reasonable purpose. Reasonable
requests would include requests for
investor lists for the purpose of
opposing the merger.


                                      149
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------
   The right of stockholders to review investor lists is substantially the same
as the right afforded limited partners.

                         Taxation of Taxable Investors

   Income or loss earned by each of          If AmREIT qualifies as a REIT
the partnerships, is not taxed at         (and AmREIT intends to conduct its
the partnership level. Limited            business to so qualify), AmREIT
partners are required to report           generally is permitted to deduct
their allocable share of partnership      distributions to its stockholders,
income and loss on their respective       which effectively reduces or
tax returns. Income and loss from a       eliminates the "double taxation" (at
partnership generally constitute          the corporate and stockholder
"passive" income and loss, which can      levels) that typically results when
generally offset "passive" income         a corporation earns income and
and loss from other investments. Due      distributes that income to
to depreciation and other non cash        stockholders in the form of
items, cash distributions are not         dividends. Stockholders will only
generally equivalent to the income        recognize income on amounts actually
and loss allocated to limited             distributed by AmREIT. Dividends
partners. During operations, such         received by stockholders from AmREIT
cash distributions are partially          generally will constitute portfolio
sheltered but, if the properties          income; which cannot offset
retain their value or appreciate,         "passive" income and loss from other
gain upon liquidation of the asset        investments. Losses and credits
will exceed the cash distributions        generated within AmREIT, however, do
available to limited partners. After      not pass through to the
the end of each fiscal year, limited      stockholders. Because the amount of
partners receive annual Schedule K-1      distributions required to be made by
forms showing their allocable share       AmREIT for purposes of maintaining
of partnership income and loss for        its REIT characterization is
inclusion on their federal income         determined based on a percentage of
tax returns.                              taxable income (calculated with
                                          depreciation deductions, excluding
                                          any net capital gains and prior to
                                          payment of any dividends) the amount
                                          of distributions required to be made
                                          by AmREIT may be less than the
                                          distributions made by the
                                          partnerships. After the end of
                                          AmREIT's calendar year, stockholders
                                          should receive a Form 1099-DIV used
                                          by corporations to report their
                                          dividend income.

   Each of the partnerships is a pass-through entity, whose income and loss is
not taxed at the entity level but instead allocated directly to the general
partners and limited partners. Limited partners are taxed on income or loss
allocated to them, whether or not cash distributions are made to the limited
partners. In contrast, AmREIT intends to qualify as a REIT, allowing it to
deduct dividends paid to its stockholders. To the extent AmREIT has net income
(after taking into account the dividends paid deduction), such income will be
taxed at AmREIT's level at the standard corporate tax rates. Dividends paid to
stockholders will constitute portfolio income and not passive income.

                                      150
<PAGE>

- --------------------------------------------------------------------------------
            PARTNERSHIPS                                 AmREIT
- --------------------------------------------------------------------------------

                        Taxation of Tax-Exempt Investors

   Income or loss earned by each of          The IRS has ruled that income
the partnerships is generally             attributable to an investment in a
treated as UBTI unless the type of        REIT will not constitute UBTI to
income generated by the partnership       certain tax-exempt investors as long
would constitute qualified rental         as such investor does not hold its
income or other specifically              shares subject to acquisition
excluded types of income. For             indebtedness. The amount of
partnership income to be                  dividends paid to tax-exempt
characterized as rental income, the       stockholders may be less than the
partnership could not provide             distributions made to such entities
services to tenants that are              from their respective partnership
considered other than those usually       because of the REIT requirement that
or customarily rendered in                distributions be income.
connection with the rental of rooms
for occupancy only. Because of the
inherently factual nature of this
issue, it is uncertain whether the
income received by the partnerships
in connection with the leasing of
its Properties constitutes rental
income for these UBTI purposes.
Accordingly, there is risk that the
partnership's income could be
treated as UBTI for tax-exempt
limited partners. A tax-exempt
entity is treated as owning and
carrying on the business activity
conducted by a partnership in which
such entity owns an interest.
Accordingly, to the extent a tax-
exempt limited partner owns an
partnership units, the income
received by such partnership must
not constitute UBTI in order for the
tax-exempt limited partner to avoid
taxation.

                             Distribution Policies

   The partnership agreement of each         None of AmREIT's governing
partnership requires that net cash        documents mandate the payment of
from operations must be distributed       distributions to stockholders.
quarterly to partners. Further, each      Distributions by AmREIT will be
partnership agreement would require       determined by AmREIT directors and
that net proceeds obtained from the       will be dependent upon a number of
sale or refinancing of properties be      factors, including the federal
distributed to partners, rather than      income tax requirement that a REIT
being retained by the applicable          must distribute annually at least
partnership for reinvestment or           95% of its taxable income. It is the
working capital. See "Comparison of       policy of AmREIT to retain proceeds
Ownership of Units and Shares--           from the sale, financing or
Comparative Compensation, Fees and        refinancing of properties for
Distributions" on page 151 for a          reinvestment in new properties or
more detailed history of the              for working capital purposes.
distributions paid by the
partnerships to their respective
partners.

   Limited partners participating in the merger may experience substantial
differences in the payment of distributions as stockholders of AmREIT in
comparison to owning limited partnership units in the partnerships. Rather than
owning equity interests in an entity whose governing instruments require the
distribution of net cash from operations and the net proceeds or refinancing of
properties, they will own shares in an entity whose governing documents do not
require distributions under similar circumstances, with the payment of such
distribution being subject to the discretion of AmREIT's board of directors.
Further, unlike the partnerships, which must distribute net proceeds from the
sale or refinancing of properties, AmREIT currently does not intend to
distribute the net proceeds resulting from the sale or refinancing of
properties, but rather to use such proceeds to acquire additional properties or
for working capital purposes.

                                      151
<PAGE>

- --------------------------------------------------------------------------------
             PARTNERSHIP                                 AmREIT
- --------------------------------------------------------------------------------
                Comparative Compensation, Fees and Distributions

   The partnerships pay or may be            The right to compensation for
required to pay the following             services performed as an employee of
compensation to the general partners      AmREIT. See "MANAGEMENT -- Executive
or their affiliates:                      Compensation" on page 107.


  . Property management fees of up           Distributions with respect to
    to 3% of revenues per annum.          AmREIT shares owned by the general
                                          partners or their affiliates
  . Management and administrative         (including shares received in the
    reimbursements which have             merger) on the same basis as the
    historically equaled 3% to 7.5%       other stockholders.
    of rental revenues per annum.

  . Acquisition fees and expenses
    upon the acquisition of
    properties not to exceed 6.5%
    of the contract price of the
    property. Leasing fees at
    competitive rates if and when
    properties are leased or
    released.

  . Disposition fee of 3% of the
    disposition price of the
    property or, if less, one-half
    of the Competitive Real Estate
    Commission, the payment of
    which, except in the case of
    Fund VII, Fund VIII and Fund
    Goodyear, is conditioned upon
    limited partners first
    receiving a specified minimum
    cumulative return, which
    condition will not be satisfied
    for any partnerships by the
    merger.

  . A promotional interest from 10%
    to 25% of the net proceeds from
    the sale of partnership
    property, the payment of which,
    in the case of each
    partnership, is conditioned
    upon the limited partners first
    receiving a specified minimum
    cumulative return, which
    condition will not be satisfied
    for any partnership by the
    merger.

  . The right to receive
    distributions equal to 1% of
    cashflow from operations and 1%
    of net proceeds from the sale
    or disposition of partnership
    property, the payment of which
    with respect to net proceeds
    from the sale of property is
    (except in Fund III, Fund IV,
    Fund V and Fund VI),
    conditioned upon the limited
    partners first receiving a
    specified minimum cumulative
    return, which condition will
    not be satisfied for any
    partnership by the merger.

                                      152
<PAGE>

   The foregoing is intended to provide limited partners with a comparison of
the compensation, fees and distributions currently payable by the partnerships
to the general partners and AmREIT and the compensation payable by AmREIT to
the general partners and their affiliates after the merger. If the merger is
consummated, the general partners and their affiliates will receive
distributions on shares they receive in exchange for their partnership units
(in the case of Fund III, Fund IV, Fund V and Fund VI).

   The general partners believe that any conflicts that may have arisen between
their interests and those of their affiliates and the interests of the limited
partners in connection with the merger in regard to the compensation and fees
the general partners, and payable to them by AmREIT after the merger are
insignificant because such compensation in connection with the management,
administration and operation of the partnerships is currently payable to AmREIT
or its affiliates. Moreover, the general partners' interest in partnership
cashflow from operations and property dispositions, which will be lost in the
merger, is a negative factor of the merger from the general partners'
standpoint.

         COMPARISON OF PARTNERSHIP UNITS, AmREIT COMMON STOCK AND NOTES

   The following compares certain of the investment attributes and legal status
rights associated with the ownership of limited partnership units, shares of
AmREIT common stock, and notes.

- --------------------------------------------------------------------------------
     PARTNERSHIP UNITS        AmREIT COMMON STOCK              NOTES
- --------------------------------------------------------------------------------

                                    General

   The limited               The shares                The notes will be
partnership units of      constitute equity         unsecured debt obligations
each partnership          interest in AmREIT.       of AmREIT, issued pursuant
constitute equity         Each stockholder will     to the loan agreement, the
interests entitling each  be entitled to his pro    notes will bear interest
limited partner to his    rata share of the         at a fixed rate of      %
pro rata share of cash    dividends made with       per annum and will mature
distributions. Each of    respect to the common     approximately seven years
the partnership           stock. The dividends      after the closing date.
agreements specifies how  payable to the            Prior to maturity,
the cash available for    stockholders are not      quarterly installments of
distribution, whether     fixed in amount and are   accrued interest will be
arising from operations,  only paid if and when     paid to noteholders on the
sales or refinancings,    declared by AmREIT's      first day of each January,
is to be shared among     board of directors.       April, July and October,
the general partners and                            continuing until the
limited partners. The                               entire interest and
distributions payable to                            principal is paid in full.
the limited partners are                            The unpaid principal
not fixed in amount and                             balance and all accrued
depend upon the                                     but unpaid interest shall
operating results and                               be paid to the noteholders
net sale or refinancing                             upon the maturity date of
proceeds available from                             the notes. AmREIT reserves
the disposition of the                              the right to redeem the
partnership's assets.                               notes without a premium. A
                                                    failure to make principal
                                                    and (subject to a 30-day
                                                    grace period) interest
                                                    payments when due
                                                    constitutes an event of
                                                    default under the notes,
                                                    allowing the noteholders
                                                    of more than 50% in
                                                    principal amount of the
                                                    notes then outstanding to
                                                    declare the outstanding
                                                    principal amount of the
                                                    notes, plus accrued but
                                                    unpaid interest, to be
                                                    immediately due and
                                                    payable.

                                      153
<PAGE>

- --------------------------------------------------------------------------------
     PARTNERSHIP UNITS        AmREIT COMMON STOCK              NOTES
- --------------------------------------------------------------------------------

                       Issuance of Additional Securities

   Since the                 The board of              Since the notes are
partnerships are not      directors may, in its     debt obligations of
authorized to issue       discretion, issue         AmREIT, their payment has
additional equity         additional shares of      priority over dividends or
securities, there can be  common stock or           distributions payable to
no dilution of the        preferred stock with      the stockholders or
distributive share of     such powers,              holders of AmREIT's common
the limited partners of   preferences and rights    or preferred stock. As
cash available for        as the board of           unsecured obligations of
distribution.             directors may at the      AmREIT, the notes have no
                          time designate. The       priority over other
                          issuance of additional    unsubordinated and
                          shares of common stock    unsecured AmREIT debt as
                          or preferred stock,       to the net liquidation
                          beyond the shares to be   proceeds of any of
                          issued in the merger,     AmREIT's assets. There are
                          may result in the         no restrictions upon
                          dilution of the           AmREIT's authority to
                          interests of the          grant mortgages, liens or
                          stockholders. In          other security interests
                          addition, shares of       in AmREIT's real and
                          preferred stock could     personal property
                          be issued with powers,    contained in the notes;
                          preferences and rights    and such security
                          adversely affecting the   interests, if granted,
                          holders of common         would permit the holders
                          stock.                    thereof to have a priority
                                                    claim against such
                                                    collateral in the event
                                                    the secured obligations
                                                    were in default, or upon
                                                    the bankruptcy or
                                                    insolvency of AmREIT.

   Both the limited partnership units and shares represent equity interests
entitling the holders thereof to participate in the earnings of the
partnerships and AmREIT, respectively. Distributions and dividends payable with
respect to the limited partnership units and shares depend upon the performance
of the partnerships and AmREIT, respectively. In contrast, the notes constitute
unsecured debt obligations providing for variable payments of interest and a
lump sum payment at maturity.

   The limited partnership units are not subject to dilution, since the
partnerships are not authorized to issue additional equity securities. AmREIT
may issue additional shares of common stock and shares of preferred stock with
priorities or preferences with respect to dividends and liquidation proceeds.
Payment of the notes will have priority over distributions to the shares of any
class of equity securities that might be issued by AmREIT. Since the notes are,
however, unsecured obligations, any senior secured obligations issued by AmREIT
would have prior claims against the collateral given for security in the event
AmREIT defaults in the payments of those secured obligations, or upon the
bankruptcy or insolvency of AmREIT.

                                      154
<PAGE>

- --------------------------------------------------------------------------------
     PARTNERSHIP UNITS        AmREIT COMMON STOCK              NOTES
- --------------------------------------------------------------------------------

                                   Liquidity

   The transfer of the       The shares will be        The notes will be
limited partnership       freely transferable.      freely transferable.
units is subject to a     AmREIT is required to     AmREIT will not seek to
number of restrictions    list its shares of        list the notes on an
imposed by the            common stock on an        exchange. There will not
partnership agreements,   exchange as a condition   be a regular secondary
which are designed        precedent to the          market for the notes.
primarily to preserve     merger. The breadth and
the tax status of the     strength of the
partnership as a          secondary market for
"partnership" under the   AmREIT's common stock
Code. No transferee of    will depend upon, among
limited partnership       other things, the
units has the right to    number of shares
vote on matters           outstanding, AmREIT's
submitted to a vote of    financial results and
the limited partners      prospects, the general
unless, among other       investment interest in
things, such              companies like AmREIT
substitution is approved  and the relative
by the general partners.  attractiveness of
In view of the            AmREIT's yields
foregoing, no secondary   compared to those of
market for the limited    alternative
partnership units is      investments.
available.

   One of the primary objectives of the merger is to provide increased
liquidity to the limited partners. The shares, will be freely transferable and
will be listed on an exchange. The breadth of the secondary market for AmREIT's
common stock cannot yet be determined. There will be no market for the notes.
There is no secondary market for the limited partnership units.

                                      155
<PAGE>

                               VOTING PROCEDURES

AmREIT Special Stockholders Meeting

   General. Each copy of this proxy statement mailed to holders of shares is
accompanied by a form of proxy furnished in connection with the solicitation of
proxies by the board for use at the AmREIT special stockholders meeting and any
adjournments or postponements thereof. The AmREIT meeting is scheduled to be
held on      , 1999 at 10:00 a.m., Houston time, at
                               . Only holders of record of shares on the record
date are entitled to receive notice of and to vote at the AmREIT meeting. At
the AmREIT meeting, stockholders will consider and vote upon a proposal to
approve the merger agreements and the bylaw amendment. See "The Merger"
beginning on page 34.

   EACH HOLDER OF SHARES IS REQUESTED TO COMPLETE, DATE AND SIGN THE
ACCOMPANYING AmREIT PROXY AND RETURN IT PROMPTLY TO THE BANK OF NEW YORK IN THE
ENCLOSED, POSTAGE-PAID ENVELOPE OR BY FACSIMILE. THE MERGER AND THE BYLAW
AMENDMENT WILL BE APPROVED IF THE MERGER RECEIVES THE AFFIRMATIVE VOTE OF A
MAJORITY OF THE SHARES ENTITLED TO VOTE AT THE AmREIT SPECIAL MEETING.

   Voting and Revocation of Proxies. Any holder of shares who has executed and
delivered a proxy may revoke it at any time before it is voted by attending and
voting in person at the AmREIT meeting, or by giving written notice of
revocation or submitting a signed proxy bearing a later date, provided such
notice or proxy is actually received by AmREIT prior to the vote. Stockholders
may vote via facsimile by delivering the enclosed AmREIT proxy. AmREIT proxies
must be returned to the Bank of New York, AmREIT's transfer agent, at 101
Barclay Street, New York, NY 10286; Attention AmREIT Proxies, or by faxing
their AmREIT proxy to            . Faxed AmREIT proxies will be accepted until
5:00 p.m., New York time, on      , 1999. A proxy will not be revoked by the
death or incapacity of the stockholder executing it unless, before the shares
are voted, notice of such death or supervening incapacity is filed with the
secretary or other person authorized to tabulate the votes on behalf of AmREIT.
The shares represented by properly executed proxies received at or before the
AmREIT meeting and not subsequently revoked will be voted as directed by the
stockholders submitting such proxies. If instructions are not given, AmREIT
proxies will be voted for approval of the merger agreements and the bylaw
amendment and will be voted in the discretion of the proxy holders on any other
matters properly presented for consideration at the AmREIT meeting or any
adjournment thereof. AmREIT's bylaws permit the holders of a majority of the
shares represented at the AmREIT meeting, whether or not constituting a quorum,
to adjourn the AmREIT meeting or any adjournment thereof. If necessary, unless
authority to do so is withheld, the proxy holders also may vote in favor of a
proposal to adjourn the AmREIT meeting for any reason, including to permit
further solicitation of proxies in order to obtain sufficient votes to approve
any of the matters being considered at the AmREIT meeting. The persons named as
Proxies voting against the merger will be voted in favor of adjourning the
AmREIT meeting.

   Solicitation of Proxies. AmREIT will bear the costs of soliciting proxies
from its stockholders. In addition to use of the mails, AmREIT proxies may be
solicited personally or by telephone or facsimile by directors, officers and
other employees of AmREIT, who will not be specially compensated for such
solicitation activities. Arrangements may also be made with brokerage firms and
other custodians, nominees and fiduciaries for the forwarding of solicitation
materials to the beneficial owners of shares held of record by such persons,
and such persons will be reimbursed by AmREIT for their reasonable expenses
incurred in that effort.

   Vote Required. The merger will be approved if it receives the affirmative
vote of a majority of the shares entitled to vote at the AmREIT meeting. The
holders of a majority of the shares entitled to vote, present in person or by
proxy, constitute a quorum for purposes of the AmREIT meeting. A holder of a
share will be treated as being present at the AmREIT meeting if the holder of
such share is (1) present in person at the meeting, or (2) represented at the
meeting by a valid proxy, whether the instrument granting such proxy is marked
as casting a vote or abstaining, is left blank or does not empower such proxy
to vote with respect to some or all matters to be voted upon at the AmREIT
meeting. The proposal allowing AmREIT to postpone or

                                      156
<PAGE>

adjourn the AmREIT meeting to solicit additional votes will be approved if it
receives the affirmative vote of a majority of the votes cast at the AmREIT
meeting, whether or not a quorum is present. Abstentions and "broker non-votes"
(where a nominee holding shares for a beneficial owner has not received voting
instructions from the beneficial owner with respect to a particular matter and
such nominee does not possess or choose to exercise discretionary authority
with respect thereto) will be included in the determination of the number of
shares present at the AmREIT meeting for quorum purposes. Abstentions and
broker non-votes will have the same effect as a vote against the merger
proposal. Failure to return the proxy or failure to vote at the AmREIT meeting
will have the same effect as a vote against the merger proposal.

   Recommendation. For the reasons described herein, the independent directors
approved the merger agreements and the bylaw amendment thereunder. THE
INDEPENDENT DIRECTORS BELIEVE THE TERMS OF THE MERGER AGREEMENTS ARE FAIR FROM
A FINANCIAL POINT OF VIEW TO THE STOCKHOLDERS OF AmREIT AND IN THE BEST
INTEREST OF AmREIT AND ITS STOCKHOLDERS, AND UNANIMOUSLY RECOMMEND THAT THE
STOCKHOLDERS VOTE FOR APPROVAL OF THE MERGER AGREEMENTS AND THE ISSUANCE OF
SHARES PURSUANT THERETO. In making their recommendation, the independent
directors considered, among other things, the opinion of Morgan Keegan that the
consideration to be paid by AmREIT pursuant to the merger is fair to AmREIT and
its stockholders from a financial point of view and the independent appraisals
of the partnerships' properties prepared by Valuation Associates. See "THE
MERGER -- Background of the Merger" on page 34, "THE MERGER -- Independent
Directors' Reasons and Recommendations for the Merger" on page 35, and
"FAIRNESS OPINIONS" on page 66.

   Other Matters. AmREIT is unaware of any matter to be presented at the
special stockholders meeting other than the proposal to approve the merger
agreements and the bylaw amendment and the issuance of shares thereunder and
the proposal to permit the postponement or adjournment of the AmREIT meeting
for any reason, including to solicit additional votes.

Partnership Voting Procedures

   Distribution of Proxy Materials. This proxy statement, together with the
accompanying transmittal letter, the power of attorney and the limited partner
consent (we refer, collectively, to the power of attorney and limited partner
consent as the consent form), constitute the proxy materials being distributed
to the limited partners to obtain their votes "For" or "Against" each
respective partnership's participation in the merger.

   In order for AmREIT to acquire each partnership, limited partners holding
greater than 50% of the outstanding partnership units must approve the merger.
Each partnership will be acquired by a merger with AmREIT in the manner
described below and in the supplement relating to each respective partnership.
Therefore, limited partners who are not planning to attend the special meeting
of the limited partners and vote in person should complete and return the
consent form before the expiration of the solicitation period which is the time
period during which limited partners may vote "For" or "Against" the merger.
The solicitation period will commence upon delivery of the proxy materials to
limited partners (on or about      , 1999), and will continue until the later
of (1)      , 1999 (a date not more than 60 calendar days from the initial
delivery of the proxy materials), or (2) such later date as the general
partners may select and as to which they give you notice. At their discretion,
the general partners may elect to extend the solicitation period. Any consent
form received by the company that the general partners hired to tabulate your
votes, MAVRICC Management Systems, Inc., prior to    p.m.    time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If limited partners fail to return
a signed consent form by the end of the solicitation period, their respective
partnership units will be counted as voting "Against" the merger and they will
receive AmREIT shares if their partnership is acquired.

   The consent form consists of two parts. Part A seeks limited partner
approval of the merger and certain related matters. If limited partners have
units in more than one partnership, they will receive multiple

                                      157
<PAGE>

supplements and consent forms which will provide for separate votes for each
partnership in which they own an interest. If any limited partners return a
signed consent form but fails to indicate whether they are voting "For" or
"Against" any matter (including the merger), they will be deemed to have voted
"For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints H. Kerr Taylor as the attorney-in-
fact for the purpose of executing all other documents and instruments advisable
or necessary to complete the merger. The power of attorney is intended solely
to ease the administrative burden of completing the merger without needing to
obtain each limited partner's signature on multiple documents.

   Special Meetings. The general partners have scheduled special meetings of
the limited partners of each of the partnerships to discuss the proxy materials
and the terms of the merger prior to voting on the merger. The special meetings
will be held at        a.m.,          time, on      , 1999, at       . The
general partners intend to actively solicit limited partner support for the
merger and would like to use the special meetings to answer questions about the
merger and the proxy materials and to explain the reasons for the
recommendation that limited partners vote to approve the merger. Costs of
solicitation will be allocated as set forth in "THE MERGER -- Merger Expenses"
on page 62. No person will receive compensation contingent upon solicitation of
a favorable vote.

   Required Vote and Other Conditions. In order for AmREIT to acquire each
partnership, limited partners of each partnership holding a majority of the
outstanding partnership units and the general partners must approve the merger
and the amendments to each partnership's partnership agreement.

   Record Date and Outstanding Partnership Units. The record date is      ,
1999 for all partnerships. As of          , 1999, the following number of
partnership units were held of record by the number of limited partners
indicated below:

<TABLE>
<CAPTION>
                                                                   Number of
                                                      Number of   Partnership
                                           Number of Partnership Units Required
                                            Limited  Units Held   for Approval
               Partnership                 Partners   of Record    of Merger
               -----------                 --------- ----------- --------------
<S>                                        <C>       <C>         <C>
Taylor Income Investors, Ltd..............
Taylor Income Investors IV, Ltd...........
Taylor Income Investors V, Ltd............
Taylor Income Investors VI, Ltd...........
AAA Net Realty Fund VII, Ltd..............
AAA Net Realty Fund VIII, Ltd.............
AAA Net Realty Fund Goodyear, Ltd.........
AAA Net Realty Fund IX, Ltd...............
AAA Net Realty Fund X, Ltd................
AAA Net Realty Fund XI, Ltd...............
</TABLE>

   Limited partners are entitled to one vote for each partnership unit held.
Accordingly, the number of partnership units entitled to vote with respect to
the merger is equivalent to the number of partnership units held of record at
the record date.

   Investor Lists. Under the federal securities laws, each partnership is
required, upon a limited partner's written request, to provide to such limited
partner (1) a statement of the approximate number of limited partners in such
partnership and (2) the estimated cost of mailing a proxy statement, form of
consent or other similar communication to such limited partners. In addition,
limited partners have the right, at the general partners' option, either (A) to
have such partnership mail (at the limited partner's expense) copies of any
proxy

                                      158
<PAGE>

statement, consent form or other soliciting materials furnished by the general
partners to the other limited partners of such partnership or (B) to have such
partnership deliver to the limited partner, within five business days of the
receipt of the request, a reasonably current list of the names, addresses and
partnership units held by the limited partners of such partnership. The right
to receive the list of limited partners is subject to the requesting limited
partner's payment of the cost of mailing and duplication at a rate of $0.25 per
page.

   Tabulation of Votes. An automated system administered by MAVRICC Management
Systems, Inc. will tabulate the votes. Abstentions will be tabulated with
respect to the merger and related matters. Abstentions will have the effect of
a vote against the merger, as will the failure to return a proxy form and
broker nonvotes (where a broker submits a proxy but does not have authority to
vote a limited partner's partnership units on one or more matters).

   Revocability of Consents. Limited partners can change their votes at any
time before their proxies are voted at the special meeting. They can do this in
three ways: first, they can send any of the general partners a written
statement that they would like to revoke their consent; second, they can send
any of the general partners a new consent form, or third, they can attend the
special meeting and vote in person.

   Limited Partner Information. Pursuant to the partnership agreements of each
of Fund III, Fund IV, Fund V and Fund VI, each limited partner has the right to
at all times upon reasonable request, free access to inspect and copy the
records of the partnership and the right to obtain by mail a list of the names,
addresses and units owned by the limited partners of the partnerships. The
limited partners of each of Fund VII, Fund VIII, Fund GOODYEAR, and Fund IX
have the right at all times to obtain from the managing general partner, upon
payment of a fee to cover the costs of reproduction and mailing, a current list
of the names, addresses and number of limited partnership units owned by each
limited partner. Under the partnership agreement of both Fund X and Fund XI,
limited partners may obtain a current list of the names, addresses and number
of limited partnership units owned by each limited partner upon written request
delivered to the general partners and the payment of a reasonable charge for
copying and mailing. To satisfy the requirements of each partnership, the
general partners will provide a list of the names, addresses and number of
limited partnership units owned by the limited partners of their partnership to
any limited partner who delivers a written request therefor to the general
partners and pays a reproduction and mailing charge of $10.00.

   Recommendation. For the reasons described herein, the general partners
approved each merger agreement for each partnership. THE GENERAL PARTNERS
BELIEVE THAT THE TERMS OF EACH MERGER AGREEMENT, INCLUDING THE CONSIDERATION TO
BE RECEIVED BY THE LIMITED PARTNERS IN THE MERGER, ARE FAIR TO AND IN THE BEST
INTERESTS OF THE RESPECTIVE LIMITED PARTNERS AND RECOMMEND THAT THE LIMITED
PARTNERS VOTE FOR APPROVAL OF EACH MERGER AGREEMENT AND THE PARTNERSHIP
AMENDMENT. In making their recommendation, the general partners considered,
among other things, the Houlihan fairness opinion that the consideration to be
received by the limited partners in connection with the merger is fair to the
limited partners from a financial point of view. See "FAIRNESS OPINIONS -- The
Houlihan Fairness Opinions" beginning on page 70.

                                      159
<PAGE>

                                    EXPERTS

   The (i) consolidated financial statements of AmREIT, Inc. as of December 31,
1998 and for each of the two years in the period ended December 31, 1998 and
(ii) the combined statements of revenues and certain expenses of real estate
properties anticipated to be acquired for each of the two years in the period
ended December 31, 1998 included in this Joint Proxy and Consent Solicitation
Statement and Prospectus have been audited by Deloitte & Touche LLP,
independent auditors, as stated in their reports appearing herein, and have
been so included in reliance upon the reports of such firm given their
authority as experts in accounting and auditing.

                                 LEGAL OPINIONS

   The legality of the shares to be issued in the merger will be passed on for
AmREIT by Locke Liddell & Sapp LLP, Dallas, Texas, counsel to AmREIT and to
each partnership, which will deliver opinions to AmREIT and each partnership
respectively, concerning federal income tax consequences of the merger.

                      WHERE YOU CAN FIND MORE INFORMATION

   AmREIT, Fund IX and Fund X are each subject to the informational
requirements of the Securities Exchange Act of 1934, as amended, and, in
accordance therewith, file reports, proxy or proxy statements and other
information with the SEC. All reports, proxy or consent solicitation statements
and other information filed by AmREIT, Fund IX and Fund X with the SEC can be
inspected and copied at the public reference facilities maintained by the SEC
at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at its
Regional Offices at Suite 1400, 500 West Madison Street, Chicago, Illinois
60661 and Suite 1300, 7 World Trade Center, New York, New York 10048. Copies of
such material can be obtained from the Public Reference Section of the SEC at
450 Fifth Street, N.W., Washington, D.C. 20549, upon payment of the prescribed
fees. The SEC maintains a Web site that contains reports, proxy or consent
solicitation and information statements and other information regarding AmREIT,
Fund IX and Fund X and other registrants that have filed electronically with
the SEC. The address of the site is http://www.sec.gov.

   AmREIT has filed a registration statement on Form S-4 to register with the
SEC the AmREIT common stock to be delivered to the limited partners in this
merger. This proxy statement is a part of that registration statement and
constitutes a proxy statement of AmREIT in addition to being a proxy statement
of AmREIT for its special meeting and a proxy statement for the limited
partners.

   A separate supplement to this proxy statement has been prepared for each
partnership to highlight the risks, effects and fairness of the merger that are
particular to the respective partnership. The limited partners of each
partnership will receive, with this proxy statement , the supplement that
corresponds to their partnership. The limited partners of a particular
partnership may also receive copies of the supplements prepared for any or all
of the partnerships and copies of such supplements will be provided promptly,
without charge, to each limited partner or his or her representative who has
been so designated in writing upon written request to the particular
partnership at 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

                                      160
<PAGE>

                         INDEX TO FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
Pro Forma Financial Information (Unaudited)...............................  F-3
Assumption 1--100% Partnership Participation..............................  F-4
  Pro Forma Balance Sheet as of March 31, 1999 (Unaudited)................  F-4
  Notes to Pro Forma Balance Sheet (Unaudited)............................  F-5
  Pro Forma Statement of Operations for the Year Ended December 31, 1998
   (Unaudited)............................................................  F-7
  Notes to Pro Forma Statement of Operations (Unaudited)..................  F-8
  Pro Forma Statement of Operations for the Three Months Ended March 31,
   1999 (Unaudited).......................................................  F-9
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-10
Assumption 2--100% Partnership Participation with notes issued to 20% of
 the Investors............................................................ F-11
  Pro Forma Balance Sheet as of March 31, 1999 (Unaudited)................ F-11
  Notes to Pro Forma Balance Sheet (Unaudited)............................ F-12
  Pro Forma Statement of Operations for the Year Ended December 31, 1998
   (Unaudited)............................................................ F-14
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-15
  Pro Forma Statement of Operations for the Three Months Ended March 31,
   1999 (Unaudited)....................................................... F-16
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-17
Assumption 3--50% Partnership Participation............................... F-18
  Pro Forma Balance Sheet as of March 31, 1999 (Unaudited)................ F-18
  Notes to Pro Forma Balance Sheet (Unaudited)............................ F-19
  Pro Forma Statement of Operations for the Year Ended December 31, 1998
   (Unaudited)............................................................ F-21
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-22
  Pro Forma Statement of Operations for the Three Months Ended March 31,
   1999 (Unaudited)....................................................... F-23
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-24
Assumption 4--50% Partnership Participation with notes issued to 20% of
 the Investors............................................................ F-25
  Pro Forma Balance Sheet as of March 31, 1999 (Unaudited)................ F-25
  Notes to Pro Forma Balance Sheet (Unaudited)............................ F-26
  Pro Forma Statement of Operations for the Year Ended December 31, 1998
   (Unaudited)............................................................ F-28
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-29
  Pro Forma Statement of Operations for the Three Months Ended March 31,
   1999 (Unaudited)....................................................... F-30
  Notes to Pro Forma Statement of Operations (Unaudited).................. F-31
Historical Financial Information.......................................... F-32
  Financial Statements for the Three Months Ended March 31, 1999 and 1998
   (Unaudited):
    Consolidated Balance Sheet as of March 31, 1999 (Unaudited)........... F-32
    Consolidated Statement of Income for the Three Months Ended March 31,
     1999 and 1998 (Unaudited)............................................ F-33
</TABLE>

                                      F-1
<PAGE>

<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
    Consolidated Statements of Cash Flows for the Three Months Ended March
     31, 1999 and 1998 (Unaudited)........................................ F-34
    Notes to Consolidated Financial Statements for Three Months Ended
     March 31, 1999 and 1998 (Unaudited).................................. F-35
  Financial Statements for the Years Ended December 31, 1998 and 1997..... F-41
    Independent Auditors' Report.......................................... F-41
    Consolidated Balance Sheet, December 31, 1998......................... F-42
    Consolidated Statements of Operations for the Years Ended December 31,
     1998 and 1997........................................................ F-43
    Consolidated Statements of Shareholders' Equity for the Years Ended
     December 31, 1998 and 1997........................................... F-44
    Consolidated Statements of Cash Flows for the Years Ended December 31,
     1998 and 1997........................................................ F-45
    Notes to Consolidated Financial Statements for the Years Ended
     December 31, 1998 and 1997........................................... F-46
  Partnership Properties.................................................. F-55
    Combined Statements of Revenues and Certain Expenses of the Real
     Estate Properties Anticipated to be Acquired:
    Independent Auditors Report........................................... F-55
    Combined Statements of Revenue and Certain Expenses of Real Estate
     Properties Anticipated to be Acquired for the Years Ended December
     31, 1998 and 1997 and the Three Months Ended March 31, 1999 and 1998
     (Unaudited).......................................................... F-56
    Notes to Combined Statements of Revenue and Certain Expenses of Real
     Estate Properties Anticipated to be Acquired......................... F-57
</TABLE>


                                      F-2
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                  PRO FORMA FINANCIAL INFORMATION (UNAUDITED)

   The following selected unaudited pro forma financial information for AmREIT,
Inc. and subsidiaries (the "Company") gives effect to the merger as defined
elsewhere herein and is based on estimates and assumptions set forth in the
notes to the pro-forma financial statements which include pro forma
adjustments. The unaudited pro forma financial information also gives effect to
the merger completed June 5, 1998 between the Company and American Asset
Advisers Realty Corporation (the "Adviser"). This unaudited pro forma financial
information has been prepared from the historical financial statements of the
Company, the Adviser and the Partnerships that currently own the properties
(the "Partnerships"). The pro forma balance sheet assumes that the merger
occurred on March 31, 1999. The pro forma statements of operations assumed that
both mergers occurred on January 1, 1998. The pro forma financial information
has been prepared using the purchase method of accounting whereby the assets
and liabilities of the partnerships are allocated based upon estimated fair
market value, based upon preliminary estimates, which are subject to change as
additional information is obtained. The purchase price and the allocations of
the purchase price are subject to final determination based upon estimates and
other evaluations of fair market value. Therefore, the purchase price and the
allocations reflected in the following pro forma financial information may
differ from the amounts ultimately determined.

   There are a large number of combinations of Partnership participation in the
merger. The actual combination that will result cannot possibly be known or
predicted until the votes of the partners of the Partnerships have been
determined.

   The unaudited pro forma financial information does not purport to be
indicative of the results which actually would have been obtained if the merger
had been effected on the dates indicated or of the results which may be
obtained in the future and should be read in conjunction with the annual
financial statements and notes thereto of the Partnerships and the Company.

                                      F-3
<PAGE>

                 ASSUMPTION 1 -- 100% PARTNERSHIP PARTICIPATION

                         AmREIT, INC. AND SUBSIDIARIES

                    PRO FORMA CONSOLIDATED BALANCE SHEET (1)

                                 MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           Pro Forma        Pro Forma
                          Historical      Adviser and     Properties and        Pro Forma
                            Company       Adjustments      Adjustments            Total
         ASSETS           -----------     -----------     --------------       -----------
<S>                       <C>             <C>             <C>                  <C>
Cash and cash
 equivalents............  $ 1,014,282     $        --      $   352,110 (3)     $ 1,366,392
Accounts receivable.....       90,688              --           77,587 (3)         168,275
Notes receivable........    1,567,028              --          193,030 (3)       1,760,058
Investment in joint
 venture................      348,936              --               --             348,936
Property, net...........   30,712,230              --       22,321,432 (3)      53,483,886
                                                               450,224 (5)
Net investment in direct
 financing leases.......    3,173,757              --               --           3,173,757
Other assets............      721,020              --               --             721,020
                          -----------     -----------      -----------         -----------
Total assets............  $37,627,941     $        --      $23,394,383         $61,022,324
                          ===========     ===========      ===========         ===========
<CAPTION>
     LIABILITIES &
    SHAREHOLDERS' &
    PARTNERS' EQUITY
      LIABILITIES
<S>                       <C>             <C>             <C>                  <C>
Notes payable...........  $15,080,111     $        --      $        --         $15,080,111
Accounts payable........      309,268              --          900,448 (5)       1,269,228
                                                                59,512 (3)
Security deposit........       15,050              --           23,300 (3)          38,350
                          -----------     -----------      -----------         -----------
Total liabilities.......   15,404,429              --          983,260          16,387,689
MINORITY INTEREST.......    5,210,538              --       (5,210,538)(3)              --
SHAREHOLDERS' AND
 PARTNERS' EQUITY
Preferred stock, $.01
 par value, 10,001,000
 shares authorized, none
 issued.................
Common Stock, $.01 par
 value, 100,010,000
 shares authorized,
 2,384,117 and 5,738,816
 shares issued and
 outstanding on
 historical and pro-
 forma basis,
 respectively...........       23,841 (2)       3,491(2)        30,056 (3)(4)       57,388
Capital in excess of par
 value..................   21,655,867 (2)   3,575,234(2)    28,041,829 (3)(4)   52,822,706
                                                              (450,224)(5)
Accumulated
 distributions in excess
 of earnings............   (4,560,241)(2)  (3,578,725)(2)           --          (8,138,966)
Cost of Treasury Stock,
 11,373 shares..........     (106,493)             --               --            (106,493)
                          -----------     -----------      -----------         -----------
Total shareholders' and
 partners' equity.......   17,012,974              --       27,621,661          44,634,635
                          -----------     -----------      -----------         -----------
Total liabilities and
 shareholders' and
 partners' equity.......  $37,627,941     $        --      $23,394,383         $61,022,324
                          ===========     ===========      ===========         ===========
</TABLE>

                     See Notes to Pro Forma Balance Sheet.

                                      F-4
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                 NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties was completed on March 31, 1999. The Partnership properties
    include the acquisition of a minority interest in several joint ventures
    with the Company. Pro forma adjustments from the acquisition of the
    Partnership properties are based on the assumption that the acquisitions
    are approved by 100% of the limited partners and that none of the partners
    elect to take a note in lieu of Company stock.

(2) On June 5, 1998, the Company's shareholders voted to approve an agreement
    and plan of merger with the Adviser whereby the stockholder of the Adviser
    agreed to exchange 100% of the outstanding shares of common stock of the
    Adviser for up to 900,000 shares of the Company's stock. According to the
    Agreement and Plan of Merger between the Company and the Adviser, 213,260
    shares of common stock were issuable effective June 5, 1998. The issuance
    of these shares is included in the historical financial information of the
    Company included in the Pro Forma Balance Sheet.

  In addition, the remaining 686,740 shares of stock currently valued at
  $7,039,085 are contingently issuable for a period of up to 24 calendar
  quarters following the closing of the transaction. Within 30 days after the
  end of each calendar quarter, shares will be issued up to the level where
  total shares issued to the shareholder of the Adviser pursuant to the
  acquisition of the Adviser does not exceed 9.8% of the Company's total
  shares then issued and outstanding. The issuance of these additional shares
  will be expensed as they are issued. Accordingly, the Pro Forma Balance
  Sheet includes an adjustment to reflect the issuance of 349,144 additional
  shares of common stock as a result of the proposed merger, leaving a
  balance of 337,596 shares, as contigently issuable.

(3) Represents adjustments for the purchase method of accounting whereby the
    net assets owned by the Partnerships are recorded based on the estimated
    fair value of the properties acquired, and other net assets (cash,
    receivables, payables and security deposits) of the Partnerships as
    follows:

<TABLE>
<CAPTION>
                                                                       Total
                                                           Other--   Purchase
                                              Real Estate    Net       Price
                                              ----------- --------- -----------
<S>                                           <C>         <C>       <C>
Taylor Income Investors III, Ltd............. $   825,000 $  48,537 $   873,537
Taylor Income Investors IV, Ltd..............     398,956   110,501     509,457
Taylor Income Investors V, Ltd...............     349,014   104,111     453,125
Taylor Income Investors VI, Ltd..............     346,000         0     346,000
AAA Net Realty Fund VII, Ltd.................     922,000    29,700     951,700
AAA Net Realty Fund VIII, Ltd................   1,644,000    57,393   1,701,393
AAA Net Realty Fund Goodyear, Ltd............   1,058,000    15,907   1,073,907
AAA Net Realty Fund IX, Ltd..................   5,251,000    91,862   5,342,862
AAA Net Realty Fund X, Ltd...................  10,495,000         0  10,495,000
AAA Net Realty Fund XI, Ltd..................   6,243,000    81,904   6,324,904
                                              ----------- --------- -----------
                                               27,531,970   539,915  28,071,885
Less: Minority Interest......................   5,210,538        --   5,210,538
                                              ----------- --------- -----------
Net Adjustment............................... $22,321,432 $ 539,915 $22,861,347
                                              =========== ========= ===========
</TABLE>

                                      F-5
<PAGE>

(4) Represents the issuance of 3,005,555 shares of Company stock valued at
    $28,071,885 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>
                                                            Trust
                                     Exchange L.P. Units   Shares
                                      Ratio   Outstanding  Issued      Value
                                     -------- ----------- --------- -----------
<S>                                  <C>      <C>         <C>       <C>
Taylor Income Investors III, Ltd...    98.97     945.00      93,526 $   873,533
Taylor Income Investors IV, Ltd....    88.69     615.00      54,546     509,460
Taylor Income Investors V, Ltd.....   101.07     480.00      48,514     453,121
Taylor Income Investors VI, Ltd....   123.48     300.00      37,045     346,000
AAA Net Realty Fund VII, Ltd.......    89.67    1125.00     100,876     942,182
AAA Net Realty Fund VIII, Ltd......    96.96    1860.00     180,340   1,684,376
AAA Net Realty Fund Goodyear,
 Ltd...............................    85.27    1335.00     113,830   1,063,172
AAA Net Realty Fund IX, Ltd........   106.12    5390.50     572,041   5,342,863
AAA Net Realty Fund X, Ltd.........    98.11   11453.60   1,123,662  10,495,003
AAA Net Realty Fund XI, Ltd........    95.90    7061.21     677,185   6,324,908
                                                          --------- -----------
Total Limited Partners.............                       3,001,565  28,034,618
                                                          --------- -----------
General Partners...................                           3,990      37,267
                                                          --------- -----------
Total..............................                       3,005,555 $28,071,885
                                                          ========= ===========
</TABLE>

  The share price was agreed to by the General Partner of each of the
  Partnerships and the Independent Directors of the Company based upon the
  price of the Company's shares in its last public offering reduced by
  selling commissions and related expenses.

(5) Represents estimated legal and professional fees.

                                      F-6
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                      FOR THE YEAR ENDED DECEMBER 31, 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                         Pro Forma        Pro Forma
                           Historical   Adviser and     Properties and Pro Forma
                             Company    Adjustments     Adjustments(4)   Total
                           -----------  -----------     -------------- ----------
<S>                        <C>          <C>             <C>            <C>
REVENUES
  Rental income from
   operating leases......  $ 2,401,048  $       --        $2,221,053   $4,622,101
  Earned income from
   direct financing
   leases................      340,709          --            70,374      411,083
  Service fees and other
   income................      187,577     130,870 (2)            --      318,447
  Interest income........       98,692          --            20,563      119,255
                           -----------  ----------        ----------   ----------
    TOTAL REVENUES.......    3,028,026     130,870         2,311,990    5,470,886
                           -----------  ----------        ----------   ----------
EXPENSES
  General operating and
   administrative........      562,110      92,819 (2)       104,175      759,104
  Reimbursements and fees
   to related party......       40,607          --                --       40,607
  Amortization...........       62,754         177 (2)            --       62,931
  Depreciation...........      355,114       8,644 (2)       525,123      888,881
  Interest...............      402,707       3,896 (2)            --      406,603
  Merger costs(3)........    2,427,658  (2,427,658)(3)            --           --
  Potential acquisition
   costs(3)..............      464,303    (464,303)(5)            --           --
                           -----------  ----------        ----------   ----------
    TOTAL EXPENSES.......    4,315,253  (2,786,425)          629,298    2,158,126
                           -----------  ----------        ----------   ----------
PRO FORMA INCOME (LOSS)
 BEFORE MINORITY INTEREST
 IN NET INCOME OF
 CONSOLIDATED JOINT
 VENTURES................   (1,287,227)  2,917,295         1,682,692    3,312,760
MINORITY INTEREST IN NET
 INCOME OF CONSOLIDATED
 JOINT VENTURES..........     (518,559)         --           518,559           --
                           -----------  ----------        ----------   ----------
PRO FORMA NET INCOME
 (LOSS)..................  $(1,805,786) $2,917,295        $2,201,251   $3,312,760
                           ===========  ==========        ==========   ==========
PRO FORMA EARNINGS (LOSS)
 PER SHARE:
  Basic..................  $     (0.81)                                $     0.59
                           ===========                                 ==========
  Diluted................  $     (0.81)                                $     0.59
                           ===========                                 ==========
WEIGHTED AVERAGE COMMON
 AND COMMON EQUIVALENT
 SHARES OUTSTANDING:
  Basic..................    2,226,403                                  5,571,284
                           ===========                                 ==========
  Diluted................    2,226,403                                  5,571,284
                           ===========                                 ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-7
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 100% of the limited partners and that none of
    the partners elect to take a note in lieu of Company stock.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

  . Amortization expense, depreciation expense and interest expense are
    recorded at historical amounts.

  . Service fee income is recorded for administrative, acquisition and
    management services provided to entities other than the Company. Service
    fee income of $459,472 for services provided to the Company has been
    excluded as those fees were either capitalized or expensed by the Company
    as incurred.

  . General and administrative expenses include costs incurred in providing
    various administrative, acquisition and management services to entities
    other than the Company. Of the Adviser's historical general and
    administrative expenses for the period, $585,164 which has been allocated
    to the Company or has been capitalized by the Company has been excluded
    from the pro-forma totals.

(3) To the extent that the consideration paid for the Adviser exceeded the fair
    value of the net tangible assets received, an expense was recorded as an
    operating expense on the Company's Statement of Operations. Because the
    purpose of the pro forma statement of operations is to reflect the expected
    continuing impact of the merger on the Company, this adjustment has been
    eliminated in the pro forma financial statement. For the year ended
    December 31, 1998, this pro forma expense would have been $5,741,855 based
    on the issuance of 213,260 shares at closing on January 1, 1998 and 346,921
    additional shares issued during the year in accordance with the partial
    satisfaction of the share balance issuance criteria described in the
    Agreement and Plan of Merger. Up to 686,740 shares of stock are
    contingently issuable for a period of up to 24 calendar quarters following
    the closing of the transaction. Within 30 days after the end of each
    calendar quarter, shares will be issued up to the level where total shares
    issued to the shareholder of the Adviser pursuant to the acquisition of the
    Adviser does not exceed 9.8% of the Company's total shares then issued and
    outstanding. Based on the pro forma financial statement 339,819 of these
    shares remain at December 31, 1998. The issuance of these additional shares
    will be expensed as they are issued.

  Pro forma weighted average shares outstanding consists of the historical
  weighted average shares outstanding of the Company, the shares issued for
  both mergers on January 1, 1998 and 75% of the additional shares issued for
  the Adviser during 1998.

(4) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation, based upon the purchase price which represents the fair
    value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . General and administrative expenses, primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(5) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

                                      F-8
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                   FOR THE THREE MONTHS ENDED MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                     Pro Forma
                                       Historical  Properties and  Pro Forma
                                        Company     Adjustments      Total
                                       ----------  --------------  ----------
<S>                                    <C>         <C>             <C>
REVENUES
  Rental income from operating
   leases............................. $ 777,760      $575,541 (2) $1,353,301
  Earned income from direct financing
   leases.............................    85,375        17,668 (2)    103,043
  Other income........................   202,012            --        202,012
  Interest income.....................    24,975         4,893 (2)     29,868
                                       ---------      --------     ----------
    TOTAL REVENUES.................... 1,090,122       598,102      1,688,224
                                       ---------      --------     ----------
EXPENSES
  General operating and
   administrative.....................   183,019        21,472 (2)    204,491
  Interest............................   247,974            --        247,974
  Depreciation........................   117,670       131,281 (2)    248,951
  Amortization........................    15,688            --         15,688
  Potential acquisition costs.........    20,523       (20,523)(3)         --
                                       ---------      --------     ----------
    TOTAL EXPENSES....................   584,874       132,230        717,104
                                       ---------      --------     ----------
PRO FORMA INCOME BEFORE MINORITY
 INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........   505,248       465,872 (2)    971,120
FEDERAL INCOME TAX EXPENSE, NON-
 QUALIFIED REIT SUBSIDIARY............   (51,940)           --        (51,940)
MINORITY INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........  (131,620)      131,620 (2)         --
                                       ---------      --------     ----------
PRO FORMA NET INCOME.................. $ 321,688      $597,492     $  919,180
                                       =========      ========     ==========
PRO FORMA EARNINGS PER SHARE:
  Basic............................... $    0.14               (4) $     0.16
                                       =========                   ==========
  Diluted............................. $    0.14                   $     0.16
                                       =========                   ==========
WEIGHTED AVERAGE COMMON AND COMMON
 EQUIVALENT SHARES OUTSTANDING:
  Basic............................... 2,372,744                    5,716,130
                                       =========                   ==========
  Diluted............................. 2,372,744                    5,716,130
                                       =========                   ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-9
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 100% of the limited partners and that none of
    the partners elect to take a note in lieu of Company stock.

(2) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties Partnership properties which have not been consolidated by the
    Company. Six of the Partnerships' properties which are majority owned by
    the Company are included in the historical financial information of the
    Company. These properties were acquired through joint ventures with AAA
    Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation based upon the purchase price which represents the fair
    market value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . General and administrative expenses primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(3) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

(4) Pro forma weighted average shares outstanding consists of the historical
    weighted average shares outstanding of the Company, the shares issued for
    both mergers on January 1, 1998 and the additional shares issued for the
    Adviser during 1998.

                                      F-10
<PAGE>

                 ASSUMPTION 2 -- 100% PARTNERSHIP PARTICIPATION
                   WITH NOTES ISSUED TO 20% OF THE INVESTORS

                         AmREIT, INC. AND SUBSIDIARIES

                    PRO FORMA CONSOLIDATED BALANCE SHEET (1)

                                 MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           Pro Forma        Pro Forma
                          Historical      Adviser and     Properties and        Pro Forma
                            Company       Adjustments      Adjustments            Total
                          -----------     -----------     --------------       -----------
<S>                       <C>             <C>             <C>                  <C>
         ASSETS
Cash and cash
 equivalents............  $ 1,014,282     $       --       $   352,110 (3)     $   861,769
                                                              (504,623 (6)
Accounts receivable.....       90,688             --            77,587 (3)         168,275
Notes receivable........    1,567,028             --           193,030 (3)       1,760,058
Investment in joint
 venture................      348,936             --                --             348,936
Property, net...........   30,712,230             --        21,760,740 (3)      52,923,194
                                                               450,224 (5)
Net investment in direct
 financing leases.......    3,173,757             --                --           3,173,757
Other assets............      721,020             --                --             721,020
                          -----------     ----------       -----------         -----------
Total assets............  $37,627,941     $       --       $22,329,068         $59,957,009
                          ===========     ==========       ===========         ===========

<CAPTION>
     LIABILITIES &
    SHAREHOLDERS' &
    PARTNERS' EQUITY
      LIABILITIES
<S>                       <C>             <C>             <C>                  <C>
Notes payable...........  $15,080,111     $       --       $ 4,541,609 (6)     $19,621,720
Accounts payable........      309,268             --           900,448 (5)       1,269,228
                                                                59,512 (3)
Security deposit........       15,050             --            23,300 (3)          38,350
                          -----------     ----------       -----------         -----------
Total liabilities.......   15,404,429             --         5,524,869          20,929,298
MINORITY INTEREST.......    5,210,538             --        (5,210,538)(3)              --
SHAREHOLDERS' AND
 PARTNERS' EQUITY
Preferred stock, $.01
 par value, 10,001,000
 shares authorized, none
 issued.................
Common Stock, $.01 par
 value, 100,010,000
 shares authorized,
 2,384,117 and 5,073,280
 shares issued and
 outstanding on
 historical and pro-
 forma basis,
 respectively...........       23,841 (2)      2,839(2)         24,052 (3)(4)       50,732
Capital in excess of par
 value..................   21,655,867 (2)  2,907,356(2)     22,440,909 (3)(4)   46,553,908
                                                              (450,224)(5)
Accumulated
 distributions in excess
 of earnings............   (4,560,241)(2) (2,910,195)(2)            --          (7,470,436)
Cost of Treasury Stock,
 11,373 shares..........     (106,493)            --                --            (106,493)
                          -----------     ----------       -----------         -----------
Total shareholders' and
 partners' equity.......   17,012,974             --        22,014,737          39,027,711
                          -----------     ----------       -----------         -----------
Total liabilities and
 shareholders' and
 partners' equity.......  $37,627,941     $       --       $22,329,068         $59,957,009
                          ===========     ==========       ===========         ===========
</TABLE>

                     See Notes to Pro Forma Balance Sheet.

                                      F-11
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                 NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties was completed on March 31, 1999. The Partnership properties
    include the acquisition of a minority interest in several joint ventures
    with the Company. Pro forma adjustments from the acquisition of the
    Partnership properties are based on the assumption that the acquisitions
    are approved by 100% of the limited partners and that 20% of the partners
    elect to take notes and cash in lieu of Company stock.

(2) On June 5, 1998, the Company's shareholders voted to approve an agreement
    and plan of merger with the Adviser whereby the stockholder of the Adviser
    agreed to exchange 100% of the outstanding shares of common stock of the
    Adviser for up to 900,000 shares of the Company's stock. According to the
    Agreement and Plan of Merger between the Company and the Adviser, 213,260
    shares of common stock were issuable effective June 5, 1998. The issuance
    of these shares is included in the historical financial information of the
    Company included in the Pro Forma Balance Sheet.

  In addition, the remaining 686,740 shares of stock currently valued at
  $7,039,085 are contingently issuable for a period of up to 24 calendar
  quarters following June 5, 1998, the closing date of the transaction.
  Within 30 days after the end of each calendar quarter, shares will be
  issued up to the level where total shares issued to the shareholder of the
  Adviser pursuant to the acquisition of the Adviser does not exceed 9.8% of
  the Company's total shares then issued and outstanding. The issuance of
  these additional shares will be expensed as they are issued. Accordingly,
  the Pro Forma Balance Sheet includes an adjustment to reflect the issuance
  of 283,921 additional shares of common stock as a result of the merger,
  leaving a balance of 402,819 shares, as contigently issuable.

(3) Represents adjustments for the purchase method of accounting whereby the
    net assets owned by the Partnerships are recorded based on the estimated
    fair value of the properties acquired, and other net cash (cash,
    receivables, payables and security deposits) of the Partnerships as
    follows:

<TABLE>
<CAPTION>
                                                                       Total
                                                           Other--   Purchase
                                              Real Estate    Net       Price
                                              ----------- --------- -----------
<S>                                           <C>         <C>       <C>
Taylor Income Investors III, Ltd............. $   808,198 $  48,537 $   856,735
Taylor Income Investors IV, Ltd..............     390,831   110,501     501,332
Taylor Income Investors V, Ltd...............     341,906   104,111     446,017
Taylor Income Investors VI, Ltd..............     338,954         0     338,954
AAA Net Realty Fund VII, Ltd.................     903,223    29,700     932,923
AAA Net Realty Fund VIII, Ltd................   1,610,520    57,393   1,667,913
AAA Net Realty Fund Goodyear, Ltd............   1,036,454    15,907   1,052,361
AAA Net Realty Fund IX, Ltd..................   5,144,063    91,862   5,235,925
AAA Net Realty Fund X, Ltd...................  10,281,268         0  10,281,268
AAA Net Realty Fund XI, Ltd..................   6,115,861    81,904   6,197,765
                                              ----------- --------- -----------
                                               26,971,278   539,915  27,511,193
Less: Minority Interest......................   5,210,538        --   5,210,538
                                              ----------- --------- -----------
Net Adjustment............................... $21,760,740 $ 539,915 $22,300,655
                                              =========== ========= ===========
</TABLE>

                                      F-12
<PAGE>

(4) Represents the issuance of 2,405,242 shares of Company stock valued at
    $22,464,961 based upon a per share price of $9.34 as follows:

<TABLE>
<CAPTION>
                                                            Trust
                                     Exchange L.P. Units   Shares
                                      Ratio   Outstanding  Issued      Value
                                     -------- ----------- --------- -----------
<S>                                  <C>      <C>         <C>       <C>
Taylor Income Investors III, Ltd...    98.97     756.00      74,821 $   698,830
Taylor Income Investors IV, Ltd....    88.69     492.00      43,637     407,566
Taylor Income Investors V, Ltd.....   101.07     384.00      38,812     362,500
Taylor Income Investors VI, Ltd....   123.48     240.00      29,636     276,800
AAA Net Realty Fund VII, Ltd.......    89.67     900.00      80,701     753,746
AAA Net Realty Fund VIII, Ltd......    96.96    1488.00     144,272   1,347,500
AAA Net Realty Fund Goodyear,
 Ltd...............................    85.27    1068.00      91,064     850,540
AAA Net Realty Fund IX, Ltd........   106.12    4312.40     457,633   4,274,290
AAA Net Realty Fund X, Ltd.........    98.11    9162.90     898,928   8,396,000
AAA Net Realty Fund XI, Ltd........    95.90    5649.00     541,748   5,059,922
                                                          --------- -----------
Total Limited Partners.............                       2,401,252  22,427,694
                                                          --------- -----------
General Partners...................                           3,990      37,267
                                                          --------- -----------
Total..............................                       2,405,242 $22,464,961
                                                          ========= ===========
</TABLE>

  The share price was agreed to by the General Partner of each of the
  Partnerships and the Independent Directors of the Company based upon the
  price of the Company's shares in its last public offering reduced by
  selling commissions and related expenses.

(5) Represents estimated legal and professional fees.

(6) Represents notes and cash to 20% of the limited partners in lieu of Company
    stock.

                                      F-13
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                      FOR THE YEAR ENDED DECEMBER 31, 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                         Pro Forma        Pro Forma
                           Historical   Adviser and     Properties and Pro Forma
                             Company    Adjustments     Adjustments(4)   Total
                           -----------  -----------     -------------- ----------
<S>                        <C>          <C>             <C>            <C>
REVENUES
  Rental income from
   operating leases......  $ 2,401,048  $       --        $2,221,053   $4,622,101
  Earned income from
   direct financing
   leases................      340,709          --            70,374      411,083
  Service fees and other
   income................      187,577     130,870 (2)            --      318,447
  Interest income........       98,692          --            20,563      119,255
                           -----------  ----------        ----------   ----------
    TOTAL REVENUES.......    3,028,026     130,870         2,311,990    5,470,886
                           -----------  ----------        ----------   ----------
EXPENSES
  General operating and
   administrative........      562,110      92,819 (2)       104,175      759,104
  Reimbursements and fees
   to related party......       40,607          --                --       40,607
  Amortization...........       62,754         177 (2)            --       62,931
  Depreciation...........      355,114       8,644 (2)       513,266      877,024
  Interest...............      402,707       3,896 (2)       271,671      678,274
  Merger costs(3)........    2,427,658  (2,427,658)(3)            --
  Potential acquisition
   costs(3)..............      464,303    (464,303)(5)            --           --
                           -----------  ----------        ----------   ----------
    TOTAL EXPENSES.......    4,315,253  (2,786,425)          889,112    2,417,940
                           -----------  ----------        ----------   ----------
PRO FORMA INCOME (LOSS)
 BEFORE MINORITY INTEREST
 IN NET INCOME OF
 CONSOLIDATED JOINT
 VENTURES................   (1,287,227)  2,917,295         1,422,878    3,052,946
MINORITY INTEREST IN NET
 INCOME OF CONSOLIDATED
 JOINT VENTURES..........     (518,559)         --           518,559           --
                           -----------  ----------        ----------   ----------
PRO FORMA NET INCOME
 (LOSS)..................  $(1,805,786) $2,917,295        $1,941,437   $3,052,946
                           ===========  ==========        ==========   ==========
PRO FORMA EARNINGS (LOSS)
 PER SHARE:
  Basic..................  $     (0.81)                                $     0.62
                           ===========                                 ==========
  Diluted................  $     (0.81)                                $     0.62
                           ===========                                 ==========
WEIGHTED AVERAGE COMMON
 AND COMMON EQUIVALENT
 SHARES OUTSTANDING:
  Basic..................    2,226,403                                  4,924,020
                           ===========                                 ==========
  Diluted................    2,226,403                                  4,924,020
                           ===========                                 ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-14
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 100% of the limited partners and that 20% of
    the partners elect to take a note in lieu of Company stock.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

  . Amortization expense, depreciation expense and interest expense are
    recorded at historical amounts.

  . Service fee income is recorded for administrative, acquisition and
    management services provided to entities other than the Company. Service
    fee income of $459,472 for services provided to the Company has been
    excluded as those fees were either capitalized or expensed by the Company
    as incurred.

  . General and administrative expenses include costs incurred in providing
    various administrative, acquisition and management services to entities
    other than the Company. Of the Adviser's historical general and
    administrative expenses for the period, $585,164 which has been allocated
    to the Company or has been capitalized by the Company has been excluded
    from the pro-forma totals.

(3) To the extent that the consideration paid for the Adviser exceeded the fair
    value of the net tangible assets received, an expense was recorded as an
    operating expense on the Company's Statement of Operations. Because the
    purpose of the pro forma statement of operations is to reflect the expected
    continuing impact of the merger on the Company, this adjustment has been
    eliminated in the pro forma financial statement. For the year ended
    December 31, 1998, this pro forma expense would have been $5,075,349 based
    on the issuance of 213,260 shares at closing on January 1, 1998 and 281,896
    additional shares issued during the year in accordance with the partial
    satisfaction of the share balance issuance criteria described in the
    Agreement and Plan of Merger. Up to 686,740 shares of stock are
    contingently issuable for a period of up to 24 calendar quarters following
    the closing of the transaction. Within 30 days after the end of each
    calendar quarter, shares will be issued up to the level where total shares
    issued to the shareholder of the Adviser pursuant to the acquisition of the
    Adviser does not exceed 9.8% of the Company's total shares then issued and
    outstanding. Based on the pro forma financial statement 404,844 of these
    shares remain at December 31, 1998. The issuance of these additional shares
    will be expensed as they are issued.

  Pro forma weighted average shares outstanding consists of the historical
  weighted average shares outstanding of the Company, the shares issued for
  both mergers on January 1, 1998 and 75% of the additional shares issued for
  the Adviser during 1998.

(4) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation, based upon the purchase price which represents the fair
    value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . Interest expense on notes payable to certain limited partners computed at
    6% of the outstanding balance.

  . General and administrative expenses, primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(5) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

                                      F-15
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                   FOR THE THREE MONTHS ENDED MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                     Pro Forma
                                       Historical  Properties and  Pro Forma
                                        Company     Adjustments      Total
                                       ----------  --------------  ----------
<S>                                    <C>         <C>             <C>
REVENUES
  Rental income from operating
   leases............................. $  777,760     $575,541 (2) $1,353,301
  Earned income from direct financing
   leases.............................     85,375       17,668 (2)    103,043
  Other income........................    202,012           --        202,012
  Interest income.....................     24,975        4,893 (2)     29,868
                                       ----------     --------     ----------
    TOTAL REVENUES....................  1,090,122      598,102      1,688,224
                                       ----------     --------     ----------
EXPENSES
  General operating and
   administrative.....................    183,019       21,472 (2)    204,491
  Interest............................    247,974       67,918 (2)    315,892
  Depreciation........................    117,670      128,316 (2)    245,986
  Amortization........................     15,688           --         15,688
  Potential acquisition costs.........     20,523      (20,523)(3)         --
                                       ----------     --------     ----------
    TOTAL EXPENSES....................    584,874      197,183        782,057
                                       ----------     --------     ----------
PRO FORMA INCOME BEFORE MINORITY
 INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........    505,248      400,919 (2)    906,167
FEDERAL INCOME TAX EXPENSE NON-
 QUALIFIED REIT SUBSIDIARY............    (51,940)          --        (51,940)
MINORITY INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........   (131,620)     131,620 (2)         --
                                       ----------     --------     ----------
PRO FORMA NET INCOME.................. $  321,688     $532,539     $  854,227
                                       ==========     ========     ==========
PRO FORMA EARNINGS PER SHARE:
  Basic............................... $     0.14              (4) $     0.17
                                       ==========                  ==========
  Diluted............................. $     0.14                  $     0.17
                                       ==========                  ==========
WEIGHTED AVERAGE COMMON AND COMMON
 EQUIVALENT SHARES OUTSTANDING:
  Basic...............................  2,372,744                   5,052,610
                                       ==========                  ==========
  Diluted.............................  2,372,744                   5,052,610
                                       ==========                  ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-16
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 100% of the limited partners and that 20% of
    the partners elect to take a note in lieu of Company stock.

(2) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation based upon the purchase price which represents the fair
    market value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . Interest expense on notes payable to certain limited partners computed at
    6% of the outstanding balance.

  . General and administrative expenses are included primarily for legal and
    professional fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(3) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

(4) Pro forma weighted average shares outstanding consists of the historical
    weighted average shares outstanding of the Company, the shares issued for
    both mergers on January 1, 1998 and the additional shares issued for the
    Adviser during 1998.

                                      F-17
<PAGE>

                 ASSUMPTION 3 -- 50% PARTNERSHIP PARTICIPATION

                         AmREIT, INC. AND SUBSIDIARIES

                    PRO FORMA CONSOLIDATED BALANCE SHEET (1)

                                 MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           Pro Forma        Pro Forma
                          Historical      Adviser and     Properties and        Pro Forma
                            Company       Adjustments      Adjustments            Total
         ASSETS           -----------     -----------     --------------       -----------
<S>                       <C>             <C>             <C>                  <C>
Cash and cash
 equivalents............  $ 1,014,282     $        --      $   176,055 (3)     $ 1,190,337
Accounts receivable.....       90,688              --           38,794 (3)         129,482
Notes receivable........    1,567,028              --           96,515 (3)       1,663,543
Investment in joint
 venture................      348,936              --               --             348,936
Property, net...........   30,712,230              --       11,160,716 (3)      42,098,058
                                                               225,112 (5)
Net investment in direct
 financing leases.......    3,173,757              --               --           3,173,757
Other assets............      721,020              --               --             721,020
                          -----------     -----------      -----------         -----------
Total assets............  $37,627,941     $        --      $11,697,192         $49,325,133
                          ===========     ===========      ===========         ===========
<CAPTION>
     LIABILITIES &
    SHAREHOLDERS' &
    PARTNERS' EQUITY
      LIABILITIES
<S>                       <C>             <C>             <C>                  <C>
Notes payable...........  $15,080,111     $        --      $        --         $15,080,111
Accounts payable........      309,268              --          450,224 (5)         789,248
                                                                29,756 (3)
Security deposit........       15,050              --           11,650 (3)          26,700
                          -----------     -----------      -----------         -----------
Total liabilities.......   15,404,429              --          491,630          15,896,059
MINORITY INTEREST.......    5,210,538              --       (2,605,269)(3)       2,605,269
SHAREHOLDERS' AND
 PARTNERS' EQUITY
Preferred stock, $.01
 par value, 10,001,000
 shares authorized, none
 issued.................
Common Stock, $.01 par
 value, 100,010,000
 shares authorized,
 2,384,117 and 4,072,766
 shares issued and
 outstanding on
 historical and pro-
 forma basis,
 respectively...........       23,841 (2)       1,859(2)        15,028 (3)(4)       40,728
Capital in excess of par
 value..................   21,655,867 (2)   1,903,320(2)    14,020,915 (3)(4)   37,354,990
                                                              (225,112)(5)
Accumulated
 distributions in excess
 of earnings............   (4,560,241)(2)  (1,905,179)(2)           --          (6,465,420)
Cost of Treasury Stock,
 11,373 shares..........     (106,493)             --               --            (106,493)
                          -----------     -----------      -----------         -----------
Total shareholders' and
 partners' equity.......   17,012,974              --       13,810,831          30,823,805
                          -----------     -----------      -----------         -----------
Total liabilities and
 shareholders' and
 partners' equity.......  $37,627,941     $        --      $11,697,192         $49,325,133
                          ===========     ===========      ===========         ===========
</TABLE>

                     See Notes to Pro Forma Balance Sheet.

                                      F-18
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                 NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties was completed on March 31, 1999. The Partnership properties
    include the acquisition of a minority interest in several joint ventures
    with the Company. Pro forma adjustments from the acquisition of the
    Partnership properties are based on the assumption that the acquisitions
    are approved by 50% of the limited partnerships and that none of the
    partners elect to take notes and cash in lieu of Company stock. All of the
    Partnership properties have the same characteristics and, therefore, the
    50% assumption is provided to assist the reader in evaluating various
    scenarios.

(2) On June 5, 1998, the Company's shareholders voted to approve an agreement
    and plan of merger with the Adviser whereby the stockholder of the Adviser
    agreed to exchange 100% of the outstanding shares of common stock of the
    Adviser for up to 900,000 shares of the Company's stock. According to the
    Agreement and Plan of Merger between the Company and the Adviser, 213,260
    shares of common stock were issuable effective June 5, 1998. The issuance
    of these shares is included in the historical financial information of the
    Company included in the Pro Forma Balance Sheet.

  In addition, the remaining 686,740 shares of stock currently valued at
  $7,039,085 are contingently issuable for a period of up to 24 calendar
  quarters following the closing of the transaction. Within 30 days after the
  end of each calendar quarter, shares will be issued up to the level where
  total shares issued to the shareholder of the Adviser pursuant to the
  acquisition of the Adviser does not exceed 9.8% of the Company's total
  shares then issued and outstanding. The issuance of these additional shares
  will be expensed as they are issued. Accordingly the Pro Forma Balance
  Sheet includes an adjustment to reflect the issuance of 185,871 additional
  shares of common stock, leaving a balance of 500,869 shares, as
  contingently issuable.

(3) Represents adjustments for the purchase method of accounting whereby the
    net assets owned by the Partnerships are recorded based on the estimated
    fair value of the properties acquired, and other net assets (cash,
    receivables, payables and security deposits) of the Partnership. For the
    purpose of estimating the total purchase price, the following calculations
    were made:

<TABLE>
<CAPTION>
                                                                       Total
                                                           Other--   Purchase
                                              Real Estate    Net       Price
                                              ----------- --------- -----------
<S>                                           <C>         <C>       <C>
Taylor Income Investors III, Ltd............. $   412,500 $  24,269 $   436,769
Taylor Income Investors IV, Ltd..............     199,478    55,250     254,728
Taylor Income Investors V, Ltd...............     174,507    52,055     226,562
Taylor Income Investors VI, Ltd..............     173,000         0     173,000
AAA Net Realty Fund VII, Ltd.................     461,000    14,850     475,850
AAA Net Realty Fund VIII, Ltd................     822,000    28,697     850,697
AAA Net Realty Fund Goodyear, Ltd............     529,000     7,954     536,954
AAA Net Realty Fund IX, Ltd..................   2,625,500    45,931   2,671,431
AAA Net Realty Fund X, Ltd...................   5,247,500         0   5,247,500
AAA Net Realty Fund XI, Ltd..................   3,121,500    40,952   3,162,452
                                              ----------- --------- -----------
                                               13,765,985   269,958  14,035,943
Less: Minority Interest......................   2,605,269        --   2,605,269
                                              ----------- --------- -----------
Net Adjustment............................... $11,160,716 $ 269,958 $11,430,674
                                              =========== ========= ===========
</TABLE>

                                      F-19
<PAGE>

(4) Represents the issuance of 1,502,778 shares of Company stock valued at
    $14,035,943 based upon a per share price of $9.34. For the purpose of
    estimating the total value, the following calculations were made:

<TABLE>
<CAPTION>
                                                            Trust
                                     Exchange L.P. Units   Shares
                                      Ratio   Outstanding  Issued      Value
                                     -------- ----------- --------- -----------
<S>                                  <C>      <C>         <C>       <C>
Taylor Income Investors III, Ltd...    98.97     472.50      46,763 $   436,766
Taylor Income Investors IV, Ltd....    88.69     307.50      27,273     254,730
Taylor Income Investors V, Ltd.....   101.07     240.00      24,257     226,560
Taylor Income Investors VI, Ltd....   123.48     150.00      18,523     173,002
AAA Net Realty Fund VII, Ltd.......    89.67     562.50      50,439     471,100
AAA Net Realty Fund VIII, Ltd......    96.96     930.00      90,170     842,188
AAA Net Realty Fund Goodyear,
 Ltd...............................    85.27     667.50      56,915     531,586
AAA Net Realty Fund IX, Ltd........   106.12    2695.25     286,020   2,671,427
AAA Net Realty Fund X, Ltd.........    98.11    5726.80     561,831   5,247,502
AAA Net Realty Fund XI, Ltd........    95.90    3530.61     338,592   3,162,449
                                                          --------- -----------
Total Limited Partners.............                       1,500,783  14,017,310
                                                          --------- -----------
General Partners...................                           1,995      18,633
                                                          --------- -----------
Total..............................                       1,502,778 $14,035,943
                                                          ========= ===========
</TABLE>

  The share price was agreed to by the General Partner of each of the
  Partnerships and the Independent Directors of the Company based upon the
  price of the Company's shares in its last public offering reduced by
  selling commissions and related expenses.

(5) Represents estimated legal and professional fees.

                                      F-20
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                      FOR THE YEAR ENDED DECEMBER 31, 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                         Pro Forma        Pro Forma
                           Historical   Adviser and     Properties and Pro Forma
                            Company     Adjustments     Adjustments(4)   Total
                          ------------  -----------     -------------- ----------
<S>                       <C>           <C>             <C>            <C>
REVENUES
  Rental income from
   operating leases.....  $  2,401,048  $       --        $1,110,527   $3,511,575
  Earned income from
   direct financing
   leases...............       340,709          --            35,187      375,896
  Service fees and other
   income...............       187,577     130,870 (2)            --      318,447
  Interest income.......        98,692          --            10,281      108,973
                          ------------  ----------        ----------   ----------
    TOTAL REVENUES......     3,028,026     130,870         1,155,995    4,314,891
                          ------------  ----------        ----------   ----------
EXPENSES
  General operating and
   administrative.......       562,110      92,819 (2)        52,087      707,016
  Reimbursements and
   fees to related
   party................        40,607          --                --       40,607
  Amortization..........        62,754         177 (2)            --       62,931
  Depreciation..........       355,114       8,644 (2)       262,562      626,320
  Interest..............       402,707       3,896 (2)            --      406,603
  Merger costs(3).......     2,427,658  (2,427,658)(3)            --
  Potential acquisition
   costs(3).............       464,303    (464,303)(5)            --           --
                          ------------  ----------        ----------   ----------
    TOTAL EXPENSES......     4,315,253  (2,786,425)          314,649    1,843,477
                          ------------  ----------        ----------   ----------
PRO FORMA INCOME (LOSS)
 BEFORE MINORITY
 INTEREST IN NET INCOME
 OF CONSOLIDATED JOINT
 VENTURES...............    (1,287,227)  2,917,295           841,346    2,471,414
MINORITY INTEREST IN NET
 INCOME OF CONSOLIDATED
 JOINT VENTURES.........      (518,559)         --           259,280     (259,279)
                          ------------  ----------        ----------   ----------
PRO FORMA NET INCOME
 (LOSS).................  $ (1,805,786) $2,917,295        $1,100,626   $2,212,135
                          ============  ==========        ==========   ==========
PRO FORMA EARNINGS
 (LOSS) PER SHARE:
  Basic.................  $      (0.81)                                $     0.56
                          ============                                 ==========
  Diluted...............  $      (0.81)                                $     0.56
                          ============                                 ==========
WEIGHTED AVERAGE COMMON
 AND COMMON EQUIVALENT
 SHARES OUTSTANDING:
  Basic.................     2,226,403                                  3,950,967
                          ============                                 ==========
  Diluted...............     2,226,403                                  3,950,967
                          ============                                 ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-21
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 50% of the limited partners and that none of
    the partners elect to take a note in lieu of Company stock. The pro forma
    entries assume that the Company will maintain control over the properties
    to be acquired.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

  . Amortization expense, depreciation expense and interest expense are
    recorded at historical amounts.

  . Service fee income is recorded for administrative, acquisition and
    management services provided to entities other than the Company. Service
    fee income of $459,472 for services provided to the Company has been
    excluded as those fees were either capitalized or expensed by the Company
    as incurred.

  . General and administrative expenses include costs incurred in providing
    various administrative, acquisition and management services to entities
    other than the Company. Of the Adviser's historical general and
    administrative expenses for the period, $585,164 which has been allocated
    to the Company or has been capitalized by the Company has been excluded
    from the pro-forma totals.

(3) To the extent that the consideration paid for the Adviser exceeded the fair
    value of the net tangible assets received, an expense was recorded as an
    operating expense on the Company's Statement of Operations. Because the
    purpose of the pro forma statement of operations is to reflect the expected
    continuing impact of the merger on the Company, this adjustment has been
    eliminated in the pro forma financial statement. For the year ended
    December 31, 1998, this pro forma expense would have been $4,073,371 based
    on the issuance of 213,260 shares at closing on January 1, 1998 and 184,142
    additional shares issued during the year in accordance with the partial
    satisfaction of the share balance issuance criteria described in the
    Agreement and Plan of Merger. Up to 686,740 shares of stock are
    contingently issuable for a period of up to 24 calendar quarters following
    the closing of the transaction. Within 30 days after the end of each
    calendar quarter, shares will be issued up to the level where total shares
    issued to the shareholder of the Adviser pursuant to the acquisition of the
    Adviser does not exceed 9.8% of the Company's total shares then issued and
    outstanding. Based on the pro forma financial statement 502,598 of these
    shares remain at December 31, 1998. The issuance of these additional shares
    will be expensed as they are issued.

  Pro forma weighted average shares outstanding consists of the historical
  weighted average shares outstanding of the Company, the shares issued for
  both mergers on January 1, 1998 and 75% of the additional shares issued for
  the Adviser during 1998.

(4) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation, based upon the purchase price which represents the fair
    value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . General and administrative expenses, primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(5) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

                                      F-22
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                   FOR THE THREE MONTHS ENDED MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                     Pro Forma
                                       Historical  Properties and  Pro Forma
                                        Company     Adjustments      Total
                                       ----------  --------------  ----------
<S>                                    <C>         <C>             <C>
REVENUES
  Rental income from operating
   leases............................. $ 777,760      $287,771 (2) $1,065,531
  Earned income from direct financing
   leases.............................    85,375         8,834 (2)     94,209
  Other income........................   202,012            --        202,012
  Interest income.....................    24,975         2,446 (2)     27,421
                                       ---------      --------     ----------
    TOTAL REVENUES.................... 1,090,122       299,051      1,389,173
                                       ---------      --------     ----------
EXPENSES
  General operating and
   administrative.....................   183,019        10,736 (2)    193,755
  Interest............................   247,974            --        247,974
  Depreciation........................   117,670        65,640 (2)    183,310
  Amortization........................    15,688            --         15,688
  Potential acquisition costs.........    20,523       (20,523)(3)         --
                                       ---------      --------     ----------
    TOTAL EXPENSES....................   584,874        55,853        640,727
                                       ---------      --------     ----------
PRO FORMA INCOME BEFORE MINORITY
 INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........   505,248       243,198 (2)    748,446
FEDERAL INCOME TAX EXPENSE NON-
 QUALIFIED REIT SUBSIDIARY............   (51,940)           --        (51,940)
MINORITY INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........  (131,620)       65,810 (2)    (65,810)
                                       ---------      --------     ----------
PRO FORMA NET INCOME.................. $ 321,688      $309,008     $  630,696
                                       =========      ========     ==========
PRO FORMA EARNINGS PER SHARE:
  Basic............................... $    0.14               (4) $     0.16
                                       =========                   ==========
  Diluted............................. $    0.14                   $     0.16
                                       =========                   ==========
WEIGHTED AVERAGE COMMON AND COMMON
 EQUIVALENT SHARES OUTSTANDING:
  Basic............................... 2,372,744                    4,055,119
                                       =========                   ==========
  Diluted............................. 2,372,744                    4,055,119
                                       =========                   ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-23
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 50% of the limited partners and that none of
    the partners elect to take a note in lieu of Company stock. The pro forma
    entries assume that the Company will maintain control over the properties
    to be acquired.

(2) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation based upon the purchase price which represents the fair
    market value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . General and administrative expenses primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(3) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

(4) Pro forma weighted average shares outstanding consists of the historical
    weighted average shares outstanding of the Company, the shares issued for
    both mergers on January 1, 1998 and the additional shares issued for the
    Adviser during 1998.

                                      F-24
<PAGE>

                 ASSUMPTION 4 -- 50% PARTNERSHIP PARTICIPATION
                   WITH NOTES ISSUED TO 20% OF THE INVESTORS

                         AmREIT, INC. AND SUBSIDIARIES

                    PRO FORMA CONSOLIDATED BALANCE SHEET (1)

                                 MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           Pro Forma        Pro Forma
                          Historical      Adviser and     Properties and        Pro Forma
                            Company       Adjustments      Adjustments            Total
         ASSETS           -----------     -----------     --------------       -----------
<S>                       <C>             <C>             <C>                  <C>
Cash and cash
 equivalents............  $ 1,014,282     $       --       $   176,055 (3)     $   938,025
                                                           $  (252,312)(6)
Accounts receivable.....       90,688             --            38,794 (3)         129,482
Notes receivable........    1,567,028             --            96,515 (3)       1,663,543
Investment in joint
 venture................      348,936             --                --             348,936
Property, net...........   30,712,230             --        10,880,370 (3)      41,817,712
                                                               225,112 (5)
Net investment in direct
 financing leases.......    3,173,757             --                --           3,173,757
Other assets............      721,020             --                --             721,020
                          -----------     ----------       -----------         -----------
Total assets............  $37,627,941     $       --       $11,164,534         $48,792,475
                          ===========     ==========       ===========         ===========
<CAPTION>
     LIABILITIES &
    SHAREHOLDERS' &
    PARTNERS' EQUITY
      LIABILITIES
<S>                       <C>             <C>             <C>                  <C>
Notes payable...........  $15,080,111     $       --       $ 2,270,804 (6)     $17,350,915
Accounts payable........      309,268             --           450,224 (5)         789,248
                                                                29,756 (3)
Security deposit........       15,050             --            11,650 (3)          26,700
                          -----------     ----------       -----------         -----------
Total liabilities.......   15,404,429             --         2,762,434          18,166,863
MINORITY INTEREST.......    5,210,538             --        (2,605,269)(3)       2,605,269
SHAREHOLDERS' AND
 PARTNERS' EQUITY
Preferred stock, $.01
 par value, 10,001,000
 shares authorized, none
 issued.................
Common Stock, $.01 par
 value, 100,010,000
 shares authorized,
 2,384,117 and 3,739,998
 shares issued and
 outstanding on
 historical and pro-
 forma basis,
 respectively...........       23,841 (2)      1,533(2)         12,026 (3)(4)       37,400
Capital in excess of par
 value..................   21,655,867 (2)  1,569,380(2)     11,220,455 (3)(4)   34,220,590
                                                              (225,112)(5)
Accumulated
 distributions in excess
 of earnings............   (4,560,241)(2) (1,570,913)(2)            --          (6,131,154)
Cost of Treasury Stock,
 11,373 shares..........     (106,493)            --                --            (106,493)
                          -----------     ----------       -----------         -----------
Total shareholders' and
 partners' equity.......   17,012,974             --        11,007,369          28,020,343
                          -----------     ----------       -----------         -----------
Total liabilities and
 shareholders' and
 partners' equity.......  $37,627,941     $       --       $11,164,534         $48,792,475
                          ===========     ==========       ===========         ===========
</TABLE>

                     See Notes to Pro Forma Balance Sheet.

                                      F-25
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                 NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties was completed on March 31, 1999. The Partnership properties
    include the acquisition of a minority interest in several joint ventures
    with the Company. Pro forma adjustments from the acquisition of the
    Partnership properties are based on the assumption that the acquisitions
    are approved by 50% of the limited partnerships and that 20% of these
    partners elect to take a notes and cash in lieu of Company stock. All of
    the Partnership properties have the same characteristics and, therefore,
    the 50% assumption is provided to assist the reader in evaluating various
    scenarios.

(2) On June 5, 1998, the Company's shareholders voted to approve an agreement
    and plan of merger with the Adviser whereby the stockholder of the Adviser
    agreed to exchange 100% of the outstanding shares of common stock of the
    Adviser for up to 900,000 shares of the Company's stock. According to the
    Agreement and Plan of Merger between the Company and the Adviser, 213,260
    shares of common stock were issuable effective June 5, 1998. The issuance
    of these shares is included in the historical financial information of the
    Company included in the Pro Forma Balance Sheet.

  In addition, the remaining 686,740 shares of stock currently valued at
  $7,039,085 are contingently issuable for a period of up to 24 calendar
  quarters following the closing of the transaction. Within 30 days after the
  end of each calendar quarter, shares will be issued up to the level where
  total shares issued to the shareholder of the Adviser pursuant to the
  acquisition of the Adviser does not exceed 9.8% of the Company's total
  shares then issued and outstanding. The issuance of these additional shares
  will be expensed as they are issued. Accordingly, the Pro Forma Balance
  Sheet includes an adjustment to reflect the issuance of 153,260 additional
  shares of common stock, leaving a balance of 533,480 shares, as contigently
  issuable.

(3) Represents adjustments for the purchase method of accounting whereby the
    net assets owned by the Partnerships are recorded based on the estimated
    fair value of the properties acquired, and other net assets (cash,
    receivables, payables and security deposits) of the Partnerships. For the
    purpose of estimating the total purchase price, the following calculations
    were made:

<TABLE>
<CAPTION>
                                                                       Total
                                                           Other--   Purchase
                                              Real Estate    Net       Price
                                              ----------- --------- -----------
<S>                                           <C>         <C>       <C>
Taylor Income Investors III, Ltd............. $   404,099 $  24,269 $   428,368
Taylor Income Investors IV, Ltd..............     195,416    55,250     250,666
Taylor Income Investors V, Ltd...............     170,953    52,055     223,008
Taylor Income Investors VI, Ltd..............     169,477         0     169,477
AAA Net Realty Fund VII, Ltd.................     451,612    14,850     466,462
AAA Net Realty Fund VIII, Ltd................     805,260    28,697     833,957
AAA Net Realty Fund Goodyear, Ltd............     518,227     7,954     526,181
AAA Net Realty Fund IX, Ltd..................   2,572,031    45,931   2,617,962
AAA Net Realty Fund X, Ltd...................   5,140,634         0   5,140,634
AAA Net Realty Fund XI, Ltd..................   3,057,930    40,952   3,098,882
                                              ----------- --------- -----------
                                               13,485,639   269,958  13,755,597
Less: Minority Interest......................   2,605,269        --   2,605,269
                                              ----------- --------- -----------
Net Adjustment............................... $10,880,370 $ 269,958 $11,150,328
                                              =========== ========= ===========
</TABLE>

                                      F-26
<PAGE>

(4) Represents the issuance of 1,202,621 shares of Company stock valued at
    $11,232,481 based upon a per share price of $9.34. For the purpose of
    estimating the total value, the following calculations were made:

<TABLE>
<CAPTION>
                                                            Trust
                                     Exchange L.P. Units   Shares
                                      Ratio   Outstanding  Issued      Value
                                     -------- ----------- --------- -----------
<S>                                  <C>      <C>         <C>       <C>
Taylor Income Investors III, Ltd...    98.97     378.00      37,411 $   349,415
Taylor Income Investors IV, Ltd....    88.69     246.00      21,818     203,783
Taylor Income Investors V, Ltd.....   101.07     192.00      19,406     181,250
Taylor Income Investors VI, Ltd....   123.48     120.00      14,818     138,400
AAA Net Realty Fund VII, Ltd.......    89.67     450.00      40,350     376,873
AAA Net Realty Fund VIII, Ltd......    96.96     744.00      72,136     673,750
AAA Net Realty Fund Goodyear,
 Ltd...............................    85.27     534.00      45,532     425,270
AAA Net Realty Fund IX, Ltd........   106.12    2156.20     228,816   2,137,145
AAA Net Realty Fund X, Ltd.........    98.11    4581.45     449,465   4,198,000
AAA Net Realty Fund XI, Ltd........    95.90    2824.49     270,874   2,529,962
                                                          --------- -----------
Total Limited Partners.............                       1,200,626  11,213,848
                                                          --------- -----------
General Partners...................                           1,995      18,633
                                                          --------- -----------
Total..............................                       1,202,621 $11,232,481
                                                          ========= ===========
</TABLE>

  The share price was agreed to by the General Partner of each of the
  Partnerships and the Independent Directors of the Company based upon the
  price of the Company's shares in its last public offering reduced by
  selling commissions and related expenses.

(5) Represents estimated legal and professional fees.

(6) Represents notes and cash to 20% of the limited partners in lieu of Company
    stock.

                                      F-27
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                      FOR THE YEAR ENDED DECEMBER 31, 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                         Pro Forma        Pro Forma
                           Historical   Adviser and     Properties and Pro Forma
                            Company     Adjustments     Adjustments(4)   Total
                          ------------  -----------     -------------- ----------
<S>                       <C>           <C>             <C>            <C>
REVENUES
  Rental income from
   operating leases.....  $  2,401,048  $       --        $1,110,527   $3,511,575
  Earned income from
   direct financing
   leases...............       340,709          --            35,187      375,896
  Service fees and other
   income...............       187,577     130,870 (2)            --      318,447
  Interest income.......        98,692          --            10,281      108,973
                          ------------  ----------        ----------   ----------
    TOTAL REVENUES......     3,028,026     130,870         1,155,995    4,314,891
                          ------------  ----------        ----------   ----------
EXPENSES
  General operating and
   administrative.......       562,110      92,819 (2)        52,087      707,016
  Reimbursements and
   fees to related
   party................        40,607          --                --       40,607
  Amortization..........        62,754         177 (2)            --       62,931
  Depreciation..........       355,114       8,644 (2)       256,633      620,391
  Interest..............       402,707       3,896 (2)       135,836      542,439
  Merger costs(3).......     2,427,658  (2,427,658)(3)            --
  Potential acquisition
   costs(3).............       464,303    (464,303)(5)            --           --
                          ------------  ----------        ----------   ----------
    TOTAL EXPENSES......     4,315,253  (2,786,425)          444,556    1,973,384
                          ------------  ----------        ----------   ----------
PRO FORMA INCOME (LOSS)
 BEFORE MINORITY
 INTEREST IN NET INCOME
 OF CONSOLIDATED JOINT
 VENTURES...............    (1,287,227)  2,917,295           711,439    2,341,507
MINORITY INTEREST IN NET
 INCOME OF CONSOLIDATED
 JOINT VENTURES.........      (518,559)         --           259,280     (259,279)
                          ------------  ----------        ----------   ----------
PRO FORMA NET INCOME
 (LOSS).................  $ (1,805,786) $2,917,295        $  970,719   $2,082,228
                          ============  ==========        ==========   ==========
PRO FORMA EARNINGS
 (LOSS) PER SHARE:
  Basic.................  $      (0.81)                                $     0.57
                          ============                                 ==========
  Diluted...............  $      (0.81)                                $     0.57
                          ============                                 ==========
WEIGHTED AVERAGE COMMON
 AND COMMON EQUIVALENT
 SHARES OUTSTANDING:
  Basic.................     2,226,403                                  3,627,335
                          ============                                 ==========
  Diluted...............     2,226,403                                  3,627,335
                          ============                                 ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-28
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 50% of the limited partners and that 20% of
    the partners elect to take a note in lieu of Company stock. The pro forma
    entries assume that the Company will maintain control over the properties
    to be acquired.

(2) Includes pro forma adjustments as follows for operations of the Adviser
    from January 1 through June 5:

  . Amortization expense, depreciation expense and interest expense are
    recorded at historical amounts.

  . Service fee income is recorded for administrative, acquisition and
    management services provided to entities other than the Company. Service
    fee income of $459,472 for services provided to the Company has been
    excluded as those fees were either capitalized or expensed by the Company
    as incurred.

  . General and administrative expenses include costs incurred in providing
    various administrative, acquisition and management services to entities
    other than the Company. Of the Adviser's historical general and
    administrative expenses for the period, $585,164 which has been allocated
    to the Company or has been capitalized by the Company has been excluded
    from the pro-forma totals.

(3) To the extent that the consideration paid for the Adviser exceeded the fair
    value of the net tangible assets received, an expense was recorded as an
    operating expense on the Company's Statement of Operations. Because the
    purpose of the pro forma statement of operations is to reflect the expected
    continuing impact of the merger on the Company, this adjustment has been
    eliminated in the pro forma financial statement. For the year ended
    December 31, 1998, this pro forma expense would have been $3,740,112 based
    on the issuance of 213,260 shares at closing on January 1, 1998 and 151,629
    additional shares issued during the year in accordance with the partial
    satisfaction of the share balance issuance criteria described in the
    Agreement and Plan of Merger. Up to 686,740 shares of stock are
    contingently issuable for a period of up to 24 calendar quarters following
    the closing of the transaction. Within 30 days after the end of each
    calendar quarter, shares will be issued up to the level where total shares
    issued to the shareholder of the Adviser pursuant to the acquisition of the
    Adviser does not exceed 9.8% of the Company's total shares then issued and
    outstanding. Based on the pro forma financial statement 535,111 of the
    shares remain at December 31, 1998. The issuance of these additional shares
    will be expensed as they are issued.

  Pro forma weighted average shares outstanding consists of the historical
  weighted average shares outstanding of the Company, the shares issued for
  both mergers on January 1, 1998 and 75% of the additional shares issued for
  the Adviser during 1998.

(4) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation, based upon the purchase price which represents the fair
    value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . Interest expense on notes payable to certain limited partners computed at
    6% of the outstanding balance.

  . General and administrative expenses, primarily for legal and professional
    fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(5) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

                                      F-29
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS (1)

                   FOR THE THREE MONTHS ENDED MARCH 31, 1999

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                     Pro Forma
                                       Historical  Properties and  Pro Forma
                                        Company     Adjustments      Total
                                       ----------  --------------  ----------
<S>                                    <C>         <C>             <C>
REVENUES
  Rental income from operating
   leases............................. $ 777,760      $287,771 (2) $1,065,531
  Earned income from direct financing
   leases.............................    85,375         8,834 (2)     94,209
  Other income........................   202,012            --        202,012
  Interest income.....................    24,975         2,446 (2)     27,421
                                       ---------      --------     ----------
    TOTAL REVENUES.................... 1,090,122       299,051      1,389,173
                                       ---------      --------     ----------
EXPENSES
  General operating and
   administrative.....................   183,019        10,736 (2)    193,755
  Interest............................   247,974        33,959 (2)    281,933
  Depreciation........................   117,670        64,158 (2)    181,828
  Amortization........................    15,688            --         15,688
  Potential acquisition costs.........    20,523       (20,523)(3)         --
                                       ---------      --------     ----------
    TOTAL EXPENSES....................   584,874        88,330        673,204
                                       ---------      --------     ----------
PRO FORMA INCOME BEFORE MINORITY
 INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........   505,248       210,721 (2)    715,969
FEDERAL INCOME TAX EXPENSE NON-
 QUALIFIED REIT SUBSIDIARY............   (51,940)           --        (51,940)
MINORITY INTEREST IN NET INCOME OF
 CONSOLIDATED JOINT VENTURES..........  (131,620)       65,810 (2)    (65,810)
                                       ---------      --------     ----------
PRO FORMA NET INCOME.................. $ 321,688      $276,531     $  598,219
                                       =========      ========     ==========
PRO FORMA EARNINGS PER SHARE:
  Basic............................... $    0.14               (4) $     0.16
                                       =========                   ==========
  Diluted............................. $    0.14                   $     0.16
                                       =========                   ==========
WEIGHTED AVERAGE COMMON AND COMMON
 EQUIVALENT SHARES OUTSTANDING:
  Basic............................... 2,372,744                    3,723,358
                                       =========                   ==========
  Diluted............................. 2,372,744                    3,723,358
                                       =========                   ==========
</TABLE>

                See Notes to Pro Forma Statement of Operations.

                                      F-30
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                                  (UNAUDITED)

(1) Adjustments are reflected as if the acquisition of the Partnership
    properties and the Adviser was effective as of January 1, 1998. The
    Partnership properties include the acquisition of a minority interest in
    several joint ventures with the Company. Pro forma adjustments from the
    acquisition of Partnership properties are based on the assumption that the
    acquisitions are approved by 50% of the limited partners and that 20% of
    the partners elect to take a note in lieu of Company stock. The pro forma
    entries assume that the Company will maintain control over the properties
    to be acquired.

(2) Includes pro forma adjustments as follows:

  . Rental income, which reflects historical rental income of the operating
    properties, from Partnership properties which have not been consolidated
    by the Company. Six of the Partnerships' properties which are majority
    owned by the Company are included in the historical financial information
    of the Company. These properties were acquired through joint ventures
    with AAA Net Realty Funds X and XI, Ltd.

  . Interest income from a note receivable acquired along with the
    Partnership properties.

  . Depreciation based upon the purchase price which represents the fair
    market value of the buildings over 33 years. The purchase price of the
    properties has been allocated 70% to buildings and 30% to land.

  . Interest expense on notes payable to certain limited partners computed at
    6% of the outstanding balance.

  . General and administrative expenses are included primarily for legal and
    professional fees.

  . The Partnership interest in certain properties which are majority owned
    by the Company is eliminated as the historical financial statements of
    the Company are reflected on a consolidated basis.

(3) Adjustments include potential acquisition costs which are not reflected in
    future operations and are non-recurring.

(4) Pro forma weighted average shares outstanding consists of the historical
    weighted average shares outstanding of the Company, the shares issued for
    both mergers on January 1, 1998 and the additional shares issued for the
    Adviser during 1998.

                                      F-31
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                                 March 31, 1999

                                  (Unaudited)

<TABLE>
<CAPTION>
                              ASSETS
<S>                                                                <C>
Cash and cash equivalents......................................... $ 1,014,282
Accounts receivable...............................................      90,688
Notes receivable..................................................   1,567,028
Investment in joint venture.......................................     348,936
Property:
  Land............................................................  13,624,395
  Buildings.......................................................  17,832,096
  Furniture, fixtures and equipment...............................      69,792
                                                                   -----------
                                                                    31,526,283
  Accumulated depreciation........................................    (814,053)
                                                                   -----------
    Total property................................................  30,712,230
                                                                   -----------
Net investment in direct financing leases.........................   3,173,757
Other assets:
  Preacquisition costs............................................     368,332
  Accrued rental income...........................................     271,291
  Other...........................................................      81,397
                                                                   -----------
    Total other assets............................................     721,020
                                                                   -----------
    TOTAL ASSETS.................................................. $37,627,941
                                                                   ===========

<CAPTION>
               LIABILITIES AND SHAREHOLDERS' EQUITY
<S>                                                                <C>
Liabilities:
  Notes payable................................................... $15,080,111
  Accounts payable................................................     309,268
  Security deposit................................................      15,050
                                                                   -----------
    TOTAL LIABILITIES.............................................  15,404,429
                                                                   -----------
Minority interest.................................................   5,210,538
Commitments (Note 9)
Shareholders' equity:
  Preferred stock, $.01 par value, 10,001,000 shares authorized,
   none issued....................................................          --
  Common stock, $.01 par value, 100,010,000 shares authorized,
   2,384,117 shares issued and outstanding........................      23,841
  Capital in excess of par value..................................  21,655,867
  Accumulated distributions in excess of earnings.................  (4,560,241)
  Cost of treasury stock, 11,373 shares...........................    (106,493)
                                                                   -----------
    TOTAL SHAREHOLDERS' EQUITY....................................  17,012,974
                                                                   -----------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY.................... $37,627,941
                                                                   ===========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-32
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                           1999        1998
                                                        ----------  ----------
<S>                                                     <C>         <C>
Revenues:
  Rental income from operating leases.................  $  777,760  $  436,009
  Earned income from direct financing leases..........      85,375      85,103
  Interest income.....................................      24,975      19,782
  Service fees and other income.......................     202,012          --
                                                        ----------  ----------
    Total revenues....................................   1,090,122     540,894
                                                        ----------  ----------
Expenses:
  General operating and administrative................     183,019      68,793
  Reimbursements and fees to related party............          --      17,660
  Interest............................................     247,974      26,895
  Depreciation........................................     117,670      56,949
  Amortization........................................      15,688      15,688
  Merger costs (Note 7)...............................          --     182,322
  Potential acquisition costs.........................      20,523          --
                                                        ----------  ----------
    Total expenses....................................     584,874     368,307
                                                        ----------  ----------
Income before federal income taxes and minority
 interest in net income of consolidated joint
 ventures.............................................     505,248     172,587
Federal income taxes from non-qualified REIT
 subsidiaries.........................................     (51,940)         --
Minority interest in net income of consolidated joint
 ventures.............................................    (131,620)   (135,359)
                                                        ----------  ----------
Net income............................................  $  321,688  $   37,228
                                                        ==========  ==========
Basic and diluted earnings per share..................  $     0.14  $     0.02
                                                        ==========  ==========
Weighted average number of common shares outstanding..   2,372,744   1,926,132
                                                        ==========  ==========
Weighted average number of common shares outstanding
 plus dilutive potential common shares................   2,372,744   1,926,132
                                                        ==========  ==========
</TABLE>


                See Notes to Consolidated Financial Statements.

                                      F-33
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998

                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                           1999        1998
                                                        ----------  ----------
<S>                                                     <C>         <C>
Cash flows from operating activities:
  Net income........................................... $  321,688  $   37,228
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Amortization.......................................     15,688      15,688
    Depreciation.......................................    117,670      56,949
    (Increase) decrease in accounts receivable.........    (77,550)     86,554
    Decrease in prepaid expense........................     13,534          --
    Increase (decrease) in accounts payable............    107,988     (92,776)
    Cash receipts from direct financing leases less
     than income recognized............................     (2,087)     (2,544)
    Decrease in escrow deposits, net of minority
     interest partners.................................     10,000         100
    Increase in accrued rental income..................    (25,703)    (30,242)
    Increase in other assets...........................    (47,743)         --
    Increase in minority interest......................    131,620     135,359
                                                        ----------  ----------
      Net cash provided by operating activities........    565,105     206,316
                                                        ----------  ----------
Cash flows from investing activities:
  Acquisitions of real estate.......................... (1,961,104) (3,731,523)
  Additions to furniture, fixtures and equipment.......       (813)
  Investment in joint venture..........................     13,213          --
  Change in notes receivable........................... (1,567,028)         --
  Change in prepaid acquisition costs..................    (12,709)    (29,076)
                                                        ----------  ----------
      Net cash used in investing activities............ (3,528,441) (3,760,599)
                                                        ----------  ----------
Cash flows from financing activities:
  Proceeds from issuance of stock, net.................         --   1,142,674
  Proceeds from notes payable..........................  4,500,001   2,787,395
  Distributions paid to shareholders...................   (430,822)   (341,965)
  Distributions to minority interest partners..........   (140,081)   (140,088)
                                                        ----------  ----------
      Net cash provided by financing activities........  3,929,098   3,448,016
                                                        ----------  ----------
Net increase (decrease) in cash and cash equivalents...    965,762    (106,267)
Cash and cash equivalents at beginning of period.......     48,520   1,401,740
                                                        ----------  ----------
Cash and cash equivalents at end of period............. $1,014,282  $1,295,473
                                                        ==========  ==========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-34
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   AmREIT, Inc., formerly American Asset Advisers Trust, Inc. ("Issuer" or the
"Company"), was incorporated in the state of Maryland on August 17, 1993. The
Company is a real estate investment trust (a "REIT") that acquires, develops,
owns and manages high-quality, freestanding properties leased to major retail
businesses under long-term commercial net leases. Through a wholly-owned
subsidiary, the Company also provides advisory services to eleven real estate
limited partnerships.

   The consolidated financial statements include the accounts of AmREIT, Inc.,
its wholly-owned subsidiaries, AmREIT Realty Investment Corporation ("ARIC"),
AmREIT Operating Corporation ("AOC"), AmREIT Opportunity Corporation ("AOP"),
and AmREIT SPE-1, Inc. ("SPE-1"), and its six joint ventures with related
parties. The four subsidiaries were formed in June, July, April 1998, and
February 1999, respectively. ARIC was organized to acquire, develop, hold and
sell real estate in the short-term for capital gains and/or receive fee income.
The Company owns 100% of the outstanding preferred shares of ARIC. The
preferred shares are entitled to receive dividends equal to 95% of net income
and are expected to be paid from cash flows, if any. AOC and AOP were formed
with the intention to qualify and to operate as a real estate investment trust
under federal tax laws. All significant intercompany accounts and transactions
have been eliminated in consolidation. The Company owns greater than 50% of the
aforementioned joint ventures and exercises control over operations.

   The financial records of the Company are maintained on the accrual basis of
accounting whereby revenues are recognized when earned and expenses are
reflected when incurred.

   For purposes of the statement of cash flows, the Company considers all
highly liquid debt instruments purchased with a maturity of three months or
less to be cash equivalents. There has been no cash paid for income taxes
during 1999 or 1998. For the three months ended March 31, 1999, the Company
paid interest of $247,974. There was no other cash paid for interest during the
first three months of 1999 or 1998.

   Real estate is leased to others on a net lease basis whereby all operating
expenses related to the properties including property taxes, insurance and
common area maintenance are the responsibility of the tenant. The leases are
accounted for under the operating method or the direct financing method.

   Under the operating lease method, the properties are recorded at cost.
Rental income is recognized ratably over the life of the lease and depreciation
is charged based upon the estimated useful life of the property.

   Under the direct financing lease method, properties are recorded at their
net investment. Unearned income is deferred and amortized to income over the
life of the lease so as to produce a constant periodic rate of return.

   Expenditures related to the development of real estate are carried at cost
plus capitalized carrying charges, acquisition costs and development costs.
Carrying charges, primarily interest and loan acquisition costs, and direct and
indirect development costs related to buildings under construction are
capitalized as part of construction in progress. The Company capitalizes
acquisition costs once the acquisition of the property becomes probable.

   Management reviews its properties for impairment whenever events or changes
in circumstances indicate that the carrying amount of the assets, including
accrued rental income, may not be recoverable through operations. Management
determines whether an impairment in value occurred by comparing the estimated

                                      F-35
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)
future cash flows (undiscounted and without interest charges), including the
residual value of the property, with the carrying cost of the individual
property. If an impairment is indicated, a loss will be recorded for the amount
by which the carrying value of the asset exceeds its fair value.

   Buildings are depreciated using the straight-line method over an estimated
useful life of 39 years.

   Issuance costs incurred in the raising of capital through the sale of common
stock are treated as a reduction of shareholders' equity.

   The Company is qualified as a real estate investment trust ("REIT") under
the Internal Revenue Code of 1986, and is, therefore, not subject to Federal
income taxes provided it meets all conditions specified by the Internal Revenue
Code for retaining its REIT status, including the requirement that at least 95%
of its real estate investment trust taxable income is distributed by March 15
of the following year.

   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 assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

   The Company believes the carrying value of financial instruments consisting
of cash, cash equivalents, accounts receivable and accounts and notes payable
approximate their fair value.

   The accompanying unaudited financial statements have been prepared in
accordance with the instructions to Form 10-QSB and include all of the
disclosures required by generally accepted accounting principles. The financial
statements reflect all normal and recurring adjustments which are, in the
opinion of management, necessary to present a fair statement of results for the
three month periods ended March 31, 1999 and 1998.

   The financial statements of AmREIT, Inc. contained herein should be read in
conjunction with the financial statements included in the Company's annual
report on Form 10-KSB for the year ended December 31, 1998.

2. NOTES RECEIVABLE

   On March 15, 1999, the Company entered into a note agreement with AAA Net
Developers, Ltd. in the amount of $700,000 for the construction of a property.
As of March 31, 1999, the Company had advanced $700,000 on the note. The note
bears interest at the prime lending rate plus one percent and is payable
monthly. The note is secured by the land and construction in progress and is
due on March 14, 2000.

   On January 19, 1999, the Company entered into a note agreement with KMH Land
Development, Inc. in the amount of $1,953,715 for the construction of a
property. As of March 31, 1999, the Company had advanced $867,028 on the note.
The note bears interest at the prime lending rate plus one percent and is
payable monthly. The note is secured by the land and construction in progress
and is due on February 1, 2000 and is payable monthly.

                                      F-36
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)

3. INVESTMENT IN JOINT VENTURE

   On June 29, 1998, the Company entered into a joint venture agreement with
GDC, Ltd. The joint venture was formed to develop a multi-tenant retail center
and to sell to a third party upon completion. The Company's interest in the
joint venture is approximately 6.67% and is accounted for using the cost
method. In addition, the Company shall receive a preferred return on its
investment. The Company is not required to contribute any additional money to
the joint venture.

4. NOTES PAYABLE

   In November 1998, the Company entered into an unsecured credit facility (the
"Credit Facility"), which is being used to provide funds for the acquisition of
properties and working capital, and repaid all amounts outstanding under the
Company's prior credit facility. Under the Credit Facility, which has a one-
year term, the Company may borrow up to $30 million subject to the value of
unencumbered assets. The Credit Facility contains covenants which, among other
restrictions, require the Company to maintain a minimum net worth, a maximum
leverage ratio, and specified interest coverage and fixed charge coverage
ratios. The Credit Facility bears interest at an annual rate of LIBOR plus a
spread ranging from 1.625% to 2.150% (6.625% as of March 31, 1999), set
quarterly depending on the Company's leverage ratio. As of March 31, 1999,
$14,080,111 was outstanding under the Credit Facility.

   In March 1999, the Company entered into a ten year mortgage note payable
with NW L.L.C. for $1,000,000 at March 31, 1999. The interest rate is fixed at
8.375% with payments of principal and interest due monthly. The note matures
April 1, 2009. The note is collateralized by a first lien mortgage on property
with an aggregate carrying value of approximately $1,259,064, net of $26,790 of
accumulated depreciation.

   Aggregate annual maturity of the mortgage note payable for each of the
following five years ending December 31 are as follows:

<TABLE>
      <S>                                                             <C>
      1999........................................................... $    8,238
      2000...........................................................      8,928
      2001...........................................................      9,676
      2002...........................................................     10,486
      2003...........................................................     11,365
      Thereafter.....................................................    951,304
                                                                      ----------
                                                                      $1,000,000
</TABLE>

   As part of the Merger (Note 7), the Company assumed a 5-year lease agreement
for its office telephone system. The lease terminates in September 2000, at
which time the Company has the option to purchase the equipment. Monthly lease
payments total $313. Future minimum lease payments required under this lease
are summarized as follows:

<TABLE>
      <S>                                                                 <C>
      1999............................................................... $2,820
      2000............................................................... $2,820
</TABLE>

                                      F-37
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)

5. MAJOR TENANTS

   The following schedule summarizes rental income by lessee for the three
months ended March 31, 1999 and March 31, 1998:

<TABLE>
<CAPTION>
                                                                Year to Date
                                                              -----------------
                                                                1999     1998
                                                              -------- --------
      <S>                                                     <C>      <C>
      Tandy Corporation...................................... $ 27,225 $ 27,225
      America's Favorite Chicken Co..........................   23,905   24,566
      Blockbuster Music Retail, Inc..........................   94,476   94,476
      One Care Health Industries, Inc........................   50,409   50,409
      Just For Feet, Inc.....................................  365,327  184,552
      Bank United............................................   39,449   39,449
      Hollywood Entertainment Corp...........................   68,291   72,137
      Don Pablos.............................................   19,612       --
      Krispy Kreme...........................................   44,819       --
      OfficeMax, Inc.........................................  129,622   28,298
                                                              -------- --------
                                                              $863,135 $521,112
                                                              ======== ========
</TABLE>

6. EARNINGS PER SHARE

   Basic earnings per share has been computed by dividing net income by the
weighted average number of common shares outstanding. Diluted earnings per
share has been computed by dividing net income (as adjusted) by the weighted
average number of common shares outstanding plus dilutive potential common
shares.

   The following table presents information necessary to calculate basic and
diluted earnings per share for the periods indicated:

<TABLE>
<CAPTION>
                                                               For the Three
                                                            Months Ended March
                                                                    31,
                                                            -------------------
                                                              1999      1998
                                                            --------- ---------
<S>                                                         <C>       <C>
BASIC EARNINGS PER SHARE
  Weighted average common shares outstanding............... 2,372,744 1,926,132
                                                            ========= =========
    Basic earnings per share............................... $     .14 $     .02
                                                            ========= =========
DILUTED EARNINGS PER SHARE
  Weighted average common shares outstanding............... 2,372,744 1,926,132
  Shares issuable from assumed conversion of warrants......        --        --
                                                            --------- ---------
  Weighted average common shares outstanding, as adjusted.. 2,372,744 1,926,132
                                                            ========= =========
    Diluted earnings per share............................. $     .14 $     .02
                                                            ========= =========
EARNINGS FOR BASIC AND DILUTED COMPUTATION
  Net income to common shareholders (basic and diluted
   Earnings per share computation)......................... $ 321,688 $  37,228
                                                            ========= =========
</TABLE>

                                      F-38
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)

7. MERGER TRANSACTION

   On June 5, 1998, the Company's shareholders voted to approve an agreement
and plan of merger with American Asset Advisers Realty Corporation ("AAA"),
whereby the stockholder of AAA agreed to exchange 100% of the outstanding
shares of common stock of AAA for up to 900,000 shares (the "Share
Consideration") of the Company's common stock (the "Merger"). The common stock
of AAA was wholly owned by the president and director of the Company. As a
result of the Merger, the Company became a fully integrated, self-administered
real estate investment trust ("REIT") effective June 5, 1998. Effective June 5,
1998, 213,260 shares were paid and the balance (the "Share Balance") of the
Share Consideration is to be paid over a six year period to the extent certain
goals are achieved after the Merger. None of the Share Balance has been earned
subsequent to June 5, 1998. The market value of the common shares issued
effective June 5, 1998 was $2,185,915 was accounted for as expenses incurred in
acquiring AAA from a related party. In addition, the Company assumed an
obligation to the stockholder of AAA in the amount of $97,407. This obligation
and the related accrued interest of $3,157 were subsequently paid with the
issuance of 9,811 shares. In connection with the Merger, the Company incurred
costs during the three months ended March 31, 1998 of $182,322, consisting
primarily of legal and accounting fees, valuation opinions and fairness
opinions. For accounting purposes, AAA was not considered a "business" for
purposes of applying APB Opinion No. 16, "Business Combinations," and
therefore, the market value of the common shares issued in excess of the fair
value of the net tangible assets acquired was charged to expense rather than
capitalized as goodwill. To the extent the Share Balance is paid over time, the
market value of the common shares issued will also be charged to expense. Upon
consummation of the Merger on June 5, 1998, certain employees of AAA became
employees of the Company, and any obligation to pay fees under the advisor
agreement between the Company and AAA was terminated.

8. RELATED PARTY TRANSACTIONS

   See Note 7 regarding the Merger.

Related Party Transactions Subsequent to the Merger:

   Beginning June 5, 1998, the Company provides property acquisition, leasing,
administrative and management services for eleven affiliated real estate
limited partnerships (the "Partnerships"). The president and director of the
Company owns between 45% and 100% of the stock of the companies that serve as
the general partner of the Partnerships.

Related Party Transactions Prior to the Merger:

   The Company had entered into an Omnibus Services Agreement with AAA whereby
AAA provided property acquisition, leasing, administrative and management
services for the Company. Reimbursements and fees of $17,660 were incurred and
charged to expense for the three months ended March 31, 1998.

   AAA had incurred certain costs in connection with the organization and
syndication of the Company. Reimbursement of these costs become obligations of
the Company in accordance with the terms of the offering. Costs of $18,974 were
incurred by AAA for the three months ended March 31, 1998, in connection with
the issuance and marketing of the Company's stock. These costs are reflected as
issuance costs and are recorded as a reduction to capital in excess of par
value.

                                      F-39
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

               For the Three Months Ended March 31, 1999 and 1998

                                  (Unaudited)

   Acquisition fees, including real estate commissions, finders fees,
consulting fees and any other non-recurring fees incurred in connection with
locating, evaluating and selecting properties and structuring and negotiating
the acquisition of properties are included in the basis of the properties.
Acquisition fees of $55,428 were incurred and paid to AAA for the three months
ended March 31, 1998. Acquisition fees paid to AAA included $401,762 that were
earned prior to purchasing certain properties.

   On October 16, 1997, the Company entered into a joint venture with AAA Net
Realty XI, Ltd., an entity with common management. The joint venture was formed
to purchase a property, which is being operated as a Hollywood Video store in
Lafayette, Louisiana. The property was purchased on October 31, 1997 after the
construction was completed. The Company's interest in the joint venture is
74.58%.

   On February 11, 1997, the Company entered into a joint venture with AAA Net
Realty XI, Ltd. The joint venture was formed to purchase a property, which is
being operated as a Just For Feet retail store in Baton Rouge, Louisiana. The
property was purchased on June 9, 1997 after the construction was completed.
The Company's interest in the joint venture is 51%.

   On September 23, 1996, the Company entered into a joint venture with AAA Net
Realty XI, Ltd. The joint venture was formed to purchase a parcel of land in
The Woodlands, Texas upon which the tenant, Bank United, constructed a branch
bank building at its cost. At the termination of the lease the improvements
will be owned by the joint venture. The Company's interest in the joint venture
is 51%.

   On April 5, 1996, the Company entered into a joint venture with AAA Net
Realty Fund XI, Ltd. and AAA Net Realty Fund X, Ltd., entities with common
management, to purchase a property which is being operated as a Just For Feet
retail store in Tucson, Arizona. The property was purchased on September 11,
1996 after the construction was completed. The Company's interest in the joint
venture is 51.9%.

   On September 12, 1995, the Company entered into a joint venture agreement
with AAA Net Realty Fund XI, Ltd. to purchase a property, which is being
operated as a Blockbuster Music Store in Wichita, Kansas. The Company's
interest in the joint venture is 51%.

   On October 27, 1994, the Company entered into a joint venture agreement with
AAA Net Realty Fund X, Ltd., an entity with common management. The joint
venture was formed to purchase a property, which is being operated as a
Blockbuster Music Store in Independence, Missouri. The Company's interest in
the joint venture is 54.84%.

9. COMMITMENTS

   At March 31, 1999, the Company is committed to incur additional costs of
approximately $4,466,000, not to exceed $4,761,000, in connection with
properties under development.

                                      F-40
<PAGE>

      FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors
AmREIT, Inc.

   We have audited the accompanying consolidated balance sheet of AmREIT, Inc.
and subsidiaries (the "Company") as of December 31, 1998, and the related
consolidated statements of operations, shareholders' equity and cash flows for
each of the two years in the period ended December 31, 1998. Our audits also
included the financial statement schedule listed in the Index. These financial
statements and the financial statement schedule are the responsibility of the
Company's management. Our responsibility is to express an opinion on the
financial statements and financial statement schedule based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

   In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of the Company as of December 31,
1998, and the results of its operations and its cash flows for each of the two
years in the period ended December 31, 1998 in conformity with generally
accepted accounting principles. Also, in our opinion, such financial statement
schedule, when considered in relation to the basic financial statements taken
as a whole, presents fairly in all material respects the information set forth
therein.

DELOITTE & TOUCHE LLP

Houston, Texas
March 12, 1999

                                      F-41
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                               DECEMBER 31, 1998

<TABLE>
<CAPTION>
                              ASSETS
<S>                                                                <C>
Cash and cash equivalents......................................... $    48,520
Accounts receivable...............................................      13,138
Prepaid expenses..................................................      13,534
Investment in joint venture.......................................     362,149
Property:
  Escrow deposits.................................................      10,000
  Land............................................................  11,663,291
  Buildings.......................................................  17,832,096
  Furniture, fixtures and equipment...............................      68,979
                                                                   -----------
                                                                    29,574,366
  Accumulated depreciation........................................    (696,384)
                                                                   -----------
    Total property................................................  28,877,982
                                                                   -----------
Net investment in direct financing leases.........................   3,171,670
Other assets:
  Preacquisition costs............................................     355,623
  Accrued rental income...........................................     245,588
  Other...........................................................      49,342
                                                                   -----------
    Total other assets............................................     650,553
                                                                   -----------
    TOTAL ASSETS.................................................. $33,137,546
                                                                   ===========

<CAPTION>
               LIABILITIES AND SHAREHOLDERS' EQUITY
<S>                                                                <C>
Liabilities:
  Note payable.................................................... $10,580,110
  Accounts payable................................................     201,279
  Security deposit................................................      15,050
                                                                   -----------
    TOTAL LIABILITIES.............................................  10,796,439
                                                                   -----------
Minority interest.................................................   5,218,999
Commitments (Note 11)
Shareholders' equity:
  Preferred stock, $.01 par value, 10,001,000 shares authorized,
   none issued....................................................          --
  Common stock, $.01 par value, 100,010,000 shares authorized,
   2,384,117 shares issued........................................      23,841
  Capital in excess of par value..................................  21,655,867
  Accumulated distributions in excess of earnings.................  (4,451,107)
  Cost of treasury stock, 11,373 shares...........................    (106,493)
                                                                   -----------
    TOTAL SHAREHOLDERS' EQUITY....................................  17,122,108
                                                                   -----------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY.................... $33,137,546
                                                                   ===========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-42
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                        For the Years Ended
                                                            December 31,
                                                       -----------------------
                                                          1998         1997
                                                       -----------  ----------
<S>                                                    <C>          <C>
Revenues:
  Rental income from operating leases................  $ 2,401,048  $1,217,187
  Earned income from direct financing leases.........      340,709     339,628
  Interest income....................................       98,692     153,895
  Service fees and other income......................      187,577          --
                                                       -----------  ----------
    Total revenues...................................    3,028,026   1,710,710
                                                       -----------  ----------
Expenses:
  General operating and administrative...............      562,110     112,464
  Reimbursements and fees to related party...........       40,607     106,504
  Interest...........................................      402,707       6,000
  Depreciation.......................................      355,114     146,015
  Amortization.......................................       62,754      62,754
  Merger costs (Note 8)..............................    2,427,658     282,890
  Potential acquisition costs........................      464,303          --
                                                       -----------  ----------
    Total expenses...................................    4,315,253     716,627
                                                       -----------  ----------
Income (loss) before minority interest in net income
 of consolidated joint ventures......................   (1,287,227)    994,083
Minority interest in net income of consolidated joint
 ventures............................................     (518,559)   (455,226)
                                                       -----------  ----------
Net income (loss)....................................  $(1,805,786) $  538,857
                                                       ===========  ==========
Basic earnings (loss) per share......................      $ (0.81) $     0.34
                                                       ===========  ==========
Diluted earnings (loss) per share....................      $ (0.81) $     0.33
                                                       ===========  ==========
Weighted average number of common shares
 outstanding.........................................    2,226,403   1,563,048
                                                       ===========  ==========
Weighted average number of common shares outstanding
 plus dilutive potential common shares...............    2,226,403   1,624,217
                                                       ===========  ==========
</TABLE>


                See Notes to Consolidated Financial Statements.

                                      F-43
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                         Accumulated
                           Common Stock    Capital in   Distributions  Cost of
                         -----------------  Excess of   in Excess of  Treasury
                          Number   Amount   Par Value     Earnings      Stock       Total
                         --------- ------- -----------  ------------- ---------  -----------
<S>                      <C>       <C>     <C>          <C>           <C>        <C>
Balance at December 31,
 1996................... 1,204,925 $12,049 $10,780,847   $  (499,194) $      --  $10,293,702
  Net income............        --      --          --       538,857         --      538,857
  Distributions ($.72
   per share)...........        --      --          --    (1,093,439)        --   (1,093,439)
  Issuance of common
   stock................   663,288   6,633   6,783,642            --         --    6,790,275
  Stock issuance costs..        --      --    (899,189)           --         --     (899,189)
                         --------- ------- -----------   -----------  ---------  -----------
Balance at December 31,
 1997................... 1,868,213  18,682  16,665,300    (1,053,776)        --   15,630,206
  Net income (loss).....        --      --          --    (1,805,786)        --   (1,805,786)
  Distributions ($.73
   per share)...........        --      --          --    (1,591,545)        --   (1,591,545)
  Issuance of common
   stock................   515,904   5,159   5,252,768            --         --    5,257,927
  Stock issuance costs..        --      --    (262,201)           --         --     (262,201)
  Cost of treasury
   stock, 11,373
   shares...............        --      --          --            --   (106,493)    (106,493)
                         --------- ------- -----------   -----------  ---------  -----------
Balance at December 31,
 1998................... 2,384,117 $23,841 $21,655,867   $(4,451,107) $(106,493) $17,122,108
                         ========= ======= ===========   ===========  =========  ===========
</TABLE>



                See Notes to Consolidated Financial Statements.

                                      F-44
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                       For the Years Ended
                                                           December 31,
                                                     -------------------------
                                                        1998          1997
                                                     -----------  ------------
<S>                                                  <C>          <C>
Cash flows from operating activities:
  Net income (loss)................................. $(1,805,786) $    538,857
  Adjustments to reconcile net income (loss) to net
   cash provided by operating activities:
    Amortization....................................      62,754        62,754
    Depreciation....................................     355,114       146,015
    Merger costs....................................   2,283,322            --
    Decrease (increase) in accounts receivable......     111,462      (119,481)
    Increase in prepaid expenses....................     (13,534)           --
    Increase in accounts payable....................     106,961        72,588
    Cash receipts from direct financing leases less
     than income recognized.........................     (10,474)       (9,398)
    Decrease in escrow deposits, net of minority
     interest partners..............................       1,100        27,150
    Increase in accrued rental income...............     (77,409)      (93,554)
    Increase in other assets........................     (22,000)           --
    Increase in minority interest...................     518,559       455,226
                                                     -----------  ------------
      Net cash provided by operating activities.....   1,510,069     1,080,157
                                                     -----------  ------------
Cash flows from investing activities:
  Acquisition of real estate........................  (7,337,349)  (11,409,725)
  Additions of furniture, fixtures and equipment....      (5,019)           --
  Investment in joint venture.......................    (362,149)           --
  Change in preacquisition costs....................      17,063      (298,350)
                                                     -----------  ------------
    Net cash used in investing activities...........  (7,687,454)  (11,708,075)
Cash flows from financing activities:
  Proceeds from issuance of stock, net..............   2,480,782     5,891,086
  Common stock repurchases..........................    (106,493)           --
  Prepaid issuance costs............................          --       101,399
  Proceeds from note payable........................   4,601,778     5,981,489
  Distributions paid to shareholders................  (1,591,545)   (1,093,439)
  Distributions to minority interest partners.......    (560,357)     (467,188)
                                                     -----------  ------------
    Net cash provided by financing activities.......   4,824,165    10,413,347
                                                     -----------  ------------
Net decrease in cash and cash equivalents...........  (1,353,220)     (214,571)
Cash and cash equivalents at beginning of year......   1,401,740     1,616,311
                                                     -----------  ------------
Cash and cash equivalents at end of year............ $    48,520  $  1,401,740
                                                     ===========  ============
Supplemental disclosure of non-cash financing
 activities:
  Real estate and escrow deposit contributed by
   partners of the consolidated joint ventures
   (minority interest).............................. $        --  $  1,677,659
                                                     ===========  ============
  Issuance of stock in lieu of note payment......... $   270,564  $         --
                                                     ===========  ============
  Issuance of stock in connection with Merger....... $ 2,244,380  $         --
                                                     ===========  ============
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-45
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Years Ended December 31, 1998 and 1997

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Description of Business and Nature of Operations

   AmREIT, Inc., formerly American Asset Advisers Trust, Inc. ("Issuer" or the
"Company"), was incorporated in the state of Maryland on August 17, 1993. The
Company is a real estate investment trust (a "REIT") that acquires, develops,
owns and manages high-quality, freestanding properties leased to major retail
businesses under long-term commercial net leases. Through a wholly-owned
subsidiary, the Company also provides advisory services to eleven real estate
limited partnerships.

 Basis of Consolidation

   The consolidated financial statements include the accounts of AmREIT, Inc.,
its wholly-owned subsidiaries, AmREIT Realty Investment Corporation ("ARIC"),
AmREIT Operating Corporation ("AOC"), and AmREIT Opportunity Corporation
("AOP"), and its six joint ventures with related parties. The three
subsidiaries were formed in June, July and April 1998, respectively. ARIC was
organized to acquire, develop, hold and sell real estate in the short-term for
capital gains and/or receive fee income. The Company owns 100% of the
outstanding preferred shares of ARIC. The preferred shares are entitled to
receive dividends equal to 95% of net income and are expected to be paid from
cash flows, if any. AOC and AOP were formed with the intention to qualify and
to operate as a real estate investment trust under federal tax laws. All
significant intercompany accounts and transactions have been eliminated in
consolidation. The Company owns greater than 50% of the aforementioned joint
ventures and exercises control over operations.

 Basis of Accounting

   The financial records of the Company are maintained on the accrual basis of
accounting whereby revenues are recognized when earned and expenses are
recorded when incurred.

 Cash and Cash Equivalents

   For purposes of the statement of cash flows, the Company considers all
highly liquid debt instruments purchased with an original maturity of three
months or less to be cash equivalents. Cash and cash equivalents consist of
demand deposits at commercial banks and money market funds.

 Real Estate

   Real estate is leased to others on a net lease basis whereby all operating
expenses related to the properties, including property taxes, insurance and
common area maintenance are the responsibility of the tenant. The leases are
accounted for under the operating method or the direct financing method.

   Under the operating method, the properties are recorded at cost. Rental
income is recognized ratably over the life of the lease and depreciation is
charged based upon the estimated useful life of the property. Under the direct
financing method, properties are recorded at their net investment (see Note 3).
Unearned income is deferred and amortized to income over the life of the lease
so as to produce a constant periodic rate of return.

   Expenditures related to the development of real estate are carried at cost
plus capitalized carrying charges, acquisition costs and development costs.
Carrying charges, primarily interest and loan acquisition costs, and direct and
indirect development costs related to buildings under construction are
capitalized as part of construction in progress. The Company capitalizes
acquisition costs once the acquisition of the property

                                      F-46
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)
becomes probable. Prior to that time, the Company expenses these costs as
acquisition expense. Interest of $316,492 and $155,108 was capitalized on
properties under construction during 1998 and 1997, respectively.

   Management reviews its properties for impairment whenever events or changes
in circumstances indicate that the carrying amount of the assets, including
accrued rental income, may not be recoverable through operations. Management
determines whether an impairment in value occurred by comparing the estimated
future cash flows (undiscounted and without interest charges), including the
residual value of the property, with the carrying cost of the individual
property. If an impairment is indicated, a loss will be recorded for the amount
by which the carrying value of the asset exceeds its fair value.

 Depreciation

   Buildings are depreciated using the straight-line method over an estimated
useful life of 39 years.

 Other Assets

   Other assets include organization costs and loan acquisition costs.
Organization costs of $313,768 incurred in the formation of the Company are
amortized on a straight-line basis over five years. Accumulated amortization
related to organization costs as of December 31, 1998 totaled $286,426. Loan
acquisition costs of $24,000 incurred in obtaining property financing are
amortized to interest expense on a straight-line basis over the term of the
debt agreements. Accumulated amortization related to loan acquisition costs as
of December 31, 1998 totaled $2,000.

 Stock Issuance Costs

   Issuance costs incurred in the raising of capital through the sale of common
stock are treated as a reduction of shareholders' equity.

 Statement of Cash Flows--Supplemental Information

   There has been no cash paid for income taxes during 1998 or 1997. During
1998 and 1997, the Company paid interest of $635,177 and $149,108,
respectively, of which $316,492 and $149,108 were capitalized on properties
under construction.

 Federal Income Taxes

   The Company is qualified as a real estate investment trust ("REIT") under
the Internal Revenue Code of 1986, and is, therefore, not subject to Federal
income taxes provided it meets all conditions specified by the Internal Revenue
Code for retaining its REIT status, including the requirement that at least 95%
of its real estate investment trust taxable income is distributed by March 15
of the following year.

 Earnings Per Share

   Basic earnings per share has been computed by dividing net income to common
shareholders by the weighted average number of common shares outstanding.
Diluted earnings per share has been computed by dividing net income to common
shareholders (as adjusted) by the weighted average number of common shares
outstanding plus dilutive potential common shares.

                                      F-47
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

   The following table presents information necessary to calculate basic and
diluted earnings per share for the periods indicated:

<TABLE>
<CAPTION>
                                                          For the Year Ended
                                                             December 31,
                                                         ----------------------
                                                            1998        1997
                                                         -----------  ---------
<S>                                                      <C>          <C>
BASIC EARNINGS (LOSS) PER SHARE
  Weighted average common shares outstanding............   2,226,403  1,563,048
                                                         ===========  =========
    Basic earnings (loss) per share..................... $      (.81) $     .34
                                                         ===========  =========
DILUTED EARNINGS (LOSS) PER SHARE
  Weighted average common shares outstanding............   2,226,403  1,563,048
  Shares issuable from assumed conversion of warrants...          --     61,169
                                                         -----------  ---------
  Weighted average common shares outstanding, as
   adjusted.............................................   2,226,403  1,624,217
                                                         ===========  =========
    Diluted earnings (loss) per share................... $      (.81) $     .33
                                                         ===========  =========
EARNINGS (LOSS) FOR BASIC AND DILUTED COMPUTATION
  Net income (loss) to common shareholders (basic and
   diluted earnings per share computation).............. $(1,805,786) $ 538,857
                                                         ===========  =========
</TABLE>

 Use of Estimates

   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 assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

 Fair Value of Financial Instruments

   The Company believes the carrying value of financial instruments consisting
of cash, cash equivalents, accounts receivable and accounts and notes payable
approximate their fair value.

 New Accounting Pronouncements

   In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities." The Statement, which is effective for all Fiscal
quarters of fiscal years beginning after June 1, 1999, establishes accounting
and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, (collectively referred to
as derivatives) and for hedging activities. The Statement requires that an
entity recognize all derivatives as either assets or liabilities in the balance
sheet and measure those instruments at fair value. The Company is currently
reviewing the Statement to see what impact, if any, it will have on the
Company's consolidated financial statements.

                                      F-48
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

2. OPERATING LEASES

   A summary of minimum future rentals, exclusive of any renewals, under
noncancellable operating leases in existence at December 31, 1998 is as
follows:

<TABLE>
      <S>                                                            <C>
      1999.......................................................... $ 2,860,477
      2000.......................................................... $ 2,885,305
      2001.......................................................... $ 2,894,342
      2002.......................................................... $ 2,929,325
      2003.......................................................... $ 2,948,914
      2004-2016..................................................... $21,782,827
</TABLE>

3. NET INVESTMENT IN DIRECT FINANCING LEASES

   The Company's net investment in its direct financing leases at December 31,
1998 included:

<TABLE>
      <S>                                                           <C>
      Minimum lease payments receivable............................ $ 6,780,584
      Unguaranteed residual value..................................   1,557,904
      Less: Unearned income........................................   5,166,818
                                                                    -----------
                                                                    $ 3,171,670
                                                                    ===========
</TABLE>

   A summary of minimum future rentals, exclusive of any renewals, under the
noncancellable direct financing leases follows:

<TABLE>
      <S>                                                             <C>
      1999........................................................... $  333,165
      2000........................................................... $  336,590
      2001........................................................... $  343,251
      2002........................................................... $  363,233
      2003........................................................... $  363,226
      2004-2016...................................................... $5,041,100
</TABLE>

4. JOINT VENTURES

 Investment in Joint Venture

   On June 29, 1998, the Company entered into a joint venture agreement with
GDC, Ltd. The joint venture was formed to develop a multi-tenant retail center
and to sell to a third party upon completion. The Company's interest in the
joint venture is approximately 6.67% and is accounted for using the cost
method. In addition, the Company shall receive a preferred return on its
investment. The Company is not required to contribute any additional money to
the joint venture.

 Consolidated Joint Ventures

   The Company consolidates its joint ventures listed below due to its ability
to control operations. Pursuant to the Joint Venture Agreements that
incorporate the provisions to the Texas Revised Partnership Act, the Company as
majority owner may make management decisions, such as the sale of the property,
without the consent of the minority joint venture interests.

                                      F-49
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

   On October 16, 1997, the Company entered into a joint venture with AAA Net
Realty XI, Ltd., an entity with common management. The joint venture was formed
for the purchase of a property, which is being operated as a Hollywood Video
store in Lafayette, Louisiana. The property was purchased on October 31, 1997
after the construction was completed. The Company's interest in the joint
venture is 74.58%.

   On February 11, 1997, the Company entered into a joint venture with AAA Net
Realty XI, Ltd. The joint venture was formed for the purchase of a property,
which is being operated as a Just For Feet retail store in Baton Rouge,
Louisiana. The property was purchased on June 9, 1997 after the construction
was completed. The Company's interest in the joint venture is 51%.

   On September 23, 1996, the Company formed a joint venture, AAA Joint Venture
96-2, with AAA Net Realty Fund XI, Ltd. The joint venture was formed for the
purpose of acquiring a parcel of land in The Woodlands, Texas upon which the
tenant, Bank United, constructed a branch bank building at its cost. At the
termination of the lease the improvements will be owned by the joint venture.
The Company's interest in the joint venture is 51%.

   On April 5, 1996, the Company formed a joint venture, AAA Joint Venture
96-1, with AAA Net Realty Fund XI, Ltd. and AAA Net Realty Fund X, Ltd.,
entities with common management, for the purpose of acquiring a property which
is being operated as a Just For Feet retail store in Tucson, Arizona. The
property was purchased on September 11, 1996 after construction was completed.
The Company's interest in the joint venture is 51.9%.

   On September 12, 1995, the Company formed a joint venture, AAA Joint Venture
95-2, with AAA Net Realty Fund XI, Ltd. for the purpose of acquiring a property
in Wichita, Kansas on lease to Blockbuster Music Retail, Inc. The Company's
interest in the joint venture is 51%.

   On October 27, 1994, the Company formed a joint venture, AAA Joint Venture
94-1, with AAA Net Realty Fund X, Ltd. for the purpose of acquiring a property
in Independence, Missouri on lease to Blockbuster Music Retail, Inc. The
Company's interest in the joint venture is 54.84%.

5. NOTES PAYABLE

   In November 1998, the Company entered into an unsecured credit facility (the
"Credit Facility"), which is being used to provide funds for the acquisition of
properties and working capital, and repaid all amounts outstanding under the
Company's prior credit facility. Under the Credit Facility, which has a one-
year term, the Company may borrow up to $30 million subject to the value of
unencumbered assets. The Credit Facility contains covenants which, among other
restrictions, require the Company to maintain a minimum net worth, a maximum
leverage ratio, and specified interest coverage and fixed charge coverage
ratios. The Credit Facility bears interest at an annual rate of LIBOR plus a
spread ranging from 1.625% to 2.150% (6.938% as of December 31, 1998), set
quarterly depending on the Company's leverage ratio. As of December 31, 1998,
$10,580,110 was outstanding under the Credit Facility.

                                      F-50
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

   As part of the Merger, the Company assumed a 5-year lease agreement for its
office telephone system. The lease terminates in September 2000, at which time
the Company has the option to purchase the equipment. Monthly lease payments
total $313. Future minimum lease payments required under this lease are
summarized as follows:

<TABLE>
      <S>                                                                 <C>
      1999............................................................... $3,760
      2000............................................................... $2,820
</TABLE>

6. MAJOR TENANTS

   The Company's operations are related to the acquisition and leasing of
commercial real estate properties. The following schedule summarizes rental
income by lessee for 1998 and 1997 under both operating and direct financing
methods of accounting:

<TABLE>
<CAPTION>
                                                              1998       1997
                                                           ---------- ----------
<S>                                                        <C>        <C>
Tandy Corporation (Mesquite, Texas)......................  $  108,900 $  108,900
America's Favorite Chicken Company (Smyrna, Georgia).....      98,265     97,931
Blockbuster Music Retail, Inc. (Independence, Missouri
 and Wichita, Kansas)....................................     377,901    377,901
OneCare Health Industries, Inc. (Houston, Texas).........     202,800    201,638
Just For Feet, Inc. (Tucson, Arizona; Baton Rouge,
 Louisiana; The Woodlands, Texas and Sugar Land, Texas)..   1,096,233    590,192
Bank United (The Woodlands, Texas and Houston, Texas)....     157,801    157,801
Hollywood Entertainment Corp. (Lafayette, Louisiana and
 Ridgeland, Mississippi).................................     273,931     22,452
OfficeMax, Inc. (Lake Jackson, Texas and Dover,
 Delaware)...............................................     406,622         --
D F & R Operating Company, Inc. (Peachtree City,
 Georgia)................................................       3,288         --
Krispy Kreme Doughnuts of the Gulf Coast, Ltd. (Houston,
 Texas)..................................................      16,016         --
                                                           ---------- ----------
  Total..................................................  $2,741,757 $1,556,815
                                                           ========== ==========
</TABLE>

7. FEDERAL INCOME TAXES

   The differences between net income for financial reporting purposes and
taxable income before distribution deductions relate primarily to temporary
differences, to certain organization costs which are amortized for financial
reporting purposes only and to merger costs and potential acquisition costs
which are expensed for financial reporting purposes.

   For income tax purposes, distributions paid to shareholders consist of
ordinary income, capital gains and return of capital as follows:

<TABLE>
<CAPTION>
                                                              1998       1997
                                                           ---------- ----------
      <S>                                                  <C>        <C>
      Ordinary Income..................................... $  780,588 $  795,918
      Return of capital...................................    810,957    297,521
                                                           ---------- ----------
                                                           $1,591,545 $1,093,439
                                                           ========== ==========
</TABLE>

                                      F-51
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

8. MERGER TRANSACTION

   On June 5, 1998, the Company's shareholders voted to approve an agreement
and plan of merger with American Asset Advisers Realty Corporation ("AAA"),
whereby the stockholder of AAA agreed to exchange 100% of the outstanding
shares of common stock of AAA for up to 900,000 shares (the "Share
Consideration") of the Company's common stock (the "Merger"). The common stock
of AAA was wholly owned by the president and director of the Company. As a
result of the Merger, the Company became a fully integrated, self-administered
real estate investment trust ("REIT") effective June 5, 1998. Effective June 5,
1998, 213,260 shares were issued and the balance (the "Share Balance") of the
Share Consideration is to be paid over a six year period to the extent certain
goals are achieved after the Merger. None of the Share Balance has been earned
subsequent to June 5, 1998. The market value of the common shares issued
effective June 5, 1998 was $2,185,915 which was accounted for as expenses
incurred in acquiring AAA from a related party. In addition, the Company
assumed an obligation to the stockholder of AAA in the amount of $97,407. This
obligation and the related accrued interest of $3,157 were subsequently paid
with the issuance of 9,811 shares. In connection with the Merger, the Company
incurred costs during 1998 and 1997 of $144,336 and $282,890, respectively,
consisting primarily of legal and accounting fees, valuation opinions and
fairness opinions. For accounting purposes, AAA was not considered a "business"
for purposes of applying APB Opinion No. 16, "Business Combinations," and
therefore, the market value of the common shares issued in excess of the fair
value of the net tangible assets acquired was charged to expense rather than
capitalized as goodwill. To the extent the Share Balance is paid over time, the
market value of the common shares issued will also be charged to expense. Upon
consummation of the Merger on June 5, 1998, certain employees of AAA became
employees of the Company, and any obligation to pay fees under the advisor
agreement between the Company and AAA was terminated.

9. RELATED PARTY TRANSACTIONS

   See Note 8 regarding the Merger and Note 4 regarding joint venture
agreements with related parties.

 Related Party Transactions Subsequent to the Merger:

   Beginning June 5, 1998, the Company provides property acquisition, leasing,
administrative and management services for eleven affiliated real estate
limited partnerships (the "Partnerships"). The president and director of the
Company owns between 45% and 100% of the stock of the companies that serve as
the general partner of the Partnerships. Service fees of $138,340 were paid by
the Partnerships to the Company for 1998.

 Related Party Transactions Prior to the Merger:

   Prior to June 5, 1998, the Company was a party to an Omnibus Services
Agreement with AAA whereby AAA provided property acquisition, leasing,
administrative and management services for the Company. Service fees of $40,607
were incurred and charged to expense for the period beginning January 1, 1998
through June 5, 1998. Service fees of $106,504 were incurred and charged to
expense for 1997.

   AAA had incurred certain costs in connection with the organization and
syndication of the Company. Reimbursement of these costs become obligations of
the Company in accordance with the terms of the offering. Costs of $56,164 were
incurred by AAA for the period ended June 5, 1998 in connection with the
issuance and marketing of the Company's stock. Costs of $164,985 were incurred
by AAA during 1997 in connection with

                                      F-52
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)
the issuance and marketing of the Company's stock. These costs are reflected as
issuance costs and are recorded as a reduction to capital in excess of par
value.

   Acquisition fees, including real estate commissions, finders fees,
consulting fees and any other non-recurring fees incurred in connection with
locating, evaluating and selecting properties and structuring and negotiating
the acquisition of properties are included in the basis of the properties.
Acquisition fees of $123,389 were incurred and paid to AAA for the period ended
June 5, 1998. Acquisition fees of $1,059,805 were incurred and paid to AAA
during 1997. Acquisition fees paid to AAA included $355,623 that was earned
prior to purchasing certain properties.

10. PROPERTY ACQUISITIONS IN 1998

   On December 18, 1998, the Company acquired a parcel of land for a purchase
price of $773,800 upon which the tenant, D F & R Operating Company, Inc.,
constructed a restaurant building at its cost. At the termination of the lease,
the improvements will be owned by the Company. This property is being operated
as a Don Pablo's Mexican restaurant on State Highway 54 in Peachtree City,
Georgia. The lease agreement extends for ten years, however the tenant has the
option to renew the lease for four additional terms of five years each. The
lease has provisions for an escalation in the rent after the fifth year of the
lease. The Company recorded $3,288 of revenue from this property in 1998.

   On November 23, 1998, the Company acquired a newly constructed property on
lease to Krispy Kreme Doughnuts of the Gulf Coast, Ltd. for a purchase price of
$1,371,742. This property is being operated as a Krispy Kreme restaurant on
Westheimer Road in Houston, Texas. The lease agreement extends for fifteen
years, however the tenant has the option to renew the lease for four additional
terms of five years each. The lease has provisions for an escalation in the
rent after the fifth and tenth years of the lease. The Company recorded $16,016
of revenue from this property in 1998.

   On July 1, 1998, the Company acquired a newly constructed property on lease
to Just For Feet, Inc. for a purchase price of $3,928,997. This property is
being operated as a Just For Feet retail store on U.S. 59 at First Colony
Boulevard in Sugar Land, Texas. The lease agreement extends for fifteen years,
however the tenant has the option to renew the lease for two additional terms
of five years each. The lease has provisions for an escalation in the rent
after the fifth and tenth years of the lease. The Company recorded $190,853 of
revenue from this property in 1998.

   On June 3, 1998, the Company acquired a newly constructed property on lease
to Just For Feet, Inc. for a purchase price of $3,751,555. This property is
being operated as a Just For Feet retail store on Lake Woodlands Drive in The
Woodlands, Texas. The lease agreement extends for fifteen years, however the
tenant has the option to renew the lease for two additional terms of five years
each. The lease has provisions for an escalation in the rent after the fifth
and tenth years of the lease. The Company recorded $213,851 of revenue from
this property in 1998.

   On April 14, 1998, the Company acquired a newly constructed property on
lease to OfficeMax, Inc. for a purchase price of $2,848,793. This property is
being operated as an OfficeMax store on U.S. Route 13 in Dover, Delaware. The
lease agreement extends for fifteen years, however the tenant has the option to
renew the lease for four additional terms of five years each. The lease has
provisions for an escalation in the rent after the fifth and tenth years of the
lease. The Company recorded $196,793 of revenue from this property in 1998.

                                      F-53
<PAGE>

                         AmREIT, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                 For the Years Ended December 31, 1998 and 1997

                                  (Unaudited)

   On February 20, 1998, the Company acquired a newly constructed property on
lease to OfficeMax, Inc. for a purchase price of $2,405,666. This property is
being operated as an OfficeMax store on the northwest corner of State Highway
332 and This Way in Lake Jackson, Texas. The lease agreement extends for
fifteen years, however the tenant has the option to renew the lease for three
additional terms of five years each. The lease has provisions for an escalation
in the rent after the fifth and tenth years of the lease. The Company recorded
$209,829 of revenue from this property in 1998.

11. COMMITMENT

   As part of the Merger, the Company assumed a 3-year lease agreement for its
office facilities. The lease terminates in September 2000, however the Company
has the option to renew the lease for an additional three years. Rental expense
for the year ended December 31, 1998 was $36,256. Future minimum lease payments
required under this operating lease, excluding renewal options, are summarized
as follows:

<TABLE>
      <S>                                                                <C>
      1999.............................................................. $58,635
      2000.............................................................. $43,976
</TABLE>

                                      F-54
<PAGE>

                             PARTNERSHIP PROPERTIES

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors of AmREIT, Inc.
(formerly American Asset Advisers Trust, Inc.)

   We have audited the accompanying combined statements of revenues and certain
expenses (defined as being operating revenues less direct operating expenses)
of real estate properties anticipated to be acquired (as disclosed at Note 1 of
the combined statement of revenues and certain expenses) (the "Acquired
Properties") for the years ended December 31, 1998 and 1997. These combined
financial statements are the responsibility of the management of the Acquired
Properties. Our responsibility is to express an opinion on the combined
statements of revenues and certain expenses based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the combined statements of revenues and
certain expenses are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the combined statements of revenues and certain expenses. An audit also
includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall presentation of the
combined statements of revenues and certain expenses. We believe that our
audits provide a reasonable basis for our opinion.

   The accompanying combined statements of revenues and certain expenses were
prepared for the purpose of inclusion in a proxy statement to be filed on Form
S-4 by AmREIT. Material amounts, described in Note 1 to the combined statements
of revenues and certain expenses, that would not be comparable to those
resulting from the proposed future operations of the properties are excluded
and the statements are not intended to be a complete presentation of the
revenues and expenses of these properties.

   In our opinion, such combined statements of revenues and certain expenses
presents fairly, in all material respects, the combined revenues and certain
expenses, as defined above, of the various real estate properties (as disclosed
at Note 1 of the combined statements of revenues and certain expenses) for the
years ended December 31, 1998 and 1997 in conformity with generally accepted
accounting principles.

DELOITTE & TOUCHE LLP

Houston, Texas
May 21, 1999

                                      F-55
<PAGE>

              COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
    OF REAL ESTATE PROPERTIES ANTICIPATED TO BE ACQUIRED FOR THE YEARS ENDED
 DECEMBER 31, 1998 AND 1997 AND THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                             Years Ended        Three Months
                                            December 31,       Ended March 31,
                                        --------------------- -----------------
                                           1998       1997      1999     1998
                                        ---------- ---------- -------- --------
                                                                 (Unaudited)
<S>                                     <C>        <C>        <C>      <C>
REVENUES
Rental income from operating leases...  $2,221,052 $2,089,958 $575,542 $551,557
Earned income from direct financing
 leases...............................      70,374     70,026   17,668   17,594
                                        ---------- ---------- -------- --------
    TOTAL REVENUES....................   2,291,426  2,159,984  593,210  569,151
                                        ---------- ---------- -------- --------
EXPENSES
Property expenses.....................       3,368      3,368    1,393    1,180
                                        ---------- ---------- -------- --------
    TOTAL EXPENSES....................       3,368      3,368    1,393    1,180
                                        ---------- ---------- -------- --------
REVENUES IN EXCESS OF CERTAIN
 EXPENSES.............................  $2,288,058 $2,156,616 $591,817 $567,971
                                        ========== ========== ======== ========
</TABLE>




                       See Notes to Financial Statements

                                      F-56
<PAGE>

        NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES OF
               REAL ESTATE PROPERTIES ANTICIPATED TO BE ACQUIRED

                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

Note 1--Description and summary of significant accounting policies

Description

   The operations of the following real estate assets anticipated to be
acquired ("Acquired Properties") are included in the accompanying combined
statements for the years ended December 31, 1998 and 1997:

<TABLE>
     <S>                                <C>
     Steak and Ale (Houston, TX)        Goodyear Tire (Carrollton, TX)
     Bank of America (Houston, TX)      Foodmaker--Jack In The Box (Dallas, TX)
     Taco Bell (Houston, TX)            Baptist Memorial Health (Memphis, TN)
     Pizza Inn (Clute, TX)              Payless Shoes--WaldenBooks (Austin, TX)
     Whataburger (Clute, TX)            Golden Corral (Houston, TX)
     La Petite Academy (Houston, TX)    Golden Corral (Humble, TX)
     Whataburger (Dallas, TX)           TGI Friday's (Houston, TX)
     Superior Sound (Houston, TX)       Goodyear Tire (Houston, TX)
     AFC, Inc.--Church's (Houston, TX)  Computer City (Minnesota, MN)
     Gannett--Billboard (Houston, TX)   AFC, Inc.--Popeye's (Atlanta, GA)
     Discount Tire (Fort Worth, TX)     OneCare Health (Sugar Land, TX)
     La Petite Academy (Houston, TX)    Blockbuster Video (Oklahoma City, OK)
     Goodyear Tire (Dallas, TX)         Pier One Imports (Longmont, CO)
</TABLE>

Basis of presentation

   The accompanying financial statements are presented on a combined basis
because the partnerships owning the properties have a common general partner
and are under common management. Until June 5, 1998, each of the properties
were managed by an entity which was previously owned by the chairman, president
and 11.04% shareholder of AmREIT, Inc. (the "Company"). On June 5, 1998, this
entity was acquired by the Company.

   The accompanying historical financial statement information is presented in
conformity with Rule 3-14 of Regulation S-X of the Securities and Exchange
Commission. Accordingly, the accompanying combined financial statements include
only expenses directly related to the operations of the properties. Expenses
not directly related to the future operations of the properties, such as
depreciation, amortization, management fees and professional fees, are not
included in the accompanying combined financial statements.

Use of Estimates

   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 revenues and expenses during
the reporting period. Actual results could differ from those estimates.

Revenue recognition

   Operating revenues are presented on the accrual basis of accounting. Rental
income is recognized ratably over the life of the lease. Lease agreements do
not provide for contingent rentals.

   Real estate is leased to others on a net lease basis whereby all operating
expenses related to the properties, including property taxes, insurance and
common area maintenance are the responsibility of the tenant. The leases are
accounted for under the operating method or the direct financing method.

                                      F-57
<PAGE>

   Under the operating method, the properties are recorded at cost. Rental
income is recognized ratably over the life of the lease and depreciation is
charged based upon the estimated useful life of the property. Under the direct
financing method, properties are recorded at their net investment. Unearned
income is deferred and amortized to income over the life of the lease so as to
produce a constant periodic rate of return.

Interim Financial Statements

   In the opinion of management all adjustments necessary for a fair
presentation of such interim unaudited financial statements have been included.
Such adjustments consisted of normal recurring items. Interim results are not
necessarily indicative of results for a full year.

Note 2--Operating leases

   A summary of minimum future rentals, exclusive of any renewals, under non-
cancelable operating leases in existence at December 31, 1998 is as follows:

<TABLE>
      <S>                                                            <C>
      1999.......................................................... $ 2,132,271
      2000..........................................................   2,006,226
      2001..........................................................   1,959,212
      2002..........................................................   1,888,324
      2003..........................................................   1,690,245
      2004-2016.....................................................   6,203,607
                                                                     -----------
                                                                     $15,879,884
                                                                     ===========
</TABLE>

Note 3--Major tenants

   Following is a summary of rental income by lessee for 1998 and 1997 who have
contributed 10% or more of the total revenues:

<TABLE>
<CAPTION>
                              Tenant                            1998     1997
                              ------                          -------- --------
      <S>                                                     <C>      <C>
      Golden Corral Corporation.............................. $364,682 $364,676
      Tandy Corporation...................................... $     -- $366,516
</TABLE>

                                      F-58
<PAGE>

                         MORGAN KEEGAN FAIRNESS OPINION

                                    ANNEX 1
                       To AmREIT Joint Proxy and Consent
                     Solicitation Statement and Prospectus

June 23, 1999

Board of Directors
AmREIT, Inc.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Gentlemen:

   The Board of Directors of AmREIT, Inc., a Maryland real estate investment
trust ("AmREIT" or the "Company") has requested the opinion of Morgan Keegan &
Company, Inc. ("Morgan Keegan") as to whether the consideration to be paid to
the partners of the Limited Partnerships (defined below) in connection with the
merger of Taylor Income Investors, Ltd. (also known as Taylor Income Investors,
III, Ltd.), Taylor Income Investors IV, Ltd., Taylor Income Investors V, Ltd.,
Taylor Income Investors VI, Ltd., AAA Net Realty Fund VII, Ltd., AAA Net Realty
Fund VIII, Ltd., AAA Net Realty Fund Goodyear, Ltd., AAA Net Realty Fund IX,
Ltd., AAA Net Realty Fund X, Ltd. and AAA Net Realty Fund XI, Ltd.
(collectively, the "Limited Partnerships") with and into the Company (the
"Transaction") is fair, from a financial point of view, to the Company's
shareholders.

   The Company has advised Morgan Keegan that the Transaction is described more
fully in those certain Amended and Restated Agreements and Plans of Merger, all
dated June    1999, by and between the Company and each Limited Partnership and
in accordance with the Maryland General Corporation Law (the "Maryland Law")
and the Texas Revised Uniform Limited Partnership Act (the "LP Act") (the
"Agreement").

   Morgan Keegan, as part of its investment banking services, is regularly
engaged in the valuation of businesses and their securities in connection with
mergers and acquisitions, negotiated underwritings, secondary distributions of
listed and unlisted securities, private placements and valuations for corporate
purposes, in particular, with respect to real estate investment trusts and
franchised real estate. We have acted as financial advisor to the Board of
Directors of the Company in connection with the Transaction and will receive a
fee for our services. Our fee is not contingent upon the consummation of the
Transaction. In addition, the Company has agreed to indemnify us for certain
liabilities arising out of our engagement and in particular with regard to our
rendering of this opinion.

   In connection with our opinion, we have (1) participated in discussions with
various members of management and representatives of the Limited Partnerships
and the Company concerning the Limited Partnerships' and the Company's
historical and current operations, financial condition and prospects, the
strategic objectives of each and the possible benefits which might be realized
following the Transaction; (2) reviewed historical financial and operating data
that was furnished to us by the Limited Partnerships and the Company relating
to their respective businesses; (3) reviewed internal financial analyses,
financial and operating forecasts, reports and other information prepared by
officers and representatives of the Limited Partnerships and the Company
relating to their respective businesses; (4) reviewed certain publicly
available information with respect to certain other companies in lines of
business that we believe to be generally comparable to those of the Company and
the trading markets for such other companies' securities; (5) reviewed certain
publicly available information concerning the financial terms of certain other
transactions that we deemed relevant to our inquiry; (6) analyzed the value of
projected net operating income of the Limited

                                       1
<PAGE>

Partnerships; (7) reviewed the financial terms of the Agreement; (8) reviewed
the appraisals of each Limited Partnership completed by Valuation Associates,
Inc. and (9) undertaken such other studies, analyses and investigations, and
considered such other information, as we deemed relevant.

   In our review and analysis and in arriving at our opinion, we have assumed
and relied upon the accuracy and completeness of all of the financial and other
information provided to us and reviewed. We have not been engaged to, and have
not attempted to, independently verify any of such information and have further
relied upon the assurances of management of the Company and of the Limited
Partnerships that they are not aware of any facts or circumstances that would
make such information inaccurate or misleading. With respect to the financial
and operational forecasts made available to us by the management of the Limited
Partnerships and the Company and used in our analysis, we have assumed that
such financial and operational forecasts have been reasonably prepared in good
faith on bases reflecting the best currently available estimates and judgments
of the management of the Limited Partnerships and the Company as to the matters
covered thereby. We have not been engaged to assess the achievability of such
projections or the assumptions on which they were based and express no view as
to such projections or assumptions. In addition, we have not conducted an
independent evaluation, physical inspection or appraisal of any of the assets
or liabilities of the Company or the Limited Partnership (including the assets
to be acquired and any liabilities to be assumed in the Transaction), nor have
we made any independent judgment with respect to any such evaluation or
appraisal. Morgan Keegan also assumed that the allocation of the Company share
consideration among the partners of each of the Limited Partnerships complies
with the terms and conditions of the limited partnership agreements of the
Limited Partnerships. Morgan Keegan also assumed that the appraisals were
reasonably prepared by and reflected the good faith judgments of Valuation
Associates, and Morgan Keegan does not in any respect assume any responsibility
for its accuracy or completeness. In addition, we also assumed that the
properties owned by the Limited Partnerships (the "Properties") may be used for
their intended purposes for the remainder of their respective lease terms, all
of the respective tenants in the Properties are creditworthy and that the
deferred maintenance at the Properties is not material.

   It should be noted that this opinion is based upon economic, market,
financial and other circumstances existing on, and information made available
as of, the date hereof and does not address any matters subsequent to such
date. In addition, our opinion is, in any event, limited to the fairness, as of
the date hereof, from a financial point of view, of the consideration to be
paid to the Limited Partnerships in connection with the Transaction and does
not address the underlying business decision to effect the Transaction or any
other terms of the Transaction. We have also assumed that the conditions to the
Transaction as set forth in the Agreement would be satisfied, without any
waiver or modification thereof, and that the Transaction would be consummated
on a timely basis in the manner contemplated by the Agreement. In addition, we
are not expressing any opinion as to the prices at which the Company's common
stock may trade following the date of this opinion.

   Our opinion is rendered to the Board of the Company in connection with its
consideration of the Transaction and does not constitute a recommendation to
any shareholder of the Company as to how such shareholder should vote in
connection with the Transaction.

   This letter and the opinion stated herein are solely for the use and benefit
of the Company's Board of Directors and may not be reproduced, summarized,
excerpted from or otherwise publicly referred to in any manner without the
prior written consent of Morgan Keegan.

   Based upon and subject to the foregoing and based upon such other matters as
we consider relevant, it is our opinion that, as of the date hereof, the
consideration to be paid in connection with the Transaction is fair, from a
financial point of view, to the Company's shareholders.

                                          Very truly yours,

                                          MORGAN KEEGAN & COMPANY, INC.

                                       2
<PAGE>

                              DECLARATION OF TRUST

                                    ANNEX 2
                       To AmREIT Joint Proxy and Consent
                     Solicitation Statement and Prospectus

[To be filed by amendment.]

                                       1
<PAGE>

                                    Forms of
                          THE NOTE AND LOAN AGREEMENT

                                    ANNEX 3
                       To AmREIT Joint Proxy and Consent
                     Solicitation Statement and Prospectus

                          [To be filed by amendment.]

                                       1
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                         TAYLOR INCOME INVESTORS, LTD.

                          DATED                 , 1999

   This supplement is being furnished to you, as a limited partner of Taylor
Income Investors, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 93,526 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited partnership interests. Such an
approval by your partnership's limited partners will be binding on you even if
you vote against the merger.

                                      S-1
<PAGE>

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partner of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. Your general partner recommends that you vote "For" the proposed
merger. Your general partner believes that the merger is the best means to
maximize the value of your investment in your partnership as opposed to
liquidating your partnership's portfolio or continuing unchanged the investment
in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in    % notes due          2006 based on
the liquidation value of your partnership, as determined by Valuation
Associates, the independent appraisal firm that appraised the value of the
partnership and its properties. The liquidation value will be lower than the
aggregate exchange price of the shares of AmREIT common stock offered to your
partnership in the merger, based on the exchange price of $9.34 per share. The
notes are part of a series of up to $10,000,000 in aggregate principal amount
which will bear interest at a rate equal to             , which was determined
based on 120% of the applicable federal rate as of            , 1999. Please
note that you may only elect the cash/notes option if you have voted "Against"
the merger and you elect the cash/notes option on your consent form. You will
receive shares of AmREIT common stock if your partnership elects to be acquired
in the merger and you voted "For" the merger, or if you voted "Against" the
merger and did not affirmatively select the cash/notes option. The notes will
not be listed on any exchange or automated quotation system, and a market for
the notes will not likely develop. If the aggregate principal amount of notes
issuable to all limited partners electing the cash/notes option, including
limited partners of other partnerships who properly make the election, exceeds
$10,000,000 in aggregate principal amount, limited partners electing the
cash/notes option will receive their pro rata portion of the $10,000,000
aggregate note amount, with the remaining value of their respective note
consideration to be paid in shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of the merger consideration received by your partnership over the
tax basis of your partnership's net assets. Some of the gain may be subject to
the 25% rate of tax applicable to certain real property gain. Your general
partner urges you to consult with your tax advisor to evaluate the taxes that
will be incurred by you as a result of your participation in the merger.

                                      S-2
<PAGE>

   Your general partner has estimated, based on the exchange price, that the
taxable gain per average original $1,000 investment in your partnership will be
$227. To review the tax consequences to the limited partners of the
partnerships in greater detail, see pages      through      of the proxy
statement and "Federal Income Tax Considerations" beginning on page     of this
supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  . While your partnership did receive a fairness opinion from Houlihan Lokey
    and an independent appraisal by Valuation Associates, your general
    partner did not retain an unaffiliated representative to represent you or
    your partnership, or to represent all of the partnerships as a group, in
    the merger. Had independent representation been arranged for your
    partnership, the terms of the merger might have been more favorable to
    you.

  . There can be no assurance that the Houlihan Lokey fairness opinion and
    the independent appraisal by Valuation Associates properly reflect the
    value of your partnership's assets. Therefore, your partnership may not
    have received sufficient consideration consistent with its actual asset
    value.

  . The conflicts of interest of H. Kerr Taylor, president of your general
    partner, who will receive significant financial and other benefits from
    and/or as a result of the merger.

  . The fixed exchange price, which means the limited partners will not
    receive more shares (or a note in a greater principal amount) if the
    value of the shares decreases as of the effective date.

  . AmREIT's shares are not currently publicly traded and the shares may
    trade at prices substantially below the exchange price following listing
    on an exchange.

  . The merger will be a taxable transaction for the limited partners, except
    those investors that are tax-exempt entities.

  . A majority vote of limited partners binds the partnership.

  . Limited partners who become stockholders of AmREIT may not receive the
    same level of distributions as previously received from their respective
    partnership interests.

  . Because it is not known how many partnerships will participate in the
    merger, there are uncertainties as to the capital structure and size of
    AmREIT following consummation of the merger as they will vary depending
    on the number of partnerships electing to participate.

  . As a result of the merger, the nature of each limited partner's
    investment will change from holding an interest in a specified portfolio
    of properties in a finite life entity to holding an equity investment in
    an ongoing REIT, whose portfolio of properties may be changed from time
    to time without the approval of its stockholders and which does not plan
    to liquidate such assets within a fixed period.

                                      S-3
<PAGE>

  . If the partnership rejects the merger, it will bear its portion of its
    merger expenses based upon the percentage of "For" votes cast for the
    merger. The general partners will pay their portion of merger expenses
    based on the percentage of "Against" votes and abstentions.

  . The anticipated benefits of the merger may not be realized.

  . The anticipated benefits of AmREIT's change to self-management through
    the June 5, 1998 adviser acquisition may not be fully realized.

  . The proceeds of future asset sales or refinancings by AmREIT will
    generally be reinvested rather than distributed to stockholders to the
    extent not required to be distributed to maintain REIT status.

  . AmREIT's board of directors has the power to change the investment,
    merger and financing policies of AmREIT (including policies regarding the
    level of indebtedness) without a vote of the stockholders, which could
    result in policies which do not reflect the interests of all
    stockholders.

  . Following the consummation of the merger, AmREIT intends to borrow
    additional funds (equal to or exceeding 50% of the value of the
    properties acquired in the merger) to acquire additional, as yet
    unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page    , "CONFLICTS OF INTEREST" beginning on page    , "MATERIAL FEDERAL
INCOME TAX ASPECTS" beginning on page    , and "COMPARISON OF PARTNERSHIP
INTERESTS, AMREIT COMMON STOCK AND NOTES" beginning on page    .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, your general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page      of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Bank of
America, your partnership's largest tenant, will not renew its lease when it
expires in May 2000 or will renew its lease only if your partnership makes
significant improvements to the property. Also, should any of these tenants
fail to renew their leases, your partnership would need to find a new tenant
and incur significant additional costs by reason of temporary vacancy and/or
significant rehabilitation and/or tenant improvement costs.

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your partnership
may be significantly reduced. Your partnership has also concentrated its
investments in a limited geographic area. If conditions in this area
deteriorate, your partnership may experience more difficulty in re-leasing its
properties than it would experience if the properties were more geographically
diversified.

                                      S-4
<PAGE>

   Co-ownership of Property. Your partnership owns one of its properties,
Steak & Ale in co-ownership with Fund IV. Your partnership owns 44% of this
property and is dependent upon the consent and cooperation of the majority co-
owner to sell or re-lease the property. No assurance can be given that the co-
owner will agree to the sale or re-lease of the property at such time or under
the terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $        per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over
your partnership's adjusted tax basis of its assets. In general, you can
expect to pay tax on $139 per average original $1,000 investment of this gain
at long term capital gains rates, which will be 20%. The remaining $88 of gain
per average original $1,000 investment will be taxable at the rates for
ordinary income. The actual amount of gain recognized by the partnership and
allocated to each limited partner will depend upon the value ascribed to the
shares of AmREIT common stock for federal income tax purposes. Because the
shares will not be publicly traded until immediately after the merger, it is
possible that the value of the shares used for purposes of calculating the
taxable income (or loss) and the taxable income (or loss) per average original
$1,000 investment will differ from the calculation stated above. Your
partnership's federal income tax returns are subject to review and possible
adjustment by the IRS. Under federal income tax laws, regulations and
administrative rulings, certain types of transactions may be accorded varying
interpretations. Accordingly, your partnership's financial statements, as well
as your individual tax return, may be changed to cause them to conform to the
tax treatment resulting from such review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous --
Distributions to Limited Partners" below on page      of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  . preserve and protect the limited partners' capital;

  . provide the limited partners with quarterly cash distributions from
    operations;

  . obtain long-term appreciation in the value of its properties; and

  . provide increased cash distributions to the limited partners as the cash
    flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT
nor the general partner or any of their affiliates will receive any
compensation for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER Offers from Third
Parties" beginning on page      of the proxy statement.

                                      S-5
<PAGE>

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  . the aggregate amount of original limited partner investments in your
    partnership less any return of capital;

  . the limited partner's adjusted capital per average $1,000 original
    investment;

  . the number of shares of AmREIT common stock to be paid to your
    partnership;

  . the estimated value of the shares of AmREIT common stock paid to your
    partnership based on the exchange price of $9.34 per share;

  . the estimated value, based on the exchange price, of shares of AmREIT
    common stock you will receive for each $1,000 of your original
    investment:

<TABLE>
<CAPTION>
                                                                                     Estimated Value
                                                                                           of
                                                                                    AmREIT Shares per
    Original Limited        Limited Partner     Number of AmREIT Estimated Value of  Averages $1,000
   Partner Investments    Adjusted Capital per   Shares Offered    AmREIT Shares     Limited Partner
   Less any Return of        Average $1,000        to Limited    Payable to Limited     Adjusted
       Capital(1)        Original Investment(1)   Partners(2)       Partners(3)        Capital(3)
   -------------------   ---------------------- ---------------- ------------------ -----------------
   <S>                   <C>                    <C>              <C>                <C>
        $776,814                  $822               93,526           $873,537           $1,125
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $945,000.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page      of the proxy statement. The merger,
however, does not result in an all-cash payment to you in the liquidation of
your investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until                 , 2006, a date approximately seven years
after the date the merger of your partnership occurs. On the other hand, if you
exchange your partnership interests for shares of AmREIT common stock, you will
receive an equity interest in AmREIT whose marketability will depend upon the
market that may develop with respect to the shares of AmREIT common stock,
which will be listed on an exchange. In the event the merger is not consummated
for any reason, your partnership will continue to pursue its business
objectives of maximizing the value of its properties, in addition to the
possible liquidation of its portfolio, another strategic combination or another
attractive alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and your general partner will bear the portion of those
merger expenses based upon the percentage of "Against" votes and abstentions.
The amount of the merger expenses borne by all partnerships is estimated to be
$211,700, and of this amount approximately $6,588 will be allocated to your
partnership based on its proportionate share of the combined net asset values
of all 10 partnerships. In addition to the partnership's proportional share of
these partnership expenses, the partnership will bear its own direct expenses
for partner communications and correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
<S>                                                                      <C>
Pre-closing Transaction Costs:
  Legal................................................................. $   --
  Accounting............................................................    140
  Fairness Opinions/Valuations..........................................  5,530
  Printing..............................................................     --
  Appraisal Fees........................................................    856
  Listing Fees..........................................................     --
  Miscellaneous.........................................................     62
                                                                         ------
    Total............................................................... $6,588
                                                                         ======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   Your general partner has scheduled a special meeting of the limited partners
of your partnership to discuss the solicitation materials, which include the
proxy statement, this supplement and the other materials distributed to you,
and the terms of the merger with you. At the conclusion of these discussions we
will vote on the merger. The special meeting will be held at [time], Houston
time, on,             1999, at                      . Your general partner and
members of AmREIT's management intend to solicit actively your support for the
merger and would like to use the special meeting to answer questions about the
merger and the solicitation materials (as defined below) and to explain in
person our reasons for recommending that you vote "For" the merger.

                                      S-7
<PAGE>

                               VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to
obtain your votes "For" or "Against" the merger of your partnership with
AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. Your
general partner encourages you to read the merger agreement in its entirety
because it is the legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about
          , 1999 and will continue until the later of (a)
                 ,1999 (a date not more than 60 calendar days from the initial
delivery of the solicitation materials), or (b) such later date as we may
select and as to which we give you notice. At our discretion, we may elect to
extend the solicitation period. Under no circumstances will the solicitation
period be extended beyond March 31, 2000. Any consent form received by
              prior to [time], Houston time, on the last day of the
solicitation period will be effective provided that such consent form has been
properly completed and signed. If you fail to return a signed consent form by
the end of the solicitation period, your partnership interests will be counted
as voting "Against" the merger and you will receive shares of AmREIT common
stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are
voting "For" or "Against" any matter (including the merger), you will be
deemed to have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your
attorney-in-fact for the purpose of executing all other documents and
instruments advisable or necessary to complete the merger. The power of
attorney is intended solely to ease the administrative burden of completing
the merger without requiring your signatures on multiple documents.

                            FAIRNESS OF THE MERGER

   Based upon your general partner's analysis of the merger, your general
partner reasonably believes that:

  . The terms of the merger, when considered as a whole, are fair to the
    limited partners;

  . The shares offered in exchange for the partnership interests constitute
    fair consideration for the partnership interests of the limited partners;
    and

  . After comparing the potential benefits and detriments of the merger with
    those of several alternatives, the merger is more attractive to the
    limited partners than such alternatives.

   YOUR GENERAL PARTNER REASONABLY BELIEVES THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, YOUR GENERAL PARTNER HAS APPROVED THE MERGER

                                      S-8
<PAGE>

AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   Your general partner's determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. Your
general partner believes that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. Your general partner
also believes the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page     of
the proxy statement.

   Fairness Opinion. Your general partner, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. Your general partner encourages you to read
the Houlihan Lokey opinion in its entirety. Houlihan was not requested to, and
did not make, any recommendation to your partnership as to the consideration to
be received by you in connection with the merger, which consideration was
determined through negotiations between the common management of the
partnerships and AmREIT. Your general partner retained Houlihan Lokey to render
its fairness opinion based upon Houlihan Lokey's experience in the valuation of
businesses and their securities in connection with mergers and acquisitions,
and valuations for corporate purposes especially with respect to REITs and
other real estate companies. Houlihan delivered its written opinion, dated June
25, 1999, to the general partners, to the effect that, as of the date of such
opinion, based on Houlihan Lokey's review and subject to the limitations
described in the proxy statement, the consideration to be received by the
limited partners in connection with the merger is fair, from a financial point
of view, to the limited partners. The Houlihan Lokey fairness opinion does not
constitute a recommendation to any limited partner as to how any of you should
vote on the merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness
Opinion" on page      of the proxy statement.

   Independent Appraisal. Your general partner received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. Your general partner compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
your general partner determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page     of the proxy
statement.

   Comparison of Benefits and Detriments. Your general partner's assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, your general partner compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page     of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to your general partner and its
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to your general
partner and its affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                                  Year Ended      Three Months
                                                 December 31,   Ended March 31,
                                                     1998             1999
                                               ---------------- ----------------
                                               Actual Pro Forma Actual Pro Forma
                                               ------ --------- ------ ---------
<S>                                            <C>    <C>       <C>    <C>
Administrative Reimb.(1)...................... $7,617   $ --    $2,256   $ --
Cash Distributions(2).........................  1,800     --       450     --
General Partners' Salary(3)...................     --    407        --    122
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partner

   Your general partner has an independent obligation to assess whether the
terms of the merger are fair and equitable to the limited partners of your
partnership without regard to whether the merger is fair and equitable to any
of the other participants (including the limited partners in other
partnerships). Mr. Taylor acts as the president of your general partner and
also acts as the individual general partner of all of the other partnerships
and as president and chief executive officer of AmREIT.

Benefits to Mr. Taylor

   Mr. Taylor, the individual general partner of each of the other partnerships
and the chairman of the board and chief executive officer of AmREIT, will
receive up to 3,991 shares of AmREIT common stock should these partnerships
participate in the merger. In addition, Mr. Taylor will receive up to an
additional 6,784 shares as a result of disposition fees payable by four other
partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.

                                      S-11
<PAGE>

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(1)
                                                           ---------------------
      <S>                                                  <C>
      Taylor Income Investors, Ltd........................        $227.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partner
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until         , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

                                      S-12
<PAGE>

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive only shares of AmREIT common stock in the merger, in addition
to your share of the gain or loss described above that you recognized as a
result of the deemed sale of your partnership's assets, you will recognize gain
or loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership

                                      S-13
<PAGE>

interests (adjusted by your distributive share of income, gain, loss, deduction
and credit for the final taxable year of your partnership (including any such
items recognized by your partnership as a result of the merger) as well as any
distributions you receive in such final taxable year (other than the
distributions of the cash and notes)). Your basis in the notes distributed to
you will equal your adjusted basis in your partnership interests, reduced (but
not below zero) by the amount of any cash distributed to you and your holding
period for the notes for purposes of determining capital gain or loss from the
disposition of the notes will include your holding period for your partnership
interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market

                                      S-14
<PAGE>

value of the shares of AmREIT common stock plus the cash and the issue price of
the notes issued in the merger, plus the amount of any liabilities of the
partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page     of the proxy statement.

<TABLE>
<CAPTION>
                                                                         Three
                                                                        Months
                                                                         Ended
                                                                       March 31,
                                1994    1995    1996    1997    1998     1999
                               ------- ------- ------- ------- ------- ---------
      <S>                      <C>     <C>     <C>     <C>     <C>     <C>
      Distributions........... $91,192 $91,216 $91,224 $91,224 $91,224  $45,612
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page    .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page    ,

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and Taylor
Income Investors, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as the President of Taylor Income Investors, Inc.,
which is the corporate general partner of the Partnership (the "General
Partner"). The Partnership owns interests in two retail properties. Following
the Adviser Acquisition, Mr. Taylor and his affiliated corporation retained
their fiduciary responsibilities associated with such General Partner of the
Partnership. However, the Partnership's properties are currently managed by
AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 93,526 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors, Ltd.
June 25, 1999                                                                -2-


      4. reviewed copies of the 1985 Agreement of Limited Partnership of the
  Partnership; and

      5. reviewed AmREIT's annual reports to shareholders and on Form 10-K
  for the two fiscal years ended 1998 and quarterly reports on Form 10-Q for
  the quarter ended March 31, 1999;

      6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

      7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

      8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

      9. reviewed the appraisal of the Partnership's real property prepared
  by Valuation Associates dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of Taylor
Income Investors, Ltd. in connection with the Transaction is fair to them from
a financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and Taylor Income
Investors, Ltd., a Texas limited partnership (the "Partnership"). Taylor
Investments, Inc., a Texas corporation, the General Partner of the Partnership
(referred to herein as the "General Partner"), is a party to this Agreement
solely for the purpose of binding itself to the provisions of Section 5 and
Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   THE MERGER

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      CONSIDERATION FOR PARTNERSHIP ASSETS

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

   (a) REIT Shares. Except as provided in Section 2.2(b), as of the Effective
Time, each unit of limited partner interest of the Partnership (the "Units")
and the interest of the General Partner entitled to receive consideration, if
any, shall, in the Merger, be converted into the number of shares of the REIT's
common stock, $0.01 par value per share (the "REIT Shares"), as provided in
Section 4 hereof. No fractional REIT Shares shall be issued. Any Partner who
would be entitled to a fractional REIT Share will receive cash based on the
price of $9.34 per REIT Share (the "Exchange Price").

   (b) Cash/Notes Option. As of the Effective Time, if the Partnership approves
the Merger each Unit held of record by a Partner who votes against the Merger
(a "Dissenting Limited Partner") will receive REIT Shares unless he or she
affirmatively elects to receive consideration in the form of 10% cash and 90%
notes (the "Cash/Notes Option") based on the liquidation value of the
Partnership, as determined by Valuation Associates (the "Liquidation Value").
The Liquidation Value will be lower than the value of the REIT Shares offered
to the Partnership in the merger, based on the Exchange Price. The notes (the
"Notes") shall be in the form described in the Note and Loan Agreement attached
hereto as Exhibit A and incorporated herein by reference. In the event the
principal amount of Notes issuable to Dissenting Limited Partners electing the
Cash/Notes Option, when aggregated with the principal amounts of the Notes to
be issued to electing dissenting limited partners (the "Other Dissenting
Partners") in all other partnerships to whom offers are being made by the REIT
that approve the merger with the REIT (the "Other Partnerships"), exceeds
$10,000,000, Dissenting Limited Partners electing the Cash/Notes Option shall
receive their pro rata portion of the $10,000,000 aggregate principal amount of
the Notes (based on the total number of the Units of the Dissenting Limited
Partners and the Other Dissenting Partners), with the remaining value of the
Dissenting Limited Partners' Note consideration to be paid in REIT Shares. The
cash component of the Cash/Notes Option will not be affected by any such pro
ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             PARTNERSHIP INTERESTS

   3.1 Conversion of the Units.

   (a) REIT Shares. At the Effective Time, each REIT Share outstanding
immediately prior to the Effective Time shall remain outstanding and shall
represent one REIT Share.


                                      B-2
<PAGE>

   (b) Partnership Interests. At the Effective Time, the Units of the
Partnership issued and outstanding immediately prior to the Effective Time
shall, by virtue of the Merger and without any action on the part of holder
thereof, be converted into REIT Shares or Cash/Notes determined in accordance
with the Partnership's Net Asset Value or Liquidation Value, respectively, as
set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
    Negotiated Price of                Net Cast at                         Partnership
   Partnership Properties             March 31, 1999                     Net Asset Value
   ----------------------             --------------                     ---------------
   <S>                                <C>                                <C>
          $825,000                       $48,537                            $873,537
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                   No. of REIT
                                                    No. of REIT   Shares Offered
                                                   Shares Offered    per Unit
                                                   -------------- --------------
<S>                                                <C>            <C>
To Limited Partners...............................     93,526        2,969.09
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
Leased Fee
 Original     Share of
Partnership  Partnership Liquidation  Brokers'                Marketing/  Liquidation
   Value      Expenses    Discount   Commission Legal/Closing Contingency    Value
- -----------  ----------- ----------- ---------- ------------- ----------- -----------
<S>          <C>         <C>         <C>        <C>           <C>         <C>
$816,890       ($4,048)   ($40,845)   ($24,507)   ($20,422)    ($16,338)   $710,740
</TABLE>

                                   Cash/Notes
                          Payable to Partnership(/1/)

<TABLE>
<CAPTION>
                                                                          Principal
                            Maximum     Amount of Cash Maximum Principal  Amount of
                           Aggregate       Offered      Amount of Notes  Note Offered
                         Amount of Cash    per Unit         Offered        Per Unit
                         -------------- -------------- ----------------- ------------
<S>                      <C>            <C>            <C>               <C>
To Limited Partners.....    $34,839         $2,257         $313,551        $20,314
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

  (a) If, during the period from March 31, 1999 to and including the
      Effective Time, the outstanding REIT Shares shall have been changed to
      a different number of shares or securities by reason of any share
      dividend, subdivision, reclassification, recapitalization, share split,
      reverse share split, combination, exchange of shares or the like, the
      number of REIT Shares to be issued in the Merger shall be appropriately
      adjusted;

                                      B-3
<PAGE>

  (b) If, as of the Effective Time, the Net Cash of the Partnership, as
      defined in Section 3.3 below, is different than its Net Cash amount
      shown in Section 3.1 above, the Net Cash of the Partnership shall be
      increased (if greater) or decreased (if less) and the Merger
      Consideration issuable to the Partnership in the Merger shall be
      increased or decreased, as the case may be, by an amount equal to such
      difference divided by the Exchange Price; and

  (c) Anything in the foregoing to the contrary notwithstanding, the Net
      Asset Value of the Partnership as of the Effective Time shall not be
      adjusted below an amount equal to $825,000.

   3.3 Definitions. For the purposes of this Section 3:

   (a) "Net Asset Value" means the sum of the negotiated prices of the
Partnership's properties set forth under Section 3.1 plus its Net Cash as of
the Effective Time.

   (b) "Net Cash" means, as of the date determined, (i) the sum of a
Partnership's cash and cash equivalents, less (ii) the sum of the Partnership's
liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

   (a) As of the Effective Time, the REIT shall deposit, or shall cause to be
deposited, with an exchange agent selected by the REIT, which shall be the
REIT's transfer agent, or such other party reasonably satisfactory to the
Partnership (the "Exchange Agent"), for the benefit of the Partners, for
exchange in accordance with this Section 3, Share Certificates representing the
total number of REIT Shares issuable to Partners (other than Dissenting Limited
Partners electing the Cash/Notes Option) and the aggregate amount of Cash and
Notes issuable to Dissenting Limited Partners electing the Cash/Notes Option
(such cash, Share Certificates and Notes, together with any dividends or
distributions with respect thereto, being hereinafter referred to as the
"Exchange Fund") to be issued pursuant to Sections 3.1 and 3.2 and paid
pursuant to this Section 3.4 in exchange for the outstanding Units and
interests.

   (b) As soon as reasonably practicable after the Effective Time, the Exchange
Agent shall mail to each holder of record of a certificate or certificates
which immediately prior to the Effective Time represented outstanding Units
(the "Unit Certificates") whose Units were converted into the right to receive
the Merger Consideration pursuant to Section 3.1 hereof (i) a letter of
transmittal (which shall specify that delivery shall be effected, and the risk
of loss and title to the Unit Certificates shall pass, only upon delivery of
the Unit Certificates to the Exchange Agent and shall be in a form and have
such other provisions as the REIT may reasonably specify) and (ii) instructions
for use in effecting the surrender of the Unit Certificates in exchange for the
Merger Consideration. Upon surrender of a Unit Certificate for cancellation to
the Exchange Agent or to such other agent or agents as may be appointed by the
REIT together with such letter of transmittal, duly executed, and such other
documents as may be reasonably requested by the Exchange Agent, the holder of
such Unit Certificate shall be entitled to receive in exchange therefor the
Merger Consideration into which the Units previously represented by the Unit
Certificate shall have been converted pursuant to Section 3.1 hereto and any
dividends or other distributions to which such holder is entitled pursuant to
the terms of the agreement of limited partnership of the Partnership (the
"Agreement of Limited Partnership"), and the Unit Certificate so surrendered
shall forthwith be cancelled. In the event of a transfer of ownership of a Unit
which is not registered in the transfer records of the Partnership, payment may
be made to a person other than the person in whose name the Unit Certificate so
surrendered is registered if such Unit Certificate shall be properly endorsed
or otherwise be in proper form for transfer and the person requesting such
payment either shall pay any transfer or other taxes required by reason of such
payment being made to a person other than the registered holder of such Unit
Certificate or establish to the satisfaction of the REIT that such tax or taxes
have been paid or are not applicable. Upon surrender as contemplated by this
Section 3.4, each Unit Certificate shall be deemed at anytime after the
Effective Time to represent only the right to receive upon such surrender the
Merger

                                      B-4
<PAGE>

Consideration, without interest, into which the Units previously represented by
such Unit Certificate shall have been converted pursuant to Section 3.1 hereof,
and any dividends or other distributions to which such holder is entitled
pursuant to the terms of the Agreement of Limited Partnership. No interest will
be paid or will accrue on the Merger Consideration upon the surrender of any
Unit Certificate or on any cash payable pursuant to Section 3.1 or Section
3.4(d) hereof.

   (c) At and after the Effective Time, there shall be no transfers on the
transfer books of the Partnership of the Units which were outstanding
immediately prior to the Effective Time.

   (d) Notwithstanding any other provision of this Agreement to the contrary,
no fractional REIT Shares shall be issued in connection with the Merger. All
REIT Shares to which a holder of Units is entitled immediately prior to the
Effective Time shall be aggregated. If a fractional share results from such
aggregation, in lieu of any such fractional share, each holder of Units who
would otherwise have been entitled to receive a fraction of a REIT Share upon
surrender of Unit Certificates for exchange pursuant to Section 3.4(b) hereof
shall be entitled to receive from the Exchange Agent a cash payment equal to
such fraction multiplied by the Exchange Price.

   (e) Any portion of the Exchange Fund (including the proceeds of any
investments thereof, any REIT Shares, and any Notes or interest thereon) that
remains unclaimed by the former Partners of the Partnership one year after the
Effective Time shall be delivered to the REIT. Any former Partners of the
Partnership who have not theretofore complied with this Section 3.4 shall
thereafter look only to the REIT for delivery of their REIT Shares and/or
Cash/Notes, and payment of cash in lieu of fractional shares and/or dividends
on such REIT Shares, in respect of each Unit such Partners hold as determined
pursuant to this Agreement, in each case, without any interest thereon.

   (f) None of the REIT, the Partnership, the Exchange Agent or any other
person shall be liable to any former holder of the Partner's interest or with
respect to the Units for any amount properly delivered to a public official
pursuant to applicable abandoned property, escheat or similar laws.

                                   SECTION 4

                         REPRESENTATIONS AND WARRANTIES
                               OF THE PARTNERSHIP

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

   (a) The Partnership is a limited partnership, duly formed and validly
existing under the laws of the State of Texas. To the General Partner's actual
knowledge, the Partnership is duly licensed or qualified to do business as a
foreign limited partnership and is in good standing under the laws of any other
state of the United States in which the character of the properties owned or
leased by it therein or in which the transaction of its business makes such
qualification necessary, except where the failure to be so qualified would not
have a material adverse effect on the business, results of operations or
financial condition of the Partnership (a "Partnership Material Adverse
Effect"). The Partnership has all requisite power and authority to own,
operate, lease and encumber its properties and carry on its business as now
conducted.

   (b) To the General Partner's actual knowledge, the Partnership is not in
violation of any order of any court, governmental authority or arbitration
board or tribunal, or any law, ordinance, governmental rule or

                                      B-5
<PAGE>

regulation to which the Partnership or any of its properties or assets are
subject, where such violation would have a Partnership Material Adverse Effect.
The Partnership has obtained all licenses, permits and other authorizations and
has taken all actions required by applicable law or governmental regulations in
connection with its business as now conducted, where the failure to obtain any
such item or to take any such action would have a Partnership Material Adverse
Effect. A copy of the Partnership's Agreement of Limited Partnership and
Certificate of Limited Partnership (collectively, the "Partnership
Organizational Documents") have been delivered or made available to the REIT
and its counsel and such documents will be listed in the Partnership Disclosure
Letter and were or will be true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

   (a) The financial statements of the Partnership for the fiscal years ended
December 31, 1998 and 1997 and the financial statements for the fiscal quarter
ended March 31, 1999 (collectively, the "Partnership Financial Statements")
present fairly, in conformity with generally accepted accounting principles
applied on a consisted basis (except as may be indicated in the notes thereto),
the financial position of the Partnership as of the dates thereof and its
results of operations and cash flows for the periods then ended (subject to
normal year-end adjustments in the case of the interim financial statements).
Copies of the Partnership Financial Statements have been delivered or made
available to the REIT and its financial advisers and such documents will be
listed in the Partnership Disclosure Letter and were or will be true and
correct when delivered or made available.

   (b) Except as and to the extent set forth on the balance sheet of the
Partnership at March 31, 1999, including all notes thereto, or as otherwise set
forth in the Partnership Financial Statements, the Partnership has no material
liabilities or obligations of any nature (whether accrued, absolute, contingent
or otherwise) that would be required to be reflected on, or reserved against
in, a balance sheet of the Partnership or in the notes thereto, prepared in
accordance with generally accepted accounting principles consistently applied,
except liabilities arising in the ordinary course of business since such date
which would not have a Partnership Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

   (a) Except as set forth in the Partnership Disclosure Letter, the
Partnership (i) has timely filed all federal, state and foreign tax returns
including, without limitation, information returns and reports required to be
filed by it for tax periods ended prior to the date of this Agreement or
requests for extensions have been timely filed and any such request has been
granted and has not expired and all such returns are accurate and complete in
all material respects, (ii) has paid or accrued all taxes shown to be due and
payable on such returns or which have become due and payable pursuant to any
assessment, deficiency notice, 30-day letter or other notice received by it and
(iii) has properly accrued all taxes for such periods and periods subsequent to
the periods covered by such returns. The Partnership has not received notice
that the federal, state and local income and franchise tax returns of the
Partnership have been or will be examined by any taxing authority. The
Partnership has not executed or filed with the Internal Revenue Service (the
"IRS") or any other taxing authority any agreement now in effect extending the
period for assessment or collection of any income or other taxes.


                                      B-7
<PAGE>

   (b) Except as set forth in the Partnership Disclosure Letter, the
Partnership is not a party to any pending action or proceeding by any
governmental authority for assessment or collection of taxes, and no claim for
assessment or collection of taxes has been asserted against it. True, correct
and complete copies of all federal, state and local income or franchise tax
returns filed by the Partnership since its inception and all communications
relating thereto have been delivered to the REIT or made available to
representatives of the REIT or will be so delivered or made available prior to
the Closing. The Partnership does not hold any asset (i) the disposition of
which could be subject to rules similar to Section 1374 of the Internal Revenue
Code of 1986, as amended (the "Code"), as a result of an election under IRS
Notice 88-19 or (ii) that is subject to a consent filed pursuant to Section
341(f) of the Code and regulations thereunder. For purposes of this
Section 4.9, "taxes" includes any interest, penalty or additional amount
payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

   (a) The Partnership owns fee simple title to, or an interest in a joint
venture which owns fee title to, each of the real properties reflected on the
most recent balance sheet of the Partnership included in the Partnership
Reports or as identified in the Partnership Disclosure Letter (the "Partnership
Properties"), which are all of the real estate properties owned by it, free and
clear of liens, mortgages or deeds of trust, claims against title, charges
which are liens or security interests ("Encumbrances"), except as set forth in
the Partnership Disclosure Letter. To the General Partner's actual knowledge,
the Partnership Properties are not subject to any rights of way, written
agreements, laws, ordinances and regulations affecting building use or
occupancy, or reservations of an interest in title (collectively, "Property
Restrictions"), except for (i) Encumbrances and Property Restrictions set forth
in the Partnership Disclosure Letter, (ii) Property Restrictions imposed or
promulgated by law or any governmental body or authority with respect to real
property, including zoning regulations that do not materially adversely affect
the current use of the property, (iii) Encumbrances and Property Restrictions
disclosed on existing title reports or current surveys (in either case copies
of which title reports and surveys have been or will be delivered or made
available to the REIT prior to the Closing) and/or (iv) mechanics', carriers',
workmen's, repairmen's liens and other Encumbrances, Property Restrictions and
other limitations of any kind, if any, which have heretofore been bonded (and
that are listed in the Partnership Disclosure Letter) or which individually or
in the aggregate do not exceed $10,000, do not materially detract from the
value of or materially interfere with the present use of any of the Partnership
Properties subject thereto or affected thereby, and do not otherwise materially
impair business operations conducted by the Partnership and which have arisen
or been incurred only in its construction activities or in the ordinary course
of business.

   (b) Valid policies of title insurance have been issued insuring the
Partnership's fee simple title to the Partnership Properties subject only to
the matters disclosed above and as may be set forth in the Partnership
Disclosure Letter, and such policies are, at the date hereof, in full force and
effect and no claim has been made against any such policy. To the General
Partner's actual knowledge, except as set forth in the Partnership Disclosure
Letter: (i) there is no certificate, permit or license from any governmental
authority having jurisdiction over any of the Partnership Properties or any
agreement, easement or other right which is necessary to permit the lawful use
and operation of the buildings and improvements on any of the Partnership
Properties or which is necessary to permit the lawful use and operation of all
driveways, roads and other means of egress and ingress to and from any of the
Partnership Properties that has not been obtained and is not in full force and
effect, or any pending threat of modification or cancellation of any of same;
(ii) the Partnership has not received written notice of any material violation
of any federal, state or municipal law, ordinance, order, regulation or
requirement affecting any portion of any of the Partnership Properties issued
by any governmental authority; (iii) there are no structural defects relating
to the Partnership Properties and no Partnership Properties whose building
systems are not in working order in any material respect; and (iv) there is (A)
no physical damage to any Partnership Property in excess of $10,000 for which
there is no insurance in effect covering the

                                      B-8
<PAGE>

cost of the restoration, (B) no current renovation to any Partnership Property
the cost of which exceeds $10,000 and (C) no current restoration (excluding
tenant improvements) of any Partnership Property, the cost of which exceeds
$10,000.

   (c) Except as set forth in the Partnership Disclosure Letter, the
Partnership has not received notice to the effect that and there are no (i)
condemnation or rezoning proceedings that are pending or threatened with
respect to any of the Partnership Properties or (ii) zoning, building or
similar laws, codes, ordinances, orders or regulations that are or will be
violated by the continued maintenance, operation or use of any buildings or
other improvements on any of the Partnership Properties or by the continued
maintenance, operation or use of the parking areas. All work to be performed,
payments to be made and actions to be taken by the Partnership pursuant to any
agreement entered into with a governmental body or authority in connection with
a site approval, zoning reclassification or other similar action relating to
the Partnership Properties (e.g., Local Improvement District, Road Improvement
District, Environmental Mitigation) has been performed, paid or taken, as the
case may be, and the General Partner is not aware of any planned or proposed
work, payments or actions that may be required pursuant to such agreements,
except as set forth in the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the
obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the

                                      B-9
<PAGE>

transactions contemplated hereby. The Partnership is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partners actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   REPRESENTATIONS AND WARRANTIES OF THE REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.


                                      B-10
<PAGE>

   5.1 Existence; Good Standing; Authority; Compliance with Law.

   (a) The REIT is a corporation duly organized and validly existing under the
laws of the State of Maryland. To the REIT's actual knowledge, the REIT is duly
licensed or qualified to do business and is in good standing under the laws of
any other state of the United States in which the character of the properties
owned or leased by it therein or in which the transaction of its business makes
such qualification necessary, except where the failure to be so qualified would
not have a material adverse effect on the business, results of operations or
financial condition of the REIT and its subsidiaries taken as a whole (a "REIT
Material Adverse Effect"). The REIT has all requisite power and authority to
own, operate, lease and encumber its properties and carry on its business as
now conducted. Each of the REIT's Subsidiaries is a corporation or partnership
duly organized, validly existing and in good standing under the laws of its
jurisdiction of incorporation or organization, has the requisite power and
authority to own its properties and to carry on its business as it is now being
conducted, and is duly qualified to do business and is in good standing in each
jurisdiction in which the ownership of its property or the conduct of its
business requires such qualification, except for jurisdictions in which such
failure to be so qualified or to be in good standing would not have a REIT
Material Adverse Effect.

   (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
Subsidiary is in violation of any order of any court, governmental authority or
arbitration board or tribunal, or any law, ordinance, governmental rule or
regulation to which the REIT or any REIT Subsidiary or any of their respective
properties or assets are subject, where such violation would have a REIT
Material Adverse Effect. The REIT and its Subsidiaries have obtained all
licenses, permits and other authorizations and have taken all actions required
by applicable law or governmental regulations in connection with their business
as now conducted, where the failure to obtain any such item or to take any such
action would have a REIT Material Adverse Effect. Copies of the REIT's and its
Subsidiaries' Articles of Incorporation, Bylaws, organizational documents and
partnership and joint venture agreements have been or will be prior to the
Closing, delivered or made available to the Partnership and such documents will
be listed in the REIT Disclosure Letter and were or will be true and correct
when delivered or made available. For the purposes of this Section 5.1, the
term "Subsidiary" shall include the entities set forth in the REIT Disclosure
Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by the REIT's stockholders. There are no agreements or understandings
to which the REIT is a party with respect

                                      B-11
<PAGE>

to the voting of any REIT Shares or which restrict the transfer of any such
shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

   (a) The REIT has made available or will make available to the Partnership
prior to the Closing, the registration statements of the REIT filed with the
SEC in connection with public offerings of REIT securities since its inception
and all exhibits, amendments and supplements thereto (the "REIT Registration
Statements"), and each report, proxy statement or information statement and all
exhibits thereto prepared by it or relating to its properties since the
effective date of the latest REIT Registration Statement, each in the form
(including exhibits and any amendments thereto) filed with the SEC
(collectively, the "REIT Reports"). The REIT Reports, which were or will be
filed with the SEC in a timely manner, constitute all forms, reports and
documents required to be filed by the REIT under the Securities Laws.

   (b) To the REIT's actual knowledge, as of their respective dates, the REIT
Reports (i) complied as to form in all material respects with the applicable
requirements of the Securities Laws and (ii) did not contain any untrue
statement of a material fact or omit to state a material fact required to be
stated therein or necessary to make the statements made therein, in the light
of the circumstances under which they were made, not misleading. To the REIT's
actual acknowledge, each of the consolidated balance sheets of the REIT
included in or incorporated by reference into the REIT Reports (including the
related notes and schedules) fairly presents the consolidated financial
position of the REIT and the REIT Subsidiaries as of its date and each of the
consolidated statements of income, retained earnings and cash flows of the REIT
included in or incorporated by reference into the REIT Reports (including any
related notes and schedules) fairly presents the results of operations,
retained earnings or cash flows, as the case may be, of the REIT and the REIT
Subsidiaries for the periods set forth therein (subject, in the case of unaided
statements, to normal year-end audit adjustments which

                                      B-12
<PAGE>

would not be material in amount or effect), in each case in accordance with
generally accepted accounting principles consistently applied during the
periods involved, except as may be noted therein and except, in the case of the
unaided statements, as permitted by the Securities Laws.

   (c) Except as and to the extent set forth on the consolidated balance sheet
of the REIT and its Subsidiaries at March 31, 1999, including all notes
thereto, or as set forth in the REIT Reports, neither the REIT nor any of the
REIT Subsidiaries has any material liabilities or obligations of any nature
(whether accrued, absolute, contingent or otherwise) that would be required to
be reflected on, or reserved against in, a balance sheet of the REIT or in the
notes thereto, prepared in accordance with generally accepted accounting
principles consistently applied, except liabilities arising in the ordinary
course of business since such date which would not have a REIT Material Adverse
Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

   (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each of
its Subsidiaries (i) has timely filed all federal, state and foreign tax
returns including, without limitation, information returns and reports required
to be filed by any of them for tax periods ended prior to the date of this
Agreement or requests for extensions have been timely filed and any such
request has been granted and has not expired and all such returns are absolute
and complete in all material respects, (ii) has paid or accrued all taxes shown
to be due and payable on such returns or which have become due and payable
pursuant to any assessment, deficiency notice, 30-day letter or other notice
received by it and (iii) has properly accrued all taxes for such periods
subsequent to the periods covered by such returns. Neither the REIT nor any of
its Subsidiaries has received notice that the federal, state and local income
and franchise tax returns of the REIT or any such Subsidiary has been or will
be examined by any taxing authority. Neither the REIT nor any of its
Subsidiaries has executed or filed with the IRS or any other taxing authority
any agreement now in effect extending the period for assessment or collection
of any income or other taxes.

   (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT nor
any of its Subsidiaries is a party to any pending action or proceeding by any
governmental authority for assessment or collection of taxes, and no claim for
assessment or collection of taxes has been asserted against it. True, correct
and complete copies of all federal, state and local income or franchise tax
returns filed by the REIT and each of its Subsidiaries and all communications
relating thereto have been delivered to the Partnership or made available to
representatives of the Partnership or will be so delivered or made available
prior to the Closing. The REIT (i) has qualified to be taxed as a REIT pursuant
to Sections 856 through 859 of the Code for its taxable years

                                      B-13
<PAGE>

ended December 31, 1995 through 1998, inclusive; (ii) has operated, and intends
to continue to operate, in such a manner as to qualify to be taxed as a REIT
pursuant to Sections 856 through 859 of the Code for its taxable year ended on
the effective date of the Merger; and (iii) has not taken or omitted to take
any action which could result in, and each of the executive officers of the
REIT, each acting in his respective capacity as such, has no actual knowledge
of, a challenge to its status as a REIT. The REIT represents that each of its
Subsidiaries is a Qualified REIT Subsidiary as defined in Section 856(i) of the
Code. Neither the REIT nor any of its Subsidiaries holds any asset (x) the
disposition of which could be subject to rules similar to Section 1374 of the
Code as a result of an election under IRS Notice 88-19 or (y) that is subject
to a consent filed pursuant to Section 341(f) of the Code and regulations
thereunder. For purposes of this Section 5.10, "taxes" includes any interest,
penalty or additional amount payable with respect to any tax.

   5.11 Books and Records.

   (a) The books of account and other financial records of the REIT and its
Subsidiaries are in all material respects true, complete and correct, have been
maintained in accordance with good business practices, and are accurately
reflected in all material respects in the financial statements included in the
REIT Reports.

   (b) The minute books and other records of the REIT and its Subsidiaries
contain in all material respects accurate records of all meetings and
accurately reflect in all material respects all other corporate action of the
shareholders and the Board and any committees of the Board and its
Subsidiaries.

   5.12 Properties.

   (a) The REIT and its Subsidiaries own, and each joint venture to which the
REIT or any of its Subsidiaries is a party owns, fee simple title to each of
the real properties reflected on the most recent balance sheet of the REIT
included in the REIT Reports or as identified in the REIT Disclosure Letter
(the "REIT Properties"), which are all of the real estate properties owned by
them, free and clear of Encumbrances, except as set forth in the REIT
Disclosures Letter. To the REIT's actual knowledge, the REIT Properties are not
subject to any Property Restrictions, except for (i) Encumbrances and Property
Restrictions set forth in the REIT Disclosure Letter, (ii) Property
Restrictions imposed or promulgated by law or any governmental body or
authority with respect to real property, including zoning regulations that do
not materially adversely affect the current use of the property, (iii)
Encumbrances and Property Restrictions disclosed on existing title reports or
surveys (in either case copies of which title reports and surveys have been or
will be delivered or made available to the Partnership prior to the Closing and
(iv) mechanics', carriers', workmen's, repairmen's liens and other
Encumbrances, Property Restrictions and other limitations of any kind, if any,
which have heretofore been bonded (and that are listed in the REIT Disclosure
Letter) or which individually or in the aggregate, do not exceed $100,000, do
not materially detract from the value of or materially interfere with the
present use of any of the REIT Properties subject thereto or affected thereby,
and do not otherwise materially impair business operations conducted by the
REIT and its Subsidiaries and which have arisen or been incurred only in its
construction activities or in the ordinary course of business.

   (b) Valid policies of title insurance have been issued insuring the REIT's
or any of its Subsidiaries' fee simple title to the REIT Properties, subject
only to the matters disclosed above and as may be set forth in the REIT
Disclosure Letter, and such policies are, at the date hereof, in full force and
effect and no material claim has been made against any such policy. To the
REIT's actual knowledge, except as will be set forth in the REIT Disclosure
Letter, (i) there is no certificate, permit or license from any governmental
authority having jurisdiction over any of the REIT Properties or any agreement,
easement or other right which is necessary to permit the lawful use and
operation of the buildings and improvements on any of the REIT Properties or
which is necessary to permit the lawful use and operation of all driveways,
roads and other means of egress and ingress to and from any of the REIT
Properties that has not been obtained and is not in full force and effect, or
any pending threat of modification or cancellation of any of same; (ii) neither
the REIT nor its Subsidiaries has received written notice of any material
violation of any federal, state or municipal law, ordinance, order, regulation
or requirement affecting any portion of any of the REIT Properties issued by
any governmental

                                      B-14
<PAGE>

authority; (iii) there are no structural defects relating to the REIT
Properties and no REIT Properties whose building systems are not in working
order in any material respect; and (iv) there is (A) no physical damage to any
the REIT Property in excess of $100,000 for which there is no insurance in
effect covering the cost of the restoration, (B) no current renovation to any
the REIT Property the cost of which exceeds $100,000 and (C) no current
restoration (excluding tenant improvements) of any the REIT Property the cost
of which exceeds $100,000.

   (c) Except as set forth in the REIT Disclosure Letter, neither the REIT nor
its Subsidiaries have received notice to the effect that and there are no (i)
condemnation or rezoning proceedings that are pending or threatened with
respect to any of the REIT Properties or (ii) any zoning, building or similar
laws, codes, ordinances, orders or regulations that are or will be violated by
the continued maintenance, operation or use of any buildings or other
improvements on any of the REIT Properties or by the continued maintenance,
operation or use of the parking areas in any material respect. All work to be
performed, payments to be made and actions to be taken by the REIT or its
Subsidiaries prior to the date hereof pursuant to any agreement entered into
with a governmental body or authority in connection with a site approval,
zoning reclassification or other similar action relating to the REIT Properties
(e.g., Local Improvement District, Road Improvement District, Environmental
Mitigation) has been performed, paid or taken, as the case may be, and the REIT
is not aware of any planned or proposed work, payments or actions that may be
required after the date hereof pursuant to such agreements, except as set forth
in the REIT Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan") as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.


                                      B-15
<PAGE>

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

                                      B-16
<PAGE>

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   COVENANTS

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.

                                      B-17
<PAGE>

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

   (a) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter or the REIT Disclosure Letter or as contemplated
by this Agreement, unless the other party has consented in writing thereto, the
REIT and the Partnership:

     (i) Shall use their reasonable efforts, and shall cause each of their
  respective subsidiaries to use their reasonable efforts, to preserve intact
  their business organizations and goodwill and keep available the services
  of their respective officers and employees;

     (ii) Shall confer on a regular basis with one or more representatives of
  the other to report operational matters of materiality and, subject to
  Section 6.1, any proposals to engage in material transactions;

     (iii) Shall promptly notify the other of any material emergency or other
  material change in the condition (financial or otherwise) of the business,
  properties, assets or liabilities, or any material governmental complaints,
  investigations or hearings (or communications indicating that the same may
  be contemplated), or the breach in any material respect of any
  representation, warranty, covenant or agreement contained herein;

     (iv) Shall continue to pay quarterly dividends or distributions, as the
  case may be, at the current rates but shall not make any other
  distributions payable with respect to the REIT Shares and Partnership
  interests, respectively, except for any distributions of proceeds resulting
  from the sale of properties; and

     (v) Shall promptly deliver to the other true and correct copies of any
  report, statement or schedule filed with the SEC subsequent to the date of
  this Agreement.

   (b) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter, unless the REIT has consented (such consent not
to be unreasonably withheld or delayed) in writing thereto, the Partnership:

     (i) Shall conduct its operations according to its usual, regular and
  ordinary course in substantially the same manner as heretofore conducted;

     (ii) Shall not amend the Partnership Organizational Documents;

     (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights existing on the
  date hereof and disclosed pursuant to this Agreement, issue any Units or
  other interests in the Partnership, make any distribution, effect any
  recapitalization or other similar transaction, (B) grant, confer or award
  any option, warrant, conversion right or other right not existing on the
  date hereof to acquire any Partnership Units, (C) increase any compensation
  or enter into or amend any employment agreement with the General Partner or
  any of the present or future affiliates of the General Partner, or (D)
  adopt any new employee benefit plan or amend any existing employee benefit
  plan in any material respect, except for changes which are less favorable
  to participants in such plans;

     (iv) Shall not declare, set aside or make any distribution or payment
  with respect to any Units or other interests in the Partnership or directly
  or indirectly redeem, purchase or otherwise acquire any Units or other
  interests in the Partnership, or make any commitment for any such action;

     (v) Shall not sell or otherwise dispose of (A) any Partnership
  Properties, or (B) except in the ordinary course of business, any of its
  other assets which are material, individually or in the aggregate;


                                      B-18
<PAGE>

     (vi) Shall not make any loans, advances or capital contributions to, or
  investments in, any other person;

     (vii) Shall not pay, discharge or satisfy any claims, liabilities or
  obligations (absolute, accrued, asserted or unasserted, contingent or
  otherwise), other than the payment, discharge or satisfaction, in the
  ordinary course of business consistent with past practice or in accordance
  with their terms, of liabilities reflected or reserved against in, or
  contemplated by, the most recent Partnership Financial Statements (or the
  notes thereto) or incurred in the ordinary course of business consistent
  with past practice;

     (viii) Shall not enter into any commitment which individually may result
  in total payments or liability by or to it in excess of $10,000 (or 5% of
  its Net Asset Value, if less) in the case of any one commitment or in
  excess of $20,000 (or 10% of its Net Asset Value, if less) for all
  commitments;

     (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the
  Partnership or its general partner(s) except to the extent the same occur
  in the ordinary course of business consistent with past practice and would
  not have a Partnership Material Adverse Effect; and

     (x) Shall not enter into or terminate any lease representing annual
  revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

   (c) Prior to the Effective Time, except as may be set forth in the REIT
Disclosure Letter, unless the Partnership has consented (such consent not to be
unreasonably withheld or delayed) in writing thereto, the REIT:

     (i) Shall, and shall cause each of its subsidiaries to, conduct its
  operations according to their usual, regular and ordinary course in
  substantially the same manner as heretofore conducted;

     (ii) Shall not amend its Articles of Incorporation or Bylaws except as
  contemplated by this Agreement;

     (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights (including the
  REIT's existing dividend reinvestment plan) existing on the date hereof and
  disclosed pursuant to this Agreement, issue any shares of its capital
  stock, share dividend, recapitalization or other similar transaction, ( B)
  grant, confer or award any option, warrant, conversion right or other right
  not existing on the date hereof to acquire any shares of its capital stock
  (except pursuant to any employee incentive plan approved by shareholders),
  (C) amend any employment agreement with any of its present or future
  officers or the Board or (D) adopt any new employee benefit plan (including
  any share option, share benefit or share purchase plan), except the
  employee incentive plan to be voted on at its stockholder meeting for the
  fiscal year ended December 31, 1998;

     (iv) Shall not declare (except as provided above for the continuing
  payment of quarterly dividends), set aside or pay any dividend or make any
  other distribution or payment with respect to any REIT Shares or directly
  or indirectly redeem, purchase or otherwise acquire any capital stock of
  any of its Subsidiaries, or make any commitment for any such action;

     (v) Except as set forth in the REIT Disclosure Letter, shall not, and
  shall not permit any of its subsidiaries to, sell or otherwise dispose of
  (A) any REIT Properties or any of its capital stock of or other interests
  in subsidiaries or (B) except in the ordinary course of business, any of
  its other assets which are material, individually or in the aggregate;

     (vi) Shall not, and shall not permit any of its subsidiaries to (except
  in the ordinary course of business), make any loans, advances or capital
  contributions to, or investments in, any other person other than in
  connection with the sale of properties;

     (vii) Shall not, and shall not permit any of its subsidiaries to, pay,
  discharge or satisfy any claims, liabilities or obligations (absolute,
  accrued, asserted or unasserted, contingent or otherwise), other than the
  payment, discharge or satisfaction in the ordinary course of business
  consistent with past practice or in

                                      B-19
<PAGE>

  accordance with their terms, of liabilities reflected or reserved against
  in, or contemplated by, the most recent consolidated financial statements
  (or the notes thereto) of the REIT included in the REIT Reports or incurred
  in the ordinary course of business consistent with past practice;

     (viii) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment which individually may result in total payments or
  liability by or to it in excess of $50,000 in the case of any one
  commitment or in excess of $250,000 for all commitments, except for those
  commitments in connection with the acquisition and/or development of
  property disclosed in the REIT Disclosure Letter; and

     (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the REIT or
  any of its subsidiaries, except as herein or in the REIT Disclosure Letter
  provided and except in the ordinary course of business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise

                                      B-20
<PAGE>

making public statements with respect to the transactions contemplated hereby
and in making any filings with any federal or state governmental or regulatory
agency or with any national securities exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to

                                      B-21
<PAGE>

indemnification under the Agreement of Limited Partnership existing on the date
hereof to the same extent as such partners or agents are entitled to
indemnification under such Agreement of Limited Partnership in respect of
actions or omissions occurring at or prior to the Effective Time (including,
without limitation, the transactions contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   CONDITIONS

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

   (a) This Agreement and the transactions contemplated hereby shall have been
approved in the manner required by the charter and bylaws and Agreement of
Limited Partnership of the REIT and the Partnership, respectively, and by the
holders of the REIT Shares and Partnership interests and no stockholder or
partner shall have appraisal or dissenter's rights as a result of the Merger
under applicable law or the charter, bylaws or Agreement of Limited
Partnership, as the case may be.


                                      B-22
<PAGE>

   (b) Neither of the parties hereto shall be subject to any order or
injunction of a court of competent jurisdiction which prohibits the
consummation of the transactions contemplated by this Agreement. In the event
any such order or injunction shall have been issued, each party agrees to use
its reasonable efforts to have any such injunction lifted.

   (c) All consents, authorizations, orders and approvals of (or filings or
registrations with) any governmental commission, board, other regulatory body
or third parties required in connection with the execution, delivery and
performance of this Agreement shall have been obtained or made, except for
filings in connection with the Merger and any other documents required to be
filed after the Effective Time and except where the failure to have obtained or
made any such consent, authorization, order, approval, filing or registration
would not have a material adverse effect on the business, results of operations
or financial condition of the REIT and the Partnership (and their respective
subsidiaries), taken as a whole, following the Effective Time.

   (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

   (a) The REIT shall have performed its agreements contained in this Agreement
required to be performed on or prior to the Effective Time and the
representations and warranties of the REIT contained in this Agreement shall be
true and correct in all material respects as of the Closing Date as if made on
the Closing Date, and the Partnership shall have received a certificate of the
President or an Executive or Senior Vice President of the REIT, dated the
Closing Date, certifying to such effect.

   (b) The Partnership shall have received the opinion of legal counsel to the
REIT, as approved by the Partnership, dated the Closing Date, to the effect
that the REIT met the requirements for qualification and taxation as a REIT for
its taxable years 1995 through 1998; the REIT's diversity of equity ownership,
operations through the Closing Date and proposed method of operation as
described in the Proxy Statement should allow it to qualify as a REIT for its
taxable year ending December 31, 1999; and the discussion contained under the
caption "Material Federal Income Tax Aspects" in the Proxy Statement accurately
reflects existing law and fairly addresses the material federal income tax
issues described therein. In rendering its opinion, said counsel shall be
entitled to rely as to any factual matter upon certificates given by executive
officers and other duly authorized representatives of the Partnership and the
REIT and shall be entitled to assume that the covenants set forth in Section 6
shall be fully complied with.

   (c) From the date of the Agreement through the Effective Time, there shall
not have occurred any change in the financial condition, business or operations
of the REIT and its subsidiaries, taken as a whole, that would have or would be
reasonably likely to have a REIT Material Adverse Effect other than any such
change that affects both the Partnership and the REIT in a substantially
similar manner.

   (d) The Houlihan Fairness Opinion addressed to the Partnership that the
Merger is fair, from a financial point of view, to the partners of the
Partnership shall not have been withdrawn or materially modified.

   (e) The Partnership shall have received the opinion of legal counsel to the
REIT, as approved by the Partnership, dated the Closing Date, as to such
customary matters as the General Partner may reasonably request, such opinion
to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

   (a) The Partnership shall have performed its agreements contained in this
Agreement required to be performed on or prior to the Effective Time and the
representations and warranties of the Partnership contained

                                      B-23
<PAGE>

in this Agreement shall be true and correct in all material respects as of the
Closing Date as if made on the Closing Date, and the REIT shall have received a
certificate of the General Partner or the corporate general partner if
applicable dated the Closing Date, certifying to such effect.

   (b) The REIT shall have received the opinion of legal counsel to the
Partnership, as approved by the REIT, dated the Closing Date, to the effect
that the consummation of the Merger will not result in the REIT's failure to
continue to satisfy the requirements for qualification as a REIT for federal
income tax purposes. In rendering its opinion, said counsel shall be entitled
to rely as to any factual matter upon certificates given by executive officers
and other duly authorized representatives of the REIT and the Partnership and
shall be entitled to assume that the covenants of Section 6 shall be fully
complied with.

   (c) From the date of this Agreement through the Effective Time, there shall
not have occurred any change in the financial condition, business or operations
of the Partnership and its subsidiaries, taken as a whole, that would have or
would be reasonably likely to have a Partnership Material Adverse Effect, other
than any such change that affects both the Partnership and the REIT in a
substantially similar manner.

   (d) The opinion of Morgan Keegan, addressed to the Board of Directors of the
REIT, that the consideration to be paid by the REIT pursuant to the Merger is
fair, from a financial point of view, to the REIT and its stockholders shall
not have been withdrawn or materially modified.

   (e) The REIT shall have received the opinion of legal counsel to the
Partnership, as approved by the REIT, dated the Closing Date, as to such
customary matters as the REIT may reasonably request, such opinion to be
reasonably satisfactory to the REIT.

                                   SECTION 8

                                  TERMINATION

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

   (a) By either the REIT or the Partnership if the Merger shall not have been
consummated by March 31, 2000;

   (b) By the REIT if the approval of the Limited Partners of the Partnership
shall not have been obtained as required under this Agreement;

   (c) By the Partnership if the approval of the stockholders of the REIT shall
not have been obtained as required under the Agreement;

   (d) By either the REIT or the Partnership if there has been a breach by the
other of any representation or warranty contained in the this Agreement which
would have or would be reasonably likely to have a REIT Material Adverse Effect
or a Partnership Material Adverse Effect, as the case may be, which breach is
not cured within 30 days after written notice of such breach is given to the
breaching party by the non-breaching party;

                                      B-24
<PAGE>

   (e) By either the REIT or the Partnership if there has been a material
breach of any of the covenants or agreements set forth in the Merger Agreement
by the other, which breach is not curable or, if curable, is not cured within
30 days after written notice of such breach is given to the breaching party by
the non breaching party;

   (f) By the Partnership if, in the exercise of its good faith judgment as to
its fiduciary duties as imposed by law, and as advised by counsel, the General
Partner determines that such termination is required by reason of an
Acquisition Proposal relating to the Partnership being made;

   (g) By the REIT if, in the exercise of their good faith judgment as to
fiduciary duties as imposed by law, and as advised by counsel, the independent
directors of the Board determine that such termination is required by reason of
a Acquisition Proposal relating to the REIT being made; or

   (h) By either the REIT or the Partnership if a United States federal or
state court of competent jurisdiction or United States federal or state
governmental, regulatory or administrative agency or commission shall have
issued an order, decree or ruling or taken any other action permanently
restraining, enjoining or otherwise prohibiting the transactions contemplated
by this Agreement and such order, decree, ruling or other action shall have
become final and non-appealable, provided that the party seeking to terminate
this Agreement shall have used all reasonable efforts to remove such order,
decree, ruling or injunction; provided, however, that the terminating party
shall not have breached in any material respect its obligations under this
Agreement in any manner that shall have proximately contributed to the
occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

   (a) If an election to terminate this Agreement is made by the Partnership
(i) other than for good reason or (ii) for good reason pursuant to Section
8.2(f) hereof, and a Partnership Acquisition Proposal shall have been made and,
within one year from the date of such termination, the Partnership consummates
a Partnership Acquisition Proposal or enters into an agreement to consummate a
Partnership Acquisition Proposal to be subsequently consummated, the
Partnership shall pay as liquidated damages (not as a penalty or forfeiture) to
the REIT, provided that the REIT was not in material breach of its obligations
at the time of such termination, an amount equal to the lesser of (x) the
Partnership's Proportionate Share of $500,000 (a "REIT Liquidated Damages
Amount") and (y) the sum of (1) the maximum amount that can be paid to the REIT
without causing the REIT to fail to meet the requirements of Sections 856(c)(2)
and (3) of the Code determined as if the payment of such amount did not
constitute income described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I)
of the Code ("Qualifying Income"), as determined by the REIT's certified public
accountants plus (2) an amount equal to the REIT Liquidated Damages Amount less
the amount payable under clause (1) above in the event the REIT receives a
letter from its counsel indicating that it has received a ruling from the IRS
to the effect that the REIT Liquidated Damages Amount payment constitutes
Qualifying Income. In addition to the REIT Liquidated Damages Amount, the REIT
shall be entitled to receive from the Partnership (or its successor in
interest) all documented out-of-pocket costs and expenses incurred by it, up to
a maximum of the Partnership's Proportionate Share of the REIT Expenses. The
payments to which the REIT is entitled as described above shall be its sole
remedy with respect to the termination of this Agreement under the
circumstances contemplated above.

   (b) If an election to terminate this Agreement is made by the REIT because
of a Partnership Material Adverse Effect under Section 8.2(d), the Partnership
shall, provided that the REIT was not in material breach of its obligations at
the time of such termination, pay the REIT for the REIT Expenses, up to a
maximum of the Partnership's Proportionate Share thereof (although it shall not
be required to pay the REIT Liquidated Damages Amount), which payment of the
REIT Expenses shall be the REIT's sole remedy for termination of this Agreement
in such circumstances.

   (c) If an election to terminate this Agreement is made by the REIT (i) other
than for good reason or (ii) for good reason pursuant to Section 8.2(g) and,
within one year from the date of such termination, the REIT

                                      B-25
<PAGE>

consummates a REIT Acquisition Proposal or enters into an agreement to
consummate a REIT Acquisition Proposal to be subsequently consummated; the REIT
shall pay liquidated damages (not as a penalty or forfeiture) to the
Partnership, provided that the Partnership was not in material breach of its
obligations at the time of such termination. Such liquidated damages shall be
in an amount equal to 120% of the Partnership's Proportionate Share of the
Partnership Merger Expenses (the "Partnership Liquidated Damages Amount"). The
payments to which the Partnership is entitled as described above shall be its
sole remedy with respect to the termination of this Agreement under the
circumstances contemplated above.

   (d) If an election to terminate this Agreement is made by the Partnership
pursuant to Section 8.2(d) because of REIT Material Adverse Effect, the REIT
shall, provided that the Partnership was not in material breach of its
obligations at the time of such termination, pay the Partnership for the
Partnership's Proportionate Share of the Partnership Merger Expenses (although
it shall not be required to pay the Partnership Liquidated Damages Amount),
which payment shall be the Partnership's sole remedy for termination of this
Agreement in such circumstances.

   (e) If this Agreement is terminated by either party pursuant to Section
8.2(e), the non-terminating party shall, provided that the terminating party
was not in material breach of its obligations at the time of such termination,
pay the terminating party (i) in the case of termination by the Partnership the
Partnership Liquidated Damages Amount, and in the case of termination by the
REIT, the REIT Liquidated Damages Amount, plus (ii) an amount equal to the
terminating parties' Proportionate Share of the Merger Expenses and (iii) the
non-terminating party shall remain liable to the terminating party for its
breach.

   (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a result
of the condition set forth in Section 7.2(c) or Section 8.2(h) not being
satisfied), the REIT shall, provided that the Partnership was not in material
breach of its obligations hereunder at the time of such termination, pay the
Partnership an amount equal to the Partnership's Proportionate Share of the
Partnership Merger Expenses, which payment shall be the Partnership's sole
remedy for termination of the Agreement in such circumstances.

   (g) If an election to terminate this Agreement is made pursuant to Section
8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a REIT
Acquisition Proposal shall have been made and, within one year from the date of
such termination, the terminating party consummates such Acquisition Proposal
or enters into an agreement to consummate such Acquisition Proposal which is
subsequently consummated, the terminating party shall pay to the non-
terminating party, provided that the non-terminating party was not in material
breach of its obligations hereunder at the time of such termination, as
liquidated damages and not as a penalty or forfeiture, an amount equal to (x)
in the case of termination by the Partnership, the Partnership Liquidated
Damages Amount, and in the case of termination by the REIT, the REIT Liquidated
Damages Amount, plus (y) its Proportionate Share of the Merger Expenses. In
addition to such amount, the non-terminating party shall be entitled to receive
from the terminating party (or its successor in interest) all of its documented
out-of-pocket costs and expenses in connection with this Agreement and the
transactions contemplated thereby. The payments to which the non-terminating
party is entitled under this Section 8.3(g) shall be its sole remedy with
respect to the termination of the Agreement under the circumstances
contemplated in this Section 8.3(g).

   (h) The REIT and the Partnership agree to amend this Section 8.3 at the
request of the REIT in order to (i) maximize the portion of the Liquidated
Damages Amount that may be distributed to the REIT hereunder without causing
the REIT to fail to meet the requirements of Sections 856(c)(2) and (3) of the
Code or (ii) improve the REIT's chances of securing a favorable ruling
described in this Section 8.3, provided that no such amendment may result in
any additional cost or expense to such other party.

   (i) In the event of termination of this Agreement and the abandonment of the
Merger pursuant to this Section 8, all obligations of the parties hereto shall
terminate, except the obligations of the parties pursuant to this Section 8.3
and Section 6.9 and except for the provisions of Sections 9.3, 9.4, 9.5, 9.6,
9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT or the Partnership has
received a Liquidated Damages Amount as provided in this Section 8.3, such
recipient shall not assert or pursue in any manner, directly or indirectly, any
claim or

                                      B-26
<PAGE>

cause of action against the other party hereto or any of its officers,
independent directors of the Board, or General Partner, as applicable, based in
whole or part upon its or their receipt, consideration, recommendation or
approval of an Acquisition Proposal or the exercise by the REIT of its right to
termination under Section 8.2(g) or the exercise by the Partnership of its
right to termination under Section 8.2(f). Notwithstanding the foregoing, in
the event the REIT or the Partnership is required to file suit to seek all or a
portion of such Liquidated Damages Amount, and it ultimately succeeds, it shall
be entitled to all expenses, including attorney's fees and expenses, which it
has incurred in enforcing its rights hereunder.

   (j) If either party willfully fails to perform its duties and obligations
under this Agreement, the non-breaching party is additionally entitled to all
remedies available to it at law or in equity and to recover its expenses from
the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               GENERAL PROVISIONS

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

   If to the REIT:
   AmREIT, Inc.
   8 Greenway Plaza, Suite 824
   Houston, TX 77046
   Attention: President

   Telecopy: (713) 850-0498

   If to the Partnership:
   Taylor Income Investors, Ltd.
   8 Greenway Plaza, Suite 824
   Houston, TX 77046
   Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or

                                      B-27
<PAGE>

otherwise) without the prior written consent of the other party. Subject to the
preceding sentence, this Agreement shall be binding upon and shall inure to the
benefit of the parties hereto and their respective successors and assigns.
Notwithstanding anything contained in this Agreement to the contrary, except as
provided in the following sentence, nothing in this Agreement, expressed or
implied, is intended to confer on any person other than the parties hereto or
their respective heirs, successors, executors, administrators and assigns any
rights, remedies, obligations or liabilities under or by reason of this
Agreement. The provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and
6.16 (collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

   (a) As used herein, "Confidential Material" means, with respect to either
party hereto (the "Providing Party"), all information (written or oral)
furnished (whether before or after the date hereof) by the Providing Party and
its directors, partners, officers, employees, affiliates or representatives of
advisors, including counsel, lenders and financial advisors (collectively, the
"Providing Party Representatives") to the other party hereto (the "Receiving
Party") or such Receiving Party's directors, partners, officers, employees,
affiliates or representatives of advisors, including counsel, lenders and
financial advisors or the Receiving Party's potential sources of financing for
the transactions contemplated by this Agreement (collectively "the Receiving
Party Representatives") and all analyses, compilations, forecasts and other
studies or other documents prepared by the Providing Party or the Providing
Party Representatives in connection with its or their review of the
transactions contemplated by this Agreement which contain or reflect such
information. The term "Confidential Material" does not include, however,
information which (i) at the time of disclosure or thereafter is generally
available to and known by the public other than as a result of a disclosure
directly or indirectly by the Receiving Party or the Receiving Party
Representatives in violation of this Agreement, (ii) at the time of disclosure
was available on a nonconfidential basis from a source other than the Providing
Party or the Providing Party Representatives, providing that such source is not
and was not bound by a confidentiality agreement with the Providing Party,
(iii) was known by the Receiving Party prior to receiving the Confidential
Material from the Providing Party or has been independently acquired or
developed by the Receiving Party without violating any of its obligations under
this Agreement or (iv) is contained in the REIT Reports or Registration
Statement.

   (b) Subject to paragraph (c) below or except as required by law, the
Confidential Material will be kept confidential and will not, without the prior
written consent of the Providing Party, be disclosed by the Receiving Party or
the Receiving Party Representatives, in whole or in part, and will not be used
by the Receiving Party or the Receiving Party Representatives, directly or
indirectly, for any purpose other than in connection with this Agreement, the
Merger or the evaluating, negotiating or advising with respect to a transaction
contemplated herein. Moreover, each Receiving Party agrees to transmit
Confidential Material to the Receiving Party Representatives only if and to the
extent that the Receiving Party Representatives need to know the Confidential
Material for purposes of such transaction and are informed by such Receiving
Party of the confidential nature of the Confidential Material and of the terms
of this Section 9.5.

   (c) In the event that either Receiving Party, the Receiving Party
Representatives or anyone to whom such Receiving Party or the Receiving Party
Representatives supply the Confidential Material, are requested or required (by
oral questions, interrogatories, requests for information or documents,
subpoena, civil investigative demand, any informal or formal investigation by
any government or governmental agency or authority or

                                      B-28
<PAGE>

otherwise in connection with legal processes) to disclose any Confidential
Material, such Receiving Party agrees (i) to immediately notify the Providing
Party of the existence, terms and circumstances surrounding such a request,
(ii) to consult with the Providing Party on the advisability of taking legally
available steps to resist or narrow such request and (iii) if disclosure of
such information is required, to furnish only that portion of the Confidential
Material which, in the opinion of such Receiving Party's counsel, such
Receiving Party is legally compelled to disclose and to cooperate with any
action by the Providing Party to obtain an appropriate protective order or
otherwise reliable assurances that confidential treatment will be accorded the
Confidential Material (it being agreed that the Providing Party shall reimburse
the Receiving Party for all reasonable out-of-pocket expenses incurred by the
Receiving Party in connection with such cooperation).

   (d) In the event of the termination of this Agreement in accordance with its
terms, promptly upon request from the Providing Party, the Receiving Party
shall, except to the extent prevented by law, redeliver to the Providing Party
or destroy all tangible Confidential Material and will not retain any copies,
extracts or other reproductions thereof in whole or in part. Any such
destruction shall be certified in writing to the Providing Party by an
authorized officer of the Receiving Party supervising the same. Notwithstanding
the foregoing, each Receiving Party and one Receiving Party Representative
designated by each Receiving Party shall be permitted to retain one permanent
file copy of each document constituting Confidential Material.

   (e) Each party hereto further agrees that if this Agreement is terminated in
accordance with its terms, until one year from the date of termination, (i) it
will not offer to hire or hire any person currently or formerly employed by the
other party with whom such party has had contact prior hereto other than
persons whose employment shall have been terminated by such other party prior
to the date of such offer to hire or hiring and (ii) neither it nor its
affiliates shall directly or indirectly, (A)(w) solicit, seek or offer to
effect or effect, (x) negotiate with or provide any information to the Board or
General Partner(s), as applicable, of the other party, or officer of the other
party or any stockholder or partner, as applicable, of the other party with
respect to, (y) make any statement or proposal, whether written or oral, either
alone or in concert with others, to the Board or board of directors of the
General Partner(s) of the other party, any director, officer of the other party
or any stockholder or partner of the other party or any other person with
respect to, or (z) make any public announcement (except as required by law in
respect of actions permitted hereby) or proposal or offer whatsoever
(including, without limitation, any solicitation of consents as such terms are
defined or used in Regulation 14A of the Exchange Act) with respect to, (1) any
form of business combination or similar or other extraordinary transaction
involving the other party or any affiliate thereof, including, without
limitation, a merger, tender or exchange offer or liquidation of the other
party's assets, (2) any form of restructuring, recapitalization or similar
transaction with respect to the other party or any affiliate thereto, (3) any
purchase of any securities or assets, or rights or options to acquire any
securities or assets (through purchase, exchange, conversion or otherwise), of
the other party or any affiliate thereof, (4) any proposal to seek
representation on the Board or the board of directors of the General
Partner(s), as applicable, or otherwise to seek to control or influence the
management, Board or the board of directors of the General Partner(s), as
applicable, or policies of the other party or any affiliate thereof, (5) any
request or proposal to waive, terminate or amend the provisions of this Section
9.5, or (6) any proposal or other statement inconsistent with the terms of this
Section 9.5 or (B) instigate, encourage, join, act in concert with or assist
(including, without limitation, providing or assisting in any way in the
obtaining of financing for, or acting as a joint or co-bidder for the other
party with) any third party to do any of the foregoing, unless and until such
party has received the prior written invitation or approval of a majority of
the Board or the General Partner(s), as applicable, to do any of the foregoing;
provided that, without such invitation or approval, either party may at any
time, on a confidential non-public basis, submit to the Chief Executive Officer
of the REIT or the General Partner(s), as applicable, a proposal to (a) amend
any of the provisions of this Section 9.5(e) or (b) effect a business
combination or other extraordinary transaction with the other party providing
for the acquisition of all or substantially all of the assets or the securities
of the other party, including, without limitation, a merger, tender offer or
exchange offer. Each party hereto agrees that it will not agree with any third
party to waive its rights under this Section 9.5.

                                      B-29
<PAGE>

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or

                                      B-30
<PAGE>

was otherwise breached. It is accordingly agreed that the parties shall be
entitled to an injunction or injunctions to prevent breaches of this Agreement
and to enforce specifically the terms and provisions hereof in any Texas Court,
this being in addition to any other remedy to which they are entitled at law or
in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          -------------------------------------
                                          H. Kerr Taylor, President and Chief
                                           Executive Officer

                                          Taylor Income Investors, Ltd.

                                          By: Taylor Investments, Inc.
                                             Its General Partner

                                          By: _________________________________
                                             H.Kerr Taylor, President

                                      B-31
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                        TAYLOR INCOME INVESTORS IV, LTD.

                          DATED                 , 1999

   This supplement is being furnished to you, as a limited partner of Taylor
Income Investors IV, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 54,546 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited partnership interests. Such an
approval by your partnership's limited partners will be binding on you even if
you vote against the merger.

                                      S-1
<PAGE>

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in    % notes due          2006 based on
the liquidation value of your partnership, as determined by Valuation
Associates, the independent appraisal firm that appraised the value of the
partnership and its properties. The liquidation value will be lower than the
aggregate exchange price of the shares of AmREIT common stock offered to your
partnership in the merger, based on the exchange price of $9.34 per share. The
notes are part of a series of up to $10,000,000 in aggregate principal amount
which will bear interest at a rate equal to             , which was determined
based on 120% of the applicable federal rate as of            , 1999. Please
note that you may only elect the cash/notes option if you have voted "Against"
the merger and you elect the cash/notes option on your consent form. You will
receive shares of AmREIT common stock if your partnership elects to be acquired
in the merger and you voted "For" the merger, or if you voted "Against" the
merger and did not affirmatively select the cash/notes option. The notes will
not be listed on any exchange or automated quotation system, and a market for
the notes will not likely develop. If the aggregate principal amount of notes
issuable to all limited partners electing the cash/notes option, including
limited partners of other partnerships who properly make the election, exceeds
$10,000,000 in aggregate principal amount, limited partners electing the
cash/notes option will receive their pro rata portion of the $10,000,000
aggregate note amount, with the remaining value of their respective note
consideration to be paid in shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of the merger consideration received by your partnership over the
tax basis of your partnership's net assets. Some of the gain may be subject to
the 25% rate of tax applicable to certain real property gain. We urge you to
consult with your tax advisor to evaluate the taxes that will be incurred by
you as a result of your participation in the merger.

                                      S-2
<PAGE>

   To review the tax consequences to the limited partners of the partnerships
in greater detail, see pages      through      of the proxy statement and
"Federal Income Tax Considerations" beginning on page     of this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  . While your partnership did receive a fairness opinion from Houlihan Lokey
    and an independent appraisal by Valuation Associates, the general
    partners did not retain an unaffiliated representative to represent you
    or your partnership, or to represent all of the partnerships as a group,
    in the merger. Had independent representation been arranged for your
    partnership, the terms of the merger might have been more favorable to
    you.

  . There can be no assurance that the Houlihan Lokey fairness opinion and
    the independent appraisal by Valuation Associates properly reflect the
    value of your partnership's assets. Therefore, your partnership may not
    have received sufficient consideration consistent with its actual asset
    value.

  . The conflicts of interest of the general partners, who will receive
    significant financial and other benefits from and/or as a result of the
    merger.

  . The fixed exchange price, which means the limited partners will not
    receive more shares (or a note in a greater principal amount) if the
    value of the shares decreases as of the effective date.

  . AmREIT's shares are not currently publicly traded and the shares may
    trade at prices substantially below the exchange price following listing
    on an exchange.

  . The merger will be a taxable transaction for the limited partners, except
    those investors that are tax-exempt entities.

  . A majority vote of limited partners binds the partnership.

  . Limited partners who become stockholders of AmREIT may not receive the
    same level of distributions as previously received from their respective
    partnership interests.

  . Because it is not known how many partnerships will participate in the
    merger, there are uncertainties as to the capital structure and size of
    AmREIT following consummation of the merger as they will vary depending
    on the number of partnerships electing to participate.

  . As a result of the merger, the nature of each limited partner's
    investment will change from holding an interest in a specified portfolio
    of properties in a finite life entity to holding an equity investment in
    an ongoing REIT, whose portfolio of properties may be changed from time
    to time without the approval of its stockholders and which does not plan
    to liquidate such assets within a fixed period.

                                      S-3
<PAGE>

  . If the partnership rejects the merger, it will bear its portion of its
    merger expenses based upon the percentage of "For" votes cast for the
    merger. The general partners will pay their portion of merger expenses
    based on the percentage of "Against" votes and abstentions.

  . The anticipated benefits of the merger may not be realized.

  . The anticipated benefits of AmREIT's change to self-management through
    the June 5, 1998 adviser acquisition may not be fully realized.

  . The proceeds of future asset sales or refinancings by AmREIT will
    generally be reinvested rather than distributed to stockholders to the
    extent not required to be distributed to maintain REIT status.

  . AmREIT's board of directors has the power to change the investment,
    merger and financing policies of AmREIT (including policies regarding the
    level of indebtedness) without a vote of the stockholders, which could
    result in policies which do not reflect the interests of all
    stockholders.

  . Following the consummation of the merger, AmREIT intends to borrow
    additional funds (equal to or exceeding 50% of the value of the
    properties acquired in the merger) to acquire additional, as yet
    unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page    , "CONFLICTS OF INTEREST" beginning on page    , "MATERIAL FEDERAL
INCOME TAX ASPECTS" beginning on page    , and "COMPARISON OF PARTNERSHIP
INTERESTS, AMREIT COMMON STOCK AND NOTES" beginning on page    .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page      of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Steak &
Ale, your partnership's largest tenant, will not renew its lease when it
expires in March 2002 or will renew its lease only if your partnership makes
significant improvements to the property. Also, should any of these tenants
fail to renew their leases, your partnership would need to find a new tenant
and incur significant additional costs by reason of temporary vacancy and/or
significant rehabilitation and/or tenant improvement costs.

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your partnership
may be significantly reduced. Your partnership has also concentrated its
investments in a limited geographic area. If conditions in this area
deteriorate, your partnership may experience more difficulty in re-leasing its
properties than it would experience if the properties were more geographically
diversified.

                                      S-4
<PAGE>

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $        per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over
your partnership's adjusted tax basis of its assets. The actual amount of gain
recognized by the partnership and allocated to each limited partner will
depend upon the value ascribed to the shares of AmREIT common stock for
federal income tax purposes. Because the shares will not be publicly traded
until immediately after the merger, it is possible that the value of the
shares used for purposes of calculating the taxable income (or loss) and the
taxable income (or loss) per average original $1,000 investment will differ
from the calculation stated above. Your partnership's federal income tax
returns are subject to review and possible adjustment by the IRS. Under
federal income tax laws, regulations and administrative rulings, certain types
of transactions may be accorded varying interpretations. Accordingly, your
partnership's financial statements, as well as your individual tax return, may
be changed to cause them to conform to the tax treatment resulting from such
review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page      of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  . preserve and protect the limited partners' capital;

  . provide the limited partners with quarterly cash distributions from
    operations;

  . obtain long-term appreciation in the value of its properties; and

  . provide increased cash distributions to the limited partners as the cash
    flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT
nor the general partner or any of their affiliates will receive any
compensation for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER Offers from Third
Parties" beginning on page      of the proxy statement.

                                      S-5
<PAGE>

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  . the aggregate amount of original limited partner investments in your
    partnership less any return of capital;

  . the limited partner's adjusted capital per average $1,000 original
    investment;

  . the number of shares of AmREIT common stock to be paid to your
    partnership;

  . the estimated value of the shares of AmREIT common stock paid to your
    partnership based on the exchange price of $9.34 per share;

  . the estimated value, based on the exchange price, of shares of AmREIT
    common stock you will receive for each $1,000 of your original
    investment:

<TABLE>
<CAPTION>
                                                                                      Estimated Value
                                                                                            of
                                                                                     AmREIT Shares per
                             Limited Partner     Number of AmREIT Estimated Value of  Average $1,000
Original Limited Partner   Adjusted Capital per   Shares Offered     AmREIT Share     Limited Partner
  Investments Less any        Average $1,000        to Limited    Payable to Limited     Adjusted
  Return of Capital(1)    Original Investment(1)   Partners(2)       Partners(3)        Capital)3)
- ------------------------  ---------------------- ---------------- ------------------ -----------------
<S>                       <C>                    <C>              <C>                <C>
        $615,000                  $1,000              54,546           $509,457            $828
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $615,000.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page      of the proxy statement. The merger,
however, does not result in an all-cash payment to you in the liquidation of
your investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until                 , 2006, a date approximately seven years
after the date the merger of your partnership occurs. On the other hand, if you
exchange your partnership interests for shares of AmREIT common stock, you will
receive an equity interest in AmREIT whose marketability will depend upon the
market that may develop with respect to the shares of AmREIT common stock,
which will be listed on an exchange. In the event the merger is not consummated
for any reason, your partnership will continue to pursue its business
objectives of maximizing the value of its properties, in addition to the
possible liquidation of its portfolio, another strategic combination or another
attractive alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$3,842 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                                <C>
      Pre-closing Transaction Costs:
        Legal........................................................... $   --
        Accounting......................................................     82
        Fairness Opinions/Valuations....................................  3,225
        Printing........................................................     --
        Appraisal Fees..................................................    499
        Listing Fees....................................................     --
        Miscellaneous...................................................     36
                                                                         ------
          Total......................................................... $3,842
                                                                         ======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,             1999, at                      . We and members of AmREIT's
management intend to solicit actively your support for the merger and would
like to use the special meeting to answer questions about the merger and the
solicitation materials (as defined below) and to explain in person our reasons
for recommending that you vote "For" the merger.

                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about
          , 1999 and will continue until the later of (a)                  ,
1999 (a date not more than 60 calendar days from the initial delivery of the
solicitation materials), or (b) such later date as we may select and as to
which we give you notice. At our discretion, we may elect to extend the
solicitation period. Under no circumstances will the solicitation period be
extended beyond March 31, 2000. Any consent form received by
prior to [time], Houston time, on the last day of the solicitation period will
be effective provided that such consent form has been properly completed and
signed. If you fail to return a signed consent form by the end of the
solicitation period, your partnership interests will be counted as voting
"Against" the merger and you will receive shares of AmREIT common stock if your
partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  . The terms of the merger, when considered as a whole, are fair to the
    limited partners;

  . The shares offered in exchange for the partnership interests constitute
    fair consideration for the partnership interests of the limited partners;
    and

  . After comparing the potential benefits and detriments of the merger with
    those of several alternatives, the merger is more attractive to the
    limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE

                                      S-8
<PAGE>

LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page     of
the proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
     of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page     of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and
"--Alternatives to the Merger" beginning on page of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                                  Year Ended      Three Months
                                                 December 31,   Ended March 31,
                                                     1998             1999
                                               ---------------- ----------------
                                               Actual Pro Forma Actual Pro Forma
                                               ------ --------- ------ ---------
<S>                                            <C>    <C>       <C>    <C>
Administrative Reimb.(1)...................... $2,453   $ --     $759     $--
Cash Distributions(2).........................  1,490     --      903      --
General Partners' Salary(3)...................     --    237       --      71
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.

                                      S-11
<PAGE>

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(1)
                                                           ---------------------
      <S>                                                  <C>
      Taylor Income Investors IV, Ltd.....................           --
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until         , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

                                      S-12
<PAGE>

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership

                                      S-13
<PAGE>

interests (adjusted by your distributive share of income, gain, loss, deduction
and credit for the final taxable year of your partnership (including any such
items recognized by your partnership as a result of the merger) as well as any
distributions you receive in such final taxable year (other than the
distributions of the cash and notes)). Your basis in the notes distributed to
you will equal your adjusted basis in your partnership interests, reduced (but
not below zero) by the amount of any cash distributed to you and your holding
period for the notes for purposes of determining capital gain or loss from the
disposition of the notes will include your holding period for your partnership
interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market

                                      S-14
<PAGE>

value of the shares of AmREIT common stock plus the cash and the issue price of
the notes issued in the merger, plus the amount of any liabilities of the
partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page     of the proxy statement.

<TABLE>
<CAPTION>
                                                                   Three monthes
                                                                       ended
                                                                     March 31,
                            1994    1995    1996    1997    1998       1999
                           ------- ------- ------- ------- ------- -------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>
Distributions............. $38,232 $38,130 $38,130 $38,130 $38,130    $19,065
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page    .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page    ,

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors IV, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and Taylor
Income Investors IV, Ltd. (the "Partnership"). AmREIT is a real estate
investment trust that was organized as a Maryland corporation in 1993. AmREIT
became internally managed upon its acquisition of its external advisor in June
1998 (the "Adviser Acquisition"), as a result, AmREIT is a self-managed and
self-administered REIT. AmREIT acquires, develops, owns and manages a
diversified portfolio of freestanding and specialty retail properties leased to
national and regional retail tenants.

   Mr. Kerr Taylor serves as the President of Taylor Income Investors IV, Inc.,
which is the corporate general partner of the Partnership (the "General
Partner"). The Partnership owns interests in one retail property. Following the
Adviser Acquisition, Mr. Taylor and his affiliated corporation retained their
fiduciary responsibilities associated with such General Partner of the
Partnership. However, the Partnership's properties are currently managed by
AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 54,546 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors IV, Ltd.
June 25, 1999                                                                -2-

      4. reviewed copies of the 1986 Agreement of Limited Partnership of the
  Partnership; and

      5. reviewed AmREIT's annual reports to shareholders and on Form 10-K
  for the two fiscal years ended 1998 and quarterly reports on Form 10-Q for
  the quarter ended March 31, 1999;

      6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

      7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

      8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

      9. reviewed the appraisal of the Partnership's real property prepared
  by Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of Taylor
Income Investors IV, Ltd. in connection with the Transaction is fair to them
from a financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and Taylor Income Investors
IV, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and Taylor Investors IV,
Inc., a Texas corporation, the General Partners of the Partnership (referred to
herein as the "General Partner"), is a party to this Agreement solely for the
purpose of binding itself to the provisions of Section 5 and Section 7.9,
hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   THE MERGER

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      CONSIDERATION FOR PARTNERSHIP ASSETS

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

   (a) REIT Shares. Except as provided in Section 2.2(b), as of the Effective
Time, each unit of limited partner interest of the Partnership (the "Units")
and the interest of the General Partner entitled to receive consideration, if
any, shall, in the Merger, be converted into the number of shares of the REIT's
common stock, $0.01 par value per share (the "REIT Shares"), as provided in
Section 4 hereof. No fractional REIT Shares shall be issued. Any Partner who
would be entitled to a fractional REIT Share will receive cash based on the
price of $9.34 per REIT Share (the "Exchange Price").

   (b) Cash/Notes Option. As of the Effective Time, if the Partnership approves
the Merger each Unit held of record by a Partner who votes against the Merger
(a "Dissenting Limited Partner") will receive REIT Shares unless he or she
affirmatively elects to receive consideration in the form of 10% cash and 90%
notes (the "Cash/Notes Option") based on the liquidation value of the
Partnership, as determined by Valuation Associates (the "Liquidation Value").
The Liquidation Value will be lower than the value of the REIT Shares offered
to the Partnership in the merger, based on the Exchange Price. The notes (the
"Notes") shall be in the form described in the Note and Loan Agreement attached
hereto as Exhibit A and incorporated herein by reference. In the event the
principal amount of Notes issuable to Dissenting Limited Partners electing the
Cash/Notes Option, when aggregated with the principal amounts of the Notes to
be issued to electing dissenting limited partners (the "Other Dissenting
Partners") in all other partnerships to whom offers are being made by the REIT
that approve the merger with the REIT (the "Other Partnerships"), exceeds
$10,000,000, Dissenting Limited Partners electing the Cash/Notes Option shall
receive their pro rata portion of the $10,000,000 aggregate principal amount of
the Notes (based on the total number of the Units of the Dissenting Limited
Partners and the Other Dissenting Partners), with the remaining value of the
Dissenting Limited Partners' Note consideration to be paid in REIT Shares. The
cash component of the Cash/Notes Option will not be affected by any such pro
ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             PARTNERSHIP INTERESTS

   3.1 Conversion of the Units.

   (a) REIT Shares. At the Effective Time, each REIT Share outstanding
immediately prior to the Effective Time shall remain outstanding and shall
represent one REIT Share.


                                      B-2
<PAGE>

   (b) Partnership Interests. At the Effective Time, the Units of the
Partnership issued and outstanding immediately prior to the Effective Time
shall, by virtue of the Merger and without any action on the part of holder
thereof, be converted into REIT Shares or Cash/Notes determined in accordance
with the Partnership's Net Asset Value or Liquidation Value, respectively, as
set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
       Negotiated Price of              Net Cash at                     Partnership
      Partnership Properties           March 31, 1999                 Net Asset Value
      ----------------------           --------------                 ---------------
      <S>                              <C>                            <C>
             $498,000                     $11,457                        $509,457
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                   No. of REIT
                                                    No. of REIT   Shares Offered
                                                   Shares Offered    per Unit
                                                   -------------- --------------
<S>                                                <C>            <C>
To Limited Partners...............................     54,546        2,660.77
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
Leased Fee
 Original     Share of                                    Marketing/
Partnership  Partnership Liquidation  Brokers'   Legal/   Contingency Liquidation
   Value      Expenses    Discount   Commission  Closing       V         Value
- -----------  ----------- ----------- ---------- --------- ----------- -----------
<S>          <C>         <C>         <C>        <C>       <C>         <C>
$488,792      ($2,416)    ($24,440)  ($14,664)  ($12,220)  ($9,776)    $425,276
</TABLE>

                                   Cash/Notes
                          Payable to Partnership(/1/)

<TABLE>
<CAPTION>
                                                                          Principal
                            Maximum     Amount of Cash Maximum Principal  Amount of
                           Aggregate       Offered      Amount of Notes  Note Offered
                         Amount of Cash    per Unit         Offered        Per Unit
                         -------------- -------------- ----------------- ------------
<S>                      <C>            <C>            <C>               <C>
To Limited Partners.....    $20,825         $2,073         $187,425        $18,659
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:


                                      B-3
<PAGE>

  (a) If, during the period from March 31, 1999 to and including the
      Effective Time, the outstanding REIT Shares shall have been changed to
      a different number of shares or securities by reason of any share
      dividend, subdivision, reclassification, recapitalization, share split,
      reverse share split, combination, exchange of shares or the like, the
      number of REIT Shares to be issued in the Merger shall be appropriately
      adjusted;

  (b) If, as of the Effective Time, the Net Cash of the Partnership, as
      defined in Section 3.3 below, is different than its Net Cash amount
      shown in Section 3.1 above, the Net Cash of the Partnership shall be
      increased (if greater) or decreased (if less) and the Merger
      Consideration issuable to the Partnership in the Merger shall be
      increased or decreased, as the case may be, by an amount equal to such
      difference divided by the Exchange Price;

  (c) The Net Cash of the Partnership shall be reduced by the difference
      between the Partnership's share of the unpaid balance of principal and
      interest on the Atlas Note on May 31, 1999 and such balance as of the
      Effective Time, and the number of REIT Shares issuable to the
      Partnership in the Merger shall be reduced by the number of REIT Shares
      equal to the amount of such difference divided by the Exchange Price.
      For the purposes hereof, the Atlas Note shall refer to that certain
      note dated October 9, 1997 by Transmark, Inc. in favor of Taylor Income
      Investors IV and V Joint Venture in the original principal amount of
      $215,000; and

  (d) Anything in the foregoing to the contrary notwithstanding, the Net
      Asset Value of the Partnership as of the Effective Time shall not be
      adjusted below an amount equal to $498,000.

   3.3 Definitions. For the purposes of this Section 3:

   (a) "Net Asset Value" means the sum of the negotiated prices of the
Partnership's properties set forth under Section 3.1 plus its Net Cash as of
the Effective Time.

   (b) "Net Cash" means, as of the date determined, (i) the sum of a
Partnership's cash and cash equivalents, less (ii) the sum of the Partnership's
liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

   (a) As of the Effective Time, the REIT shall deposit, or shall cause to be
deposited, with an exchange agent selected by the REIT, which shall be the
REIT's transfer agent, or such other party reasonably satisfactory to the
Partnership (the "Exchange Agent"), for the benefit of the Partners, for
exchange in accordance with this Section 3, Share Certificates representing the
total number of REIT Shares issuable to Partners (other than Dissenting Limited
Partners electing the Cash/Notes Option) and the aggregate amount of Cash and
Notes issuable to Dissenting Limited Partners electing the Cash/Notes Option
(such cash, Share Certificates and Notes, together with any dividends or
distributions with respect thereto, being hereinafter referred to as the
"Exchange Fund") to be issued pursuant to Sections 3.1 and 3.2 and paid
pursuant to this Section 3.4 in exchange for the outstanding Units and
interests.

   (b) As soon as reasonably practicable after the Effective Time, the Exchange
Agent shall mail to each holder of record of a certificate or certificates
which immediately prior to the Effective Time represented outstanding Units
(the "Unit Certificates") whose Units were converted into the right to receive
the Merger Consideration pursuant to Section 3.1 hereof (i) a letter of
transmittal (which shall specify that delivery shall be effected, and the risk
of loss and title to the Unit Certificates shall pass, only upon delivery of
the Unit Certificates to the Exchange Agent and shall be in a form and have
such other provisions as the REIT may reasonably specify) and (ii) instructions
for use in effecting the surrender of the Unit Certificates in exchange for the
Merger Consideration. Upon surrender of a Unit Certificate for cancellation to
the Exchange Agent or to such other agent or agents as may be appointed by the
REIT together with such letter of transmittal, duly executed, and such other
documents as may be reasonably requested by the Exchange Agent, the holder of
such Unit Certificate shall be entitled to receive in exchange therefor the
Merger Consideration into which the Units

                                      B-4
<PAGE>

previously represented by the Unit Certificate shall have been converted
pursuant to Section 3.1 hereto and any dividends or other distributions to
which such holder is entitled pursuant to the terms of the agreement of limited
partnership of the Partnership (the "Agreement of Limited Partnership"), and
the Unit Certificate so surrendered shall forthwith be cancelled. In the event
of a transfer of ownership of a Unit which is not registered in the transfer
records of the Partnership, payment may be made to a person other than the
person in whose name the Unit Certificate so surrendered is registered if such
Unit Certificate shall be properly endorsed or otherwise be in proper form for
transfer and the person requesting such payment either shall pay any transfer
or other taxes required by reason of such payment being made to a person other
than the registered holder of such Unit Certificate or establish to the
satisfaction of the REIT that such tax or taxes have been paid or are not
applicable. Upon surrender as contemplated by this Section 3.4, each Unit
Certificate shall be deemed at anytime after the Effective Time to represent
only the right to receive upon such surrender the Merger Consideration, without
interest, into which the Units previously represented by such Unit Certificate
shall have been converted pursuant to Section 3.1 hereof, and any dividends or
other distributions to which such holder is entitled pursuant to the terms of
the Agreement of Limited Partnership. No interest will be paid or will accrue
on the Merger Consideration upon the surrender of any Unit Certificate or on
any cash payable pursuant to Section 3.1 or Section 3.4(d) hereof.

   (c) At and after the Effective Time, there shall be no transfers on the
transfer books of the Partnership of the Units which were outstanding
immediately prior to the Effective Time.

   (d) Notwithstanding any other provision of this Agreement to the contrary,
no fractional REIT Shares shall be issued in connection with the Merger. All
REIT Shares to which a holder of Units is entitled immediately prior to the
Effective Time shall be aggregated. If a fractional share results from such
aggregation, in lieu of any such fractional share, each holder of Units who
would otherwise have been entitled to receive a fraction of a REIT Share upon
surrender of Unit Certificates for exchange pursuant to Section 3.4(b) hereof
shall be entitled to receive from the Exchange Agent a cash payment equal to
such fraction multiplied by the Exchange Price.

   (e) Any portion of the Exchange Fund (including the proceeds of any
investments thereof, any REIT Shares, and any Notes or interest thereon) that
remains unclaimed by the former Partners of the Partnership one year after the
Effective Time shall be delivered to the REIT. Any former Partners of the
Partnership who have not theretofore complied with this Section 3.4 shall
thereafter look only to the REIT for delivery of their REIT Shares and/or
Cash/Notes, and payment of cash in lieu of fractional shares and/or dividends
on such REIT Shares, in respect of each Unit such Partners hold as determined
pursuant to this Agreement, in each case, without any interest thereon.

   (f) None of the REIT, the Partnership, the Exchange Agent or any other
person shall be liable to any former holder of the Partner's interest or with
respect to the Units for any amount properly delivered to a public official
pursuant to applicable abandoned property, escheat or similar laws.

                                   SECTION 4

                         REPRESENTATIONS AND WARRANTIES
                               OF THE PARTNERSHIP

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

                                      B-5
<PAGE>

   4.1 Existence; Authority; Compliance with Law.

   (a) The Partnership is a limited partnership, duly formed and validly
existing under the laws of the State of Texas. To the General Partner's actual
knowledge, the Partnership is duly licensed or qualified to do business as a
foreign limited partnership and is in good standing under the laws of any other
state of the United States in which the character of the properties owned or
leased by it therein or in which the transaction of its business makes such
qualification necessary, except where the failure to be so qualified would not
have a material adverse effect on the business, results of operations or
financial condition of the Partnership (a "Partnership Material Adverse
Effect"). The Partnership has all requisite power and authority to own,
operate, lease and encumber its properties and carry on its business as now
conducted.

   (b) To the General Partner's actual knowledge, the Partnership is not in
violation of any order of any court, governmental authority or arbitration
board or tribunal, or any law, ordinance, governmental rule or regulation to
which the Partnership or any of its properties or assets are subject, where
such violation would have a Partnership Material Adverse Effect. The
Partnership has obtained all licenses, permits and other authorizations and has
taken all actions required by applicable law or governmental regulations in
connection with its business as now conducted, where the failure to obtain any
such item or to take any such action would have a Partnership Material Adverse
Effect. A copy of the Partnership's Agreement of Limited Partnership and
Certificate of Limited Partnership (collectively, the "Partnership
Organizational Documents") have been delivered or made available to the REIT
and its counsel and such documents will be listed in the Partnership Disclosure
Letter and were or will be true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

   (a) The financial statements of the Partnership for the fiscal years ended
December 31, 1998 and 1997 and the financial statements for the fiscal quarter
ended March 31, 1999 (collectively, the "Partnership Financial Statements")
present fairly, in conformity with generally accepted accounting principles
applied on a consisted basis (except as may be indicated in the notes thereto),
the financial position of the Partnership as of the dates thereof and its
results of operations and cash flows for the periods then ended (subject to
normal year-end adjustments in the case of the interim financial statements).
Copies of the Partnership Financial Statements have been delivered or made
available to the REIT and its financial advisers and such documents will be
listed in the Partnership Disclosure Letter and were or will be true and
correct when delivered or made available.

                                      B-6
<PAGE>

   (b) Except as and to the extent set forth on the balance sheet of the
Partnership at March 31, 1999, including all notes thereto, or as otherwise set
forth in the Partnership Financial Statements, the Partnership has no material
liabilities or obligations of any nature (whether accrued, absolute, contingent
or otherwise) that would be required to be reflected on, or reserved against
in, a balance sheet of the Partnership or in the notes thereto, prepared in
accordance with generally accepted accounting principles consistently applied,
except liabilities arising in the ordinary course of business since such date
which would not have a Partnership Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated hereby in
accordance with the terms hereof will: (a) conflict with or result in a breach
of any provisions of the Agreement of Limited Partnership of the Partnership;
(b) except as contemplated by the Partnership Ancillary Agreements or as set
forth in the Partnership Disclosure Letter, violate, or conflict with, or
result in a breach of any provision of, or constitute a default (or an event
which, with notice or lapse of time or both, would constitute a default) under,
or result in the termination or in a right of termination or cancellation of,
or accelerate the performance required by, or result in the creation of any
lien, security interest, charge or encumbrance upon any of the properties of
the Partnership under, or result in being declared void, voidable or without
further binding effect, any of the terms, conditions or provisions of any note,
bond, mortgage, indenture, deed of trust or any license, franchise, permit,
lease, contract, agreement or other instrument, commitment or obligation to
which the Partnership is a party, or by which the Partnership or any of its
properties is bound or affected, except for any of the foregoing matters which,
individually or in the aggregate, would not have a Partnership Material Adverse
Effect; or (c) other than the filings provided for in this Agreement to effect
the Merger, any filings required under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), the Securities Act of 1933, as amended (the
"Securities Act"), or applicable state securities and "Blue Sky" laws
(collectively, the "Regulatory Filings"), require any consent, approval or
authorization of, or declaration, filing or registration with, any domestic
governmental or regulatory authority, except where the failure to obtain any
such consent, approval or authorization of, or declaration, filing or
registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

   (a) Except as set forth in the Partnership Disclosure Letter, the
Partnership (i) has timely filed all federal, state and foreign tax returns
including, without limitation, information returns and reports required to be
filed

                                      B-7
<PAGE>

by it for tax periods ended prior to the date of this Agreement or requests for
extensions have been timely filed and any such request has been granted and has
not expired and all such returns are accurate and complete in all material
respects, (ii) has paid or accrued all taxes shown to be due and payable on
such returns or which have become due and payable pursuant to any assessment,
deficiency notice, 30-day letter or other notice received by it and (iii) has
properly accrued all taxes for such periods and periods subsequent to the
periods covered by such returns. The Partnership has not received notice that
the federal, state and local income and franchise tax returns of the
Partnership have been or will be examined by any taxing authority. The
Partnership has not executed or filed with the Internal Revenue Service (the
"IRS") or any other taxing authority any agreement now in effect extending the
period for assessment or collection of any income or other taxes.

   (b) Except as set forth in the Partnership Disclosure Letter, the
Partnership is not a party to any pending action or proceeding by any
governmental authority for assessment or collection of taxes, and no claim for
assessment or collection of taxes has been asserted against it. True, correct
and complete copies of all federal, state and local income or franchise tax
returns filed by the Partnership since its inception and all communications
relating thereto have been delivered to the REIT or made available to
representatives of the REIT or will be so delivered or made available prior to
the Closing. The Partnership does not hold any asset (i) the disposition of
which could be subject to rules similar to Section 1374 of the Internal Revenue
Code of 1986, as amended (the "Code"), as a result of an election under IRS
Notice 88-19 or (ii) that is subject to a consent filed pursuant to Section
341(f) of the Code and regulations thereunder. For purposes of this
Section 4.9, "taxes" includes any interest, penalty or additional amount
payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

   (a) The Partnership owns fee simple title to, or an interest in a joint
venture which owns fee title to, each of the real properties reflected on the
most recent balance sheet of the Partnership included in the Partnership
Reports or as identified in the Partnership Disclosure Letter (the "Partnership
Properties"), which are all of the real estate properties owned by it, free and
clear of liens, mortgages or deeds of trust, claims against title, charges
which are liens or security interests ("Encumbrances"), except as set forth in
the Partnership Disclosure Letter. To the General Partner's actual knowledge,
the Partnership Properties are not subject to any rights of way, written
agreements, laws, ordinances and regulations affecting building use or
occupancy, or reservations of an interest in title (collectively, "Property
Restrictions"), except for (i) Encumbrances and Property Restrictions set forth
in the Partnership Disclosure Letter, (ii) Property Restrictions imposed or
promulgated by law or any governmental body or authority with respect to real
property, including zoning regulations that do not materially adversely affect
the current use of the property, (iii) Encumbrances and Property Restrictions
disclosed on existing title reports or current surveys (in either case copies
of which title reports and surveys have been or will be delivered or made
available to the REIT prior to the Closing) and/or (iv) mechanics', carriers',
workmen's, repairmen's liens and other Encumbrances, Property Restrictions and
other limitations of any kind, if any, which have heretofore been bonded (and
that are listed in the Partnership Disclosure Letter) or which individually or
in the aggregate do not exceed $10,000, do not materially detract from the
value of or materially interfere with the present use of any of the Partnership
Properties subject thereto or affected thereby, and do not otherwise materially
impair business operations conducted by the Partnership and which have arisen
or been incurred only in its construction activities or in the ordinary course
of business.

   (b) Valid policies of title insurance have been issued insuring the
Partnership's fee simple title to the Partnership Properties subject only to
the matters disclosed above and as may be set forth in the Partnership
Disclosure Letter, and such policies are, at the date hereof, in full force and
effect and no claim has been made against any such policy. To the General
Partner's actual knowledge, except as set forth in the Partnership

                                      B-8
<PAGE>

Disclosure Letter: (i) there is no certificate, permit or license from any
governmental authority having jurisdiction over any of the Partnership
Properties or any agreement, easement or other right which is necessary to
permit the lawful use and operation of the buildings and improvements on any of
the Partnership Properties or which is necessary to permit the lawful use and
operation of all driveways, roads and other means of egress and ingress to and
from any of the Partnership Properties that has not been obtained and is not in
full force and effect, or any pending threat of modification or cancellation of
any of same; (ii) the Partnership has not received written notice of any
material violation of any federal, state or municipal law, ordinance, order,
regulation or requirement affecting any portion of any of the Partnership
Properties issued by any governmental authority; (iii) there are no structural
defects relating to the Partnership Properties and no Partnership Properties
whose building systems are not in working order in any material respect; and
(iv) there is (A) no physical damage to any Partnership Property in excess of
$10,000 for which there is no insurance in effect covering the cost of the
restoration, (B) no current renovation to any Partnership Property the cost of
which exceeds $10,000 and (C) no current restoration (excluding tenant
improvements) of any Partnership Property, the cost of which exceeds $10,000.

   (c) Except as set forth in the Partnership Disclosure Letter, the
Partnership has not received notice to the effect that and there are no (i)
condemnation or rezoning proceedings that are pending or threatened with
respect to any of the Partnership Properties or (ii) zoning, building or
similar laws, codes, ordinances, orders or regulations that are or will be
violated by the continued maintenance, operation or use of any buildings or
other improvements on any of the Partnership Properties or by the continued
maintenance, operation or use of the parking areas. All work to be performed,
payments to be made and actions to be taken by the Partnership pursuant to any
agreement entered into with a governmental body or authority in connection with
a site approval, zoning reclassification or other similar action relating to
the Partnership Properties (e.g., Local Improvement District, Road Improvement
District, Environmental Mitigation) has been performed, paid or taken, as the
case may be, and the General Partner is not aware of any planned or proposed
work, payments or actions that may be required pursuant to such agreements,
except as set forth in the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13  Subsidiaries and Joint Ventures. Each subsidiary of the Partnership
and joint venture in which the Partnership is an owner, together with the
ownership interest of the Partnership and the jurisdiction in which such
subsidiary or joint venture is incorporated or otherwise organized is
identified in the Partnership Disclosure Letter. Other than its investments in
its subsidiaries and joint ventures, the Partnership does not own, directly or
indirectly, any outstanding capital stock or equity interest in any
corporation, partnership, joint venture or other entity. For purposes of this
Agreement, (a) "subsidiary" means, with respect to any entity, any corporation
of which securities or other ownership interests have an ordinary voting power
to elect a majority of the board of directors of other persons performing
similar functions are directly or indirectly owned by such entity and (b)
"joint venture" means, with respect to any entity, any corporation or
organization (other than such entity and any subsidiary thereof) of which such
entity or any subsidiary thereof is, directly or indirectly, the beneficial
owner of 40% or more of any class of equity securities or equivalent profit
participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair

                                      B-9
<PAGE>

labor practice or labor arbitration proceeding pending or, to the actual
knowledge of the General Partner, threatened against the Partnership relating
to its business, except for any such proceeding which would not have a
Partnership Material Adverse Effect. To the actual knowledge of the General
Partner, there are no organizational efforts with respect to the formation of a
collective bargaining unit presently being made or threatened involving
employees of the Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the
obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                      B-10
<PAGE>

                                   SECTION 5

                   REPRESENTATIONS AND WARRANTIES OF THE REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

   5.1 Existence; Good Standing; Authority; Compliance with Law.

   (a) The REIT is a corporation duly organized and validly existing under the
laws of the State of Maryland. To the REIT's actual knowledge, the REIT is duly
licensed or qualified to do business and is in good standing under the laws of
any other state of the United States in which the character of the properties
owned or leased by it therein or in which the transaction of its business makes
such qualification necessary, except where the failure to be so qualified would
not have a material adverse effect on the business, results of operations or
financial condition of the REIT and its subsidiaries taken as a whole (a "REIT
Material Adverse Effect"). The REIT has all requisite power and authority to
own, operate, lease and encumber its properties and carry on its business as
now conducted. Each of the REIT's Subsidiaries is a corporation or partnership
duly organized, validly existing and in good standing under the laws of its
jurisdiction of incorporation or organization, has the requisite power and
authority to own its properties and to carry on its business as it is now being
conducted, and is duly qualified to do business and is in good standing in each
jurisdiction in which the ownership of its property or the conduct of its
business requires such qualification, except for jurisdictions in which such
failure to be so qualified or to be in good standing would not have a REIT
Material Adverse Effect.

   (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
Subsidiary is in violation of any order of any court, governmental authority or
arbitration board or tribunal, or any law, ordinance, governmental rule or
regulation to which the REIT or any REIT Subsidiary or any of their respective
properties or assets are subject, where such violation would have a REIT
Material Adverse Effect. The REIT and its Subsidiaries have obtained all
licenses, permits and other authorizations and have taken all actions required
by applicable law or governmental regulations in connection with their business
as now conducted, where the failure to obtain any such item or to take any such
action would have a REIT Material Adverse Effect. Copies of the REIT's and its
Subsidiaries' Articles of Incorporation, Bylaws, organizational documents and
partnership and joint venture agreements have been or will be prior to the
Closing, delivered or made available to the Partnership and such documents will
be listed in the REIT Disclosure Letter and were or will be true and correct
when delivered or made available. For the purposes of this Section 5.1, the
term "Subsidiary" shall include the entities set forth in the REIT Disclosure
Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and

                                      B-11
<PAGE>

10,001,000 shares of preferred stock, par value $.01 per share (the "Preferred
Stock"). As of March 31, 1999, 2,384,117 REIT Common Shares were outstanding
and no shares of Preferred Stock were outstanding. The REIT has no outstanding
bonds, debentures, notes or other obligations, the holders of which have the
right to vote (or which are convertible into or exercisable for securities
having the right to vote) with the stockholders of the REIT on any matter. All
such issued and outstanding REIT Shares are duly authorized, validly issued,
fully paid, nonassessable and free of preemptive rights. Except as set forth in
the REIT Disclosure Letter, there are not any existing options, warrants,
calls, subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the REIT or any of its Subsidiaries to issue,
transfer or sell any shares or other equity interest of the REIT or any of its
Subsidiaries, except under any employee incentive plan approved by the REIT's
stockholders. There are no agreements or understandings to which the REIT is a
party with respect to the voting of any REIT Shares or which restrict the
transfer of any such shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

   (a) The REIT has made available or will make available to the Partnership
prior to the Closing, the registration statements of the REIT filed with the
SEC in connection with public offerings of REIT securities since its inception
and all exhibits, amendments and supplements thereto (the "REIT Registration
Statements"), and each report, proxy statement or information statement and all
exhibits thereto prepared by it or relating to its properties since the
effective date of the latest REIT Registration Statement, each in the form
(including exhibits and any amendments thereto) filed with the SEC
(collectively, the "REIT Reports"). The REIT Reports, which were or will be
filed with the SEC in a timely manner, constitute all forms, reports and
documents required to be filed by the REIT under the Securities Laws.


                                      B-12
<PAGE>

   (b) To the REIT's actual knowledge, as of their respective dates, the REIT
Reports (i) complied as to form in all material respects with the applicable
requirements of the Securities Laws and (ii) did not contain any untrue
statement of a material fact or omit to state a material fact required to be
stated therein or necessary to make the statements made therein, in the light
of the circumstances under which they were made, not misleading. To the REIT's
actual acknowledge, each of the consolidated balance sheets of the REIT
included in or incorporated by reference into the REIT Reports (including the
related notes and schedules) fairly presents the consolidated financial
position of the REIT and the REIT Subsidiaries as of its date and each of the
consolidated statements of income, retained earnings and cash flows of the REIT
included in or incorporated by reference into the REIT Reports (including any
related notes and schedules) fairly presents the results of operations,
retained earnings or cash flows, as the case may be, of the REIT and the REIT
Subsidiaries for the periods set forth therein (subject, in the case of unaided
statements, to normal year-end audit adjustments which would not be material in
amount or effect), in each case in accordance with generally accepted
accounting principles consistently applied during the periods involved, except
as may be noted therein and except, in the case of the unaided statements, as
permitted by the Securities Laws.

   (c) Except as and to the extent set forth on the consolidated balance sheet
of the REIT and its Subsidiaries at March 31, 1999, including all notes
thereto, or as set forth in the REIT Reports, neither the REIT nor any of the
REIT Subsidiaries has any material liabilities or obligations of any nature
(whether accrued, absolute, contingent or otherwise) that would be required to
be reflected on, or reserved against in, a balance sheet of the REIT or in the
notes thereto, prepared in accordance with generally accepted accounting
principles consistently applied, except liabilities arising in the ordinary
course of business since such date which would not have a REIT Material Adverse
Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

   (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each of
its Subsidiaries (i) has timely filed all federal, state and foreign tax
returns including, without limitation, information returns and reports required
to be filed by any of them for tax periods ended prior to the date of this
Agreement or requests for extensions have been timely filed and any such
request has been granted and has not expired and all such returns are absolute
and complete in all material respects, (ii) has paid or accrued all taxes shown
to be due and payable on such returns or which have become due and payable
pursuant to any assessment, deficiency notice, 30-day letter or other notice
received by it and (iii) has properly accrued all taxes for such periods
subsequent to the periods covered by such returns. Neither the REIT nor any of
its Subsidiaries has received notice that the federal, state and local income
and franchise tax returns of the REIT or any such Subsidiary has been or will
be

                                      B-13
<PAGE>

examined by any taxing authority. Neither the REIT nor any of its Subsidiaries
has executed or filed with the IRS or any other taxing authority any agreement
now in effect extending the period for assessment or collection of any income
or other taxes.

   (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT nor
any of its Subsidiaries is a party to any pending action or proceeding by any
governmental authority for assessment or collection of taxes, and no claim for
assessment or collection of taxes has been asserted against it. True, correct
and complete copies of all federal, state and local income or franchise tax
returns filed by the REIT and each of its Subsidiaries and all communications
relating thereto have been delivered to the Partnership or made available to
representatives of the Partnership or will be so delivered or made available
prior to the Closing. The REIT (i) has qualified to be taxed as a REIT pursuant
to Sections 856 through 859 of the Code for its taxable years ended December
31, 1995 through 1998, inclusive; (ii) has operated, and intends to continue to
operate, in such a manner as to qualify to be taxed as a REIT pursuant to
Sections 856 through 859 of the Code for its taxable year ended on the
effective date of the Merger; and (iii) has not taken or omitted to take any
action which could result in, and each of the executive officers of the REIT,
each acting in his respective capacity as such, has no actual knowledge of, a
challenge to its status as a REIT. The REIT represents that each of its
Subsidiaries is a Qualified REIT Subsidiary as defined in Section 856(i) of the
Code. Neither the REIT nor any of its Subsidiaries holds any asset (x) the
disposition of which could be subject to rules similar to Section 1374 of the
Code as a result of an election under IRS Notice 88-19 or (y) that is subject
to a consent filed pursuant to Section 341(f) of the Code and regulations
thereunder. For purposes of this Section 5.10, "taxes" includes any interest,
penalty or additional amount payable with respect to any tax.

   5.11 Books and Records.

   (a) The books of account and other financial records of the REIT and its
Subsidiaries are in all material respects true, complete and correct, have been
maintained in accordance with good business practices, and are accurately
reflected in all material respects in the financial statements included in the
REIT Reports.

   (b) The minute books and other records of the REIT and its Subsidiaries
contain in all material respects accurate records of all meetings and
accurately reflect in all material respects all other corporate action of the
shareholders and the Board and any committees of the Board and its
Subsidiaries.

   5.12 Properties.

   (a) The REIT and its Subsidiaries own, and each joint venture to which the
REIT or any of its Subsidiaries is a party owns, fee simple title to each of
the real properties reflected on the most recent balance sheet of the REIT
included in the REIT Reports or as identified in the REIT Disclosure Letter
(the "REIT Properties"), which are all of the real estate properties owned by
them, free and clear of Encumbrances, except as set forth in the REIT
Disclosures Letter. To the REIT's actual knowledge, the REIT Properties are not
subject to any Property Restrictions, except for (i) Encumbrances and Property
Restrictions set forth in the REIT Disclosure Letter, (ii) Property
Restrictions imposed or promulgated by law or any governmental body or
authority with respect to real property, including zoning regulations that do
not materially adversely affect the current use of the property, (iii)
Encumbrances and Property Restrictions disclosed on existing title reports or
surveys (in either case copies of which title reports and surveys have been or
will be delivered or made available to the Partnership prior to the Closing and
(iv) mechanics', carriers', workmen's, repairmen's liens and other
Encumbrances, Property Restrictions and other limitations of any kind, if any,
which have heretofore been bonded (and that are listed in the REIT Disclosure
Letter) or which individually or in the aggregate, do not exceed $100,000, do
not materially detract from the value of or materially interfere with the
present use of any of the REIT Properties subject thereto or affected thereby,
and do not otherwise materially impair business operations conducted by the
REIT and its Subsidiaries and which have arisen or been incurred only in its
construction activities or in the ordinary course of business.

   (b) Valid policies of title insurance have been issued insuring the REIT's
or any of its Subsidiaries' fee simple title to the REIT Properties, subject
only to the matters disclosed above and as may be set forth in the

                                      B-14
<PAGE>

REIT Disclosure Letter, and such policies are, at the date hereof, in full
force and effect and no material claim has been made against any such policy.
To the REIT's actual knowledge, except as will be set forth in the REIT
Disclosure Letter, (i) there is no certificate, permit or license from any
governmental authority having jurisdiction over any of the REIT Properties or
any agreement, easement or other right which is necessary to permit the lawful
use and operation of the buildings and improvements on any of the REIT
Properties or which is necessary to permit the lawful use and operation of all
driveways, roads and other means of egress and ingress to and from any of the
REIT Properties that has not been obtained and is not in full force and effect,
or any pending threat of modification or cancellation of any of same; (ii)
neither the REIT nor its Subsidiaries has received written notice of any
material violation of any federal, state or municipal law, ordinance, order,
regulation or requirement affecting any portion of any of the REIT Properties
issued by any governmental authority; (iii) there are no structural defects
relating to the REIT Properties and no REIT Properties whose building systems
are not in working order in any material respect; and (iv) there is (A) no
physical damage to any the REIT Property in excess of $100,000 for which there
is no insurance in effect covering the cost of the restoration, (B) no current
renovation to any the REIT Property the cost of which exceeds $100,000 and (C)
no current restoration (excluding tenant improvements) of any the REIT Property
the cost of which exceeds $100,000.

   (c) Except as set forth in the REIT Disclosure Letter, neither the REIT nor
its Subsidiaries have received notice to the effect that and there are no (i)
condemnation or rezoning proceedings that are pending or threatened with
respect to any of the REIT Properties or (ii) any zoning, building or similar
laws, codes, ordinances, orders or regulations that are or will be violated by
the continued maintenance, operation or use of any buildings or other
improvements on any of the REIT Properties or by the continued maintenance,
operation or use of the parking areas in any material respect. All work to be
performed, payments to be made and actions to be taken by the REIT or its
Subsidiaries prior to the date hereof pursuant to any agreement entered into
with a governmental body or authority in connection with a site approval,
zoning reclassification or other similar action relating to the REIT Properties
(e.g., Local Improvement District, Road Improvement District, Environmental
Mitigation) has been performed, paid or taken, as the case may be, and the REIT
is not aware of any planned or proposed work, payments or actions that may be
required after the date hereof pursuant to such agreements, except as set forth
in the REIT Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to

                                      B-15
<PAGE>

this Agreement or the consummation of the transactions contemplated hereby. The
REIT is not aware of any claim for payment of any finder's fees, brokerage or
agent's commissions or other like payments in connection with the negotiations
leading to this Agreement or the consummation of the transactions contemplated
hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights

                                      B-16
<PAGE>

thereunder are in full force and effect. All joint venture agreements to which
the REIT or any of its Subsidiaries is a party are set forth in the REIT
Disclosure Letter and the REIT or its Subsidiaries are not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   COVENANTS

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action

                                      B-17
<PAGE>

is required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

   (a) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter or the REIT Disclosure Letter or as contemplated
by this Agreement, unless the other party has consented in writing thereto, the
REIT and the Partnership:

     (i) Shall use their reasonable efforts, and shall cause each of their
  respective subsidiaries to use their reasonable efforts, to preserve intact
  their business organizations and goodwill and keep available the services
  of their respective officers and employees;

     (ii) Shall confer on a regular basis with one or more representatives of
  the other to report operational matters of materiality and, subject to
  Section 6.1, any proposals to engage in material transactions;

     (iii) Shall promptly notify the other of any material emergency or other
  material change in the condition (financial or otherwise) of the business,
  properties, assets or liabilities, or any material governmental complaints,
  investigations or hearings (or communications indicating that the same may
  be contemplated), or the breach in any material respect of any
  representation, warranty, covenant or agreement contained herein;

     (iv) Shall continue to pay quarterly dividends or distributions, as the
  case may be, at the current rates but shall not make any other
  distributions payable with respect to the REIT Shares and Partnership
  interests, respectively, except for any distributions of proceeds resulting
  from the sale of properties; and

     (v) Shall promptly deliver to the other true and correct copies of any
  report, statement or schedule filed with the SEC subsequent to the date of
  this Agreement.

   (b) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter, unless the REIT has consented (such consent not
to be unreasonably withheld or delayed) in writing thereto, the Partnership:

     (i) Shall conduct its operations according to its usual, regular and
  ordinary course in substantially the same manner as heretofore conducted;

     (ii) Shall not amend the Partnership Organizational Documents;

     (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights existing on the
  date hereof and disclosed pursuant to this Agreement, issue any Units or
  other interests in the Partnership, make any distribution, effect any
  recapitalization or other similar transaction, (B) grant, confer or award
  any option, warrant, conversion right or other right not existing on

                                      B-18
<PAGE>

  the date hereof to acquire any Partnership Units, (C) increase any
  compensation or enter into or amend any employment agreement with the
  General Partner or any of the present or future affiliates of the General
  Partner, or (D) adopt any new employee benefit plan or amend any existing
  employee benefit plan in any material respect, except for changes which are
  less favorable to participants in such plans;

     (iv) Shall not declare, set aside or make any distribution or payment
  with respect to any Units or other interests in the Partnership or directly
  or indirectly redeem, purchase or otherwise acquire any Units or other
  interests in the Partnership, or make any commitment for any such action;

     (v) Shall not sell or otherwise dispose of (A) any Partnership
  Properties, or (B) except in the ordinary course of business, any of its
  other assets which are material, individually or in the aggregate;

     (vi) Shall not make any loans, advances or capital contributions to, or
  investments in, any other person;

     (vii) Shall not pay, discharge or satisfy any claims, liabilities or
  obligations (absolute, accrued, asserted or unasserted, contingent or
  otherwise), other than the payment, discharge or satisfaction, in the
  ordinary course of business consistent with past practice or in accordance
  with their terms, of liabilities reflected or reserved against in, or
  contemplated by, the most recent Partnership Financial Statements (or the
  notes thereto) or incurred in the ordinary course of business consistent
  with past practice;

     (viii) Shall not enter into any commitment which individually may result
  in total payments or liability by or to it in excess of $10,000 (or 5% of
  its Net Asset Value, if less) in the case of any one commitment or in
  excess of $20,000 (or 10% of its Net Asset Value, if less) for all
  commitments;

     (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the
  Partnership or its general partner(s) except to the extent the same occur
  in the ordinary course of business consistent with past practice and would
  not have a Partnership Material Adverse Effect; and

     (x) Shall not enter into or terminate any lease representing annual
  revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

   (c) Prior to the Effective Time, except as may be set forth in the REIT
Disclosure Letter, unless the Partnership has consented (such consent not to be
unreasonably withheld or delayed) in writing thereto, the REIT:

     (i) Shall, and shall cause each of its subsidiaries to, conduct its
  operations according to their usual, regular and ordinary course in
  substantially the same manner as heretofore conducted;

     (ii) Shall not amend its Articles of Incorporation or Bylaws except as
  contemplated by this Agreement;

     (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights (including the
  REIT's existing dividend reinvestment plan) existing on the date hereof and
  disclosed pursuant to this Agreement, issue any shares of its capital
  stock, share dividend, recapitalization or other similar transaction, ( B)
  grant, confer or award any option, warrant, conversion right or other right
  not existing on the date hereof to acquire any shares of its capital stock
  (except pursuant to any employee incentive plan approved by shareholders),
  (C) amend any employment agreement with any of its present or future
  officers or the Board or (D) adopt any new employee benefit plan (including
  any share option, share benefit or share purchase plan), except the
  employee incentive plan to be voted on at its stockholder meeting for the
  fiscal year ended December 31, 1998;

     (iv) Shall not declare (except as provided above for the continuing
  payment of quarterly dividends), set aside or pay any dividend or make any
  other distribution or payment with respect to any REIT Shares or directly
  or indirectly redeem, purchase or otherwise acquire any capital stock of
  any of its Subsidiaries, or make any commitment for any such action;


                                      B-19
<PAGE>

     (v) Except as set forth in the REIT Disclosure Letter, shall not, and
  shall not permit any of its subsidiaries to, sell or otherwise dispose of
  (A) any REIT Properties or any of its capital stock of or other interests
  in subsidiaries or (B) except in the ordinary course of business, any of
  its other assets which are material, individually or in the aggregate;

     (vi) Shall not, and shall not permit any of its subsidiaries to (except
  in the ordinary course of business), make any loans, advances or capital
  contributions to, or investments in, any other person other than in
  connection with the sale of properties;

     (vii) Shall not, and shall not permit any of its subsidiaries to, pay,
  discharge or satisfy any claims, liabilities or obligations (absolute,
  accrued, asserted or unasserted, contingent or otherwise), other than the
  payment, discharge or satisfaction in the ordinary course of business
  consistent with past practice or in accordance with their terms, of
  liabilities reflected or reserved against in, or contemplated by, the most
  recent consolidated financial statements (or the notes thereto) of the REIT
  included in the REIT Reports or incurred in the ordinary course of business
  consistent with past practice;

     (viii) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment which individually may result in total payments or
  liability by or to it in excess of $50,000 in the case of any one
  commitment or in excess of $250,000 for all commitments, except for those
  commitments in connection with the acquisition and/or development of
  property disclosed in the REIT Disclosure Letter; and

     (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the REIT or
  any of its subsidiaries, except as herein or in the REIT Disclosure Letter
  provided and except in the ordinary course of business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further

                                      B-20
<PAGE>

action is necessary or desirable to carry out the purpose of this Agreement,
the proper officers and directors of the REIT and the General Partner shall
take all such necessary action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships and 50% of the costs of the appraisals of
the

                                      B-21
<PAGE>

partnership properties and the costs of partner communications (and any other
costs incurred for the benefit of such partnerships or their partners) (the
"Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.


                                      B-22
<PAGE>

                                   SECTION 7

                                   CONDITIONS

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

   (a) This Agreement and the transactions contemplated hereby shall have been
approved in the manner required by the charter and bylaws and Agreement of
Limited Partnership of the REIT and the Partnership, respectively, and by the
holders of the REIT Shares and Partnership interests and no stockholder or
partner shall have appraisal or dissenter's rights as a result of the Merger
under applicable law or the charter, bylaws or Agreement of Limited
Partnership, as the case may be.

   (b) Neither of the parties hereto shall be subject to any order or
injunction of a court of competent jurisdiction which prohibits the
consummation of the transactions contemplated by this Agreement. In the event
any such order or injunction shall have been issued, each party agrees to use
its reasonable efforts to have any such injunction lifted.

   (c) All consents, authorizations, orders and approvals of (or filings or
registrations with) any governmental commission, board, other regulatory body
or third parties required in connection with the execution, delivery and
performance of this Agreement shall have been obtained or made, except for
filings in connection with the Merger and any other documents required to be
filed after the Effective Time and except where the failure to have obtained or
made any such consent, authorization, order, approval, filing or registration
would not have a material adverse effect on the business, results of operations
or financial condition of the REIT and the Partnership (and their respective
subsidiaries), taken as a whole, following the Effective Time.

   (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

   (a) The REIT shall have performed its agreements contained in this Agreement
required to be performed on or prior to the Effective Time and the
representations and warranties of the REIT contained in this Agreement shall be
true and correct in all material respects as of the Closing Date as if made on
the Closing Date, and the Partnership shall have received a certificate of the
President or an Executive or Senior Vice President of the REIT, dated the
Closing Date, certifying to such effect.

   (b) The Partnership shall have received the opinion of legal counsel to the
REIT, as approved by the Partnership, dated the Closing Date, to the effect
that the REIT met the requirements for qualification and taxation as a REIT for
its taxable years 1995 through 1998; the REIT's diversity of equity ownership,
operations through the Closing Date and proposed method of operation as
described in the Proxy Statement should allow it to qualify as a REIT for its
taxable year ending December 31, 1999; and the discussion contained under the
caption "Material Federal Income Tax Aspects" in the Proxy Statement accurately
reflects existing law and fairly addresses the material federal income tax
issues described therein. In rendering its opinion, said counsel shall be
entitled to rely as to any factual matter upon certificates given by executive
officers and other duly authorized representatives of the Partnership and the
REIT and shall be entitled to assume that the covenants set forth in Section 6
shall be fully complied with.

   (c) From the date of the Agreement through the Effective Time, there shall
not have occurred any change in the financial condition, business or operations
of the REIT and its subsidiaries, taken as a whole, that would have or would be
reasonably likely to have a REIT Material Adverse Effect other than any such
change that affects both the Partnership and the REIT in a substantially
similar manner.


                                      B-23
<PAGE>

   (d) The Houlihan Fairness Opinion addressed to the Partnership that the
Merger is fair, from a financial point of view, to the partners of the
Partnership shall not have been withdrawn or materially modified.

   (e) The Partnership shall have received the opinion of legal counsel to the
REIT, as approved by the Partnership, dated the Closing Date, as to such
customary matters as the General Partner may reasonably request, such opinion
to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

   (a) The Partnership shall have performed its agreements contained in this
Agreement required to be performed on or prior to the Effective Time and the
representations and warranties of the Partnership contained in this Agreement
shall be true and correct in all material respects as of the Closing Date as if
made on the Closing Date, and the REIT shall have received a certificate of the
General Partner or the corporate general partner if applicable dated the
Closing Date, certifying to such effect.

   (b) The REIT shall have received the opinion of legal counsel to the
Partnership, as approved by the REIT, dated the Closing Date, to the effect
that the consummation of the Merger will not result in the REIT's failure to
continue to satisfy the requirements for qualification as a REIT for federal
income tax purposes. In rendering its opinion, said counsel shall be entitled
to rely as to any factual matter upon certificates given by executive officers
and other duly authorized representatives of the REIT and the Partnership and
shall be entitled to assume that the covenants of Section 6 shall be fully
complied with.

   (c) From the date of this Agreement through the Effective Time, there shall
not have occurred any change in the financial condition, business or operations
of the Partnership and its subsidiaries, taken as a whole, that would have or
would be reasonably likely to have a Partnership Material Adverse Effect, other
than any such change that affects both the Partnership and the REIT in a
substantially similar manner.

   (d) The opinion of Morgan Keegan, addressed to the Board of Directors of the
REIT, that the consideration to be paid by the REIT pursuant to the Merger is
fair, from a financial point of view, to the REIT and its stockholders shall
not have been withdrawn or materially modified.

   (e) The REIT shall have received the opinion of legal counsel to the
Partnership, as approved by the REIT, dated the Closing Date, as to such
customary matters as the REIT may reasonably request, such opinion to be
reasonably satisfactory to the REIT.

                                   SECTION 8

                                  TERMINATION

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

   (a) By either the REIT or the Partnership if the Merger shall not have been
consummated by March 31, 2000;


                                      B-24
<PAGE>

   (b) By the REIT if the approval of the Limited Partners of the Partnership
shall not have been obtained as required under this Agreement;

   (c) By the Partnership if the approval of the stockholders of the REIT shall
not have been obtained as required under the Agreement;

   (d) By either the REIT or the Partnership if there has been a breach by the
other of any representation or warranty contained in the this Agreement which
would have or would be reasonably likely to have a REIT Material Adverse Effect
or a Partnership Material Adverse Effect, as the case may be, which breach is
not cured within 30 days after written notice of such breach is given to the
breaching party by the non-breaching party;

   (e) By either the REIT or the Partnership if there has been a material
breach of any of the covenants or agreements set forth in the Merger Agreement
by the other, which breach is not curable or, if curable, is not cured within
30 days after written notice of such breach is given to the breaching party by
the non breaching party;

   (f) By the Partnership if, in the exercise of its good faith judgment as to
its fiduciary duties as imposed by law, and as advised by counsel, the General
Partner determines that such termination is required by reason of an
Acquisition Proposal relating to the Partnership being made;

   (g) By the REIT if, in the exercise of their good faith judgment as to
fiduciary duties as imposed by law, and as advised by counsel, the independent
directors of the Board determine that such termination is required by reason of
a Acquisition Proposal relating to the REIT being made; or

   (h) By either the REIT or the Partnership if a United States federal or
state court of competent jurisdiction or United States federal or state
governmental, regulatory or administrative agency or commission shall have
issued an order, decree or ruling or taken any other action permanently
restraining, enjoining or otherwise prohibiting the transactions contemplated
by this Agreement and such order, decree, ruling or other action shall have
become final and non-appealable, provided that the party seeking to terminate
this Agreement shall have used all reasonable efforts to remove such order,
decree, ruling or injunction; provided, however, that the terminating party
shall not have breached in any material respect its obligations under this
Agreement in any manner that shall have proximately contributed to the
occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

   (a) If an election to terminate this Agreement is made by the Partnership
(i) other than for good reason or (ii) for good reason pursuant to Section
8.2(f) hereof, and a Partnership Acquisition Proposal shall have been made and,
within one year from the date of such termination, the Partnership consummates
a Partnership Acquisition Proposal or enters into an agreement to consummate a
Partnership Acquisition Proposal to be subsequently consummated, the
Partnership shall pay as liquidated damages (not as a penalty or forfeiture) to
the REIT, provided that the REIT was not in material breach of its obligations
at the time of such termination, an amount equal to the lesser of (x) the
Partnership's Proportionate Share of $500,000 (a "REIT Liquidated Damages
Amount") and (y) the sum of (1) the maximum amount that can be paid to the REIT
without causing the REIT to fail to meet the requirements of Sections 856(c)(2)
and (3) of the Code determined as if the payment of such amount did not
constitute income described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I)
of the Code ("Qualifying Income"), as determined by the REIT's certified public
accountants plus (2) an amount equal to the REIT Liquidated Damages Amount less
the amount payable under clause (1) above in the event the REIT receives a
letter from its counsel indicating that it has received a ruling from the IRS
to the effect that the REIT Liquidated Damages Amount payment constitutes
Qualifying Income. In addition to the REIT Liquidated Damages Amount, the REIT
shall be entitled to receive from the Partnership (or its successor in
interest) all documented out-of-pocket costs and expenses incurred by it, up to
a maximum of the Partnership's Proportionate Share of the REIT Expenses. The
payments to which the REIT is entitled as

                                      B-25
<PAGE>

described above shall be its sole remedy with respect to the termination of
this Agreement under the circumstances contemplated above.

   (b) If an election to terminate this Agreement is made by the REIT because
of a Partnership Material Adverse Effect under Section 8.2(d), the Partnership
shall, provided that the REIT was not in material breach of its obligations at
the time of such termination, pay the REIT for the REIT Expenses, up to a
maximum of the Partnership's Proportionate Share thereof (although it shall not
be required to pay the REIT Liquidated Damages Amount), which payment of the
REIT Expenses shall be the REIT's sole remedy for termination of this Agreement
in such circumstances.

   (c) If an election to terminate this Agreement is made by the REIT (i) other
than for good reason or (ii) for good reason pursuant to Section 8.2(g) and,
within one year from the date of such termination, the REIT consummates a REIT
Acquisition Proposal or enters into an agreement to consummate a REIT
Acquisition Proposal to be subsequently consummated; the REIT shall pay
liquidated damages (not as a penalty or forfeiture) to the Partnership,
provided that the Partnership was not in material breach of its obligations at
the time of such termination. Such liquidated damages shall be in an amount
equal to 120% of the Partnership's Proportionate Share of the Partnership
Merger Expenses (the "Partnership Liquidated Damages Amount"). The payments to
which the Partnership is entitled as described above shall be its sole remedy
with respect to the termination of this Agreement under the circumstances
contemplated above.

   (d) If an election to terminate this Agreement is made by the Partnership
pursuant to Section 8.2(d) because of REIT Material Adverse Effect, the REIT
shall, provided that the Partnership was not in material breach of its
obligations at the time of such termination, pay the Partnership for the
Partnership's Proportionate Share of the Partnership Merger Expenses (although
it shall not be required to pay the Partnership Liquidated Damages Amount),
which payment shall be the Partnership's sole remedy for termination of this
Agreement in such circumstances.

   (e) If this Agreement is terminated by either party pursuant to Section
8.2(e), the non-terminating party shall, provided that the terminating party
was not in material breach of its obligations at the time of such termination,
pay the terminating party (i) in the case of termination by the Partnership the
Partnership Liquidated Damages Amount, and in the case of termination by the
REIT, the REIT Liquidated Damages Amount, plus (ii) an amount equal to the
terminating parties' Proportionate Share of the Merger Expenses and (iii) the
non-terminating party shall remain liable to the terminating party for its
breach.

   (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a result
of the condition set forth in Section 7.2(c) or Section 8.2(h) not being
satisfied), the REIT shall, provided that the Partnership was not in material
breach of its obligations hereunder at the time of such termination, pay the
Partnership an amount equal to the Partnership's Proportionate Share of the
Partnership Merger Expenses, which payment shall be the Partnership's sole
remedy for termination of the Agreement in such circumstances.

   (g) If an election to terminate this Agreement is made pursuant to Section
8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a REIT
Acquisition Proposal shall have been made and, within one year from the date of
such termination, the terminating party consummates such Acquisition Proposal
or enters into an agreement to consummate such Acquisition Proposal which is
subsequently consummated, the terminating party shall pay to the non-
terminating party, provided that the non-terminating party was not in material
breach of its obligations hereunder at the time of such termination, as
liquidated damages and not as a penalty or forfeiture, an amount equal to (x)
in the case of termination by the Partnership, the Partnership Liquidated
Damages Amount, and in the case of termination by the REIT, the REIT Liquidated
Damages Amount, plus (y) its Proportionate Share of the Merger Expenses. In
addition to such amount, the non-terminating party shall be entitled to receive
from the terminating party (or its successor in interest) all of its documented
out-of-pocket costs and expenses in connection with this Agreement and the
transactions contemplated thereby. The payments to which the non-terminating
party is entitled under this Section 8.3(g) shall be its sole remedy with
respect to the termination of the Agreement under the circumstances
contemplated in this Section 8.3(g).

                                      B-26
<PAGE>

   (h) The REIT and the Partnership agree to amend this Section 8.3 at the
request of the REIT in order to (i) maximize the portion of the Liquidated
Damages Amount that may be distributed to the REIT hereunder without causing
the REIT to fail to meet the requirements of Sections 856(c)(2) and (3) of the
Code or (ii) improve the REIT's chances of securing a favorable ruling
described in this Section 8.3, provided that no such amendment may result in
any additional cost or expense to such other party.

   (i) In the event of termination of this Agreement and the abandonment of the
Merger pursuant to this Section 8, all obligations of the parties hereto shall
terminate, except the obligations of the parties pursuant to this Section 8.3
and Section 6.9 and except for the provisions of Sections 9.3, 9.4, 9.5, 9.6,
9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT or the Partnership has
received a Liquidated Damages Amount as provided in this Section 8.3, such
recipient shall not assert or pursue in any manner, directly or indirectly, any
claim or cause of action against the other party hereto or any of its officers,
independent directors of the Board, or General Partner, as applicable, based in
whole or part upon its or their receipt, consideration, recommendation or
approval of an Acquisition Proposal or the exercise by the REIT of its right to
termination under Section 8.2(g) or the exercise by the Partnership of its
right to termination under Section 8.2(f). Notwithstanding the foregoing, in
the event the REIT or the Partnership is required to file suit to seek all or a
portion of such Liquidated Damages Amount, and it ultimately succeeds, it shall
be entitled to all expenses, including attorney's fees and expenses, which it
has incurred in enforcing its rights hereunder.

   (j) If either party willfully fails to perform its duties and obligations
under this Agreement, the non-breaching party is additionally entitled to all
remedies available to it at law or in equity and to recover its expenses from
the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               GENERAL PROVISIONS

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

   If to the REIT:
   AmREIT, Inc.
   8 Greenway Plaza, Suite 824
   Houston, TX 77046
   Attention: President

   Telecopy: (713) 850-0498


                                      B-27
<PAGE>

   If to the Partnership:
   Taylor Income Investors IV, Ltd.
   8 Greenway Plaza, Suite 824
   Houston, TX 77046
   Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

   (a) As used herein, "Confidential Material" means, with respect to either
party hereto (the "Providing Party"), all information (written or oral)
furnished (whether before or after the date hereof) by the Providing Party and
its directors, partners, officers, employees, affiliates or representatives of
advisors, including counsel, lenders and financial advisors (collectively, the
"Providing Party Representatives") to the other party hereto (the "Receiving
Party") or such Receiving Party's directors, partners, officers, employees,
affiliates or representatives of advisors, including counsel, lenders and
financial advisors or the Receiving Party's potential sources of financing for
the transactions contemplated by this Agreement (collectively "the Receiving
Party Representatives") and all analyses, compilations, forecasts and other
studies or other documents prepared by the Providing Party or the Providing
Party Representatives in connection with its or their review of the
transactions contemplated by this Agreement which contain or reflect such
information. The term "Confidential Material" does not include, however,
information which (i) at the time of disclosure or thereafter is generally
available to and known by the public other than as a result of a disclosure
directly or indirectly by the Receiving Party or the Receiving Party
Representatives in violation of this Agreement, (ii) at the time of disclosure
was available on a nonconfidential basis from a source other than the Providing
Party or the Providing Party Representatives, providing that such source is not
and was not bound by a confidentiality agreement with the Providing Party,
(iii) was known by the Receiving Party prior to receiving the Confidential
Material from the Providing Party or has been independently acquired or
developed by the Receiving Party without violating any of its obligations under
this Agreement or (iv) is contained in the REIT Reports or Registration
Statement.

   (b) Subject to paragraph (c) below or except as required by law, the
Confidential Material will be kept confidential and will not, without the prior
written consent of the Providing Party, be disclosed by the Receiving Party or
the Receiving Party Representatives, in whole or in part, and will not be used
by the Receiving Party or the Receiving Party Representatives, directly or
indirectly, for any purpose other than in

                                      B-28
<PAGE>

connection with this Agreement, the Merger or the evaluating, negotiating or
advising with respect to a transaction contemplated herein. Moreover, each
Receiving Party agrees to transmit Confidential Material to the Receiving Party
Representatives only if and to the extent that the Receiving Party
Representatives need to know the Confidential Material for purposes of such
transaction and are informed by such Receiving Party of the confidential nature
of the Confidential Material and of the terms of this Section 9.5.

   (c) In the event that either Receiving Party, the Receiving Party
Representatives or anyone to whom such Receiving Party or the Receiving Party
Representatives supply the Confidential Material, are requested or required (by
oral questions, interrogatories, requests for information or documents,
subpoena, civil investigative demand, any informal or formal investigation by
any government or governmental agency or authority or otherwise in connection
with legal processes) to disclose any Confidential Material, such Receiving
Party agrees (i) to immediately notify the Providing Party of the existence,
terms and circumstances surrounding such a request, (ii) to consult with the
Providing Party on the advisability of taking legally available steps to resist
or narrow such request and (iii) if disclosure of such information is required,
to furnish only that portion of the Confidential Material which, in the opinion
of such Receiving Party's counsel, such Receiving Party is legally compelled to
disclose and to cooperate with any action by the Providing Party to obtain an
appropriate protective order or otherwise reliable assurances that confidential
treatment will be accorded the Confidential Material (it being agreed that the
Providing Party shall reimburse the Receiving Party for all reasonable out-of-
pocket expenses incurred by the Receiving Party in connection with such
cooperation).

   (d) In the event of the termination of this Agreement in accordance with its
terms, promptly upon request from the Providing Party, the Receiving Party
shall, except to the extent prevented by law, redeliver to the Providing Party
or destroy all tangible Confidential Material and will not retain any copies,
extracts or other reproductions thereof in whole or in part. Any such
destruction shall be certified in writing to the Providing Party by an
authorized officer of the Receiving Party supervising the same. Notwithstanding
the foregoing, each Receiving Party and one Receiving Party Representative
designated by each Receiving Party shall be permitted to retain one permanent
file copy of each document constituting Confidential Material.

   (e) Each party hereto further agrees that if this Agreement is terminated in
accordance with its terms, until one year from the date of termination, (i) it
will not offer to hire or hire any person currently or formerly employed by the
other party with whom such party has had contact prior hereto other than
persons whose employment shall have been terminated by such other party prior
to the date of such offer to hire or hiring and (ii) neither it nor its
affiliates shall directly or indirectly, (A)(w) solicit, seek or offer to
effect or effect, (x) negotiate with or provide any information to the Board or
General Partner(s), as applicable, of the other party, or officer of the other
party or any stockholder or partner, as applicable, of the other party with
respect to, (y) make any statement or proposal, whether written or oral, either
alone or in concert with others, to the Board or board of directors of the
General Partner(s) of the other party, any director, officer of the other party
or any stockholder or partner of the other party or any other person with
respect to, or (z) make any public announcement (except as required by law in
respect of actions permitted hereby) or proposal or offer whatsoever
(including, without limitation, any solicitation of consents as such terms are
defined or used in Regulation 14A of the Exchange Act) with respect to, (1) any
form of business combination or similar or other extraordinary transaction
involving the other party or any affiliate thereof, including, without
limitation, a merger, tender or exchange offer or liquidation of the other
party's assets, (2) any form of restructuring, recapitalization or similar
transaction with respect to the other party or any affiliate thereto, (3) any
purchase of any securities or assets, or rights or options to acquire any
securities or assets (through purchase, exchange, conversion or otherwise), of
the other party or any affiliate thereof, (4) any proposal to seek
representation on the Board or the board of directors of the General
Partner(s), as applicable, or otherwise to seek to control or influence the
management, Board or the board of directors of the General Partner(s), as
applicable, or policies of the other party or any affiliate thereof, (5) any
request or proposal to waive, terminate or amend the provisions of this Section
9.5, or (6) any proposal or other statement inconsistent with the terms of this
Section 9.5 or (B) instigate, encourage, join, act in concert with or assist
(including, without limitation, providing or assisting in any way in the
obtaining of financing for, or acting as a joint or co-bidder for the

                                      B-29
<PAGE>

other party with) any third party to do any of the foregoing, unless and until
such party has received the prior written invitation or approval of a majority
of the Board or the General Partner(s), as applicable, to do any of the
foregoing; provided that, without such invitation or approval, either party may
at any time, on a confidential non-public basis, submit to the Chief Executive
Officer of the REIT or the General Partner(s), as applicable, a proposal to (a)
amend any of the provisions of this Section 9.5(e) or (b) effect a business
combination or other extraordinary transaction with the other party providing
for the acquisition of all or substantially all of the assets or the securities
of the other party, including, without limitation, a merger, tender offer or
exchange offer. Each party hereto agrees that it will not agree with any third
party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be

                                      B-30
<PAGE>

materially and adversely affected thereby, such provision shall be fully
separable, and this Agreement shall be construed and enforced as if such
illegal, invalid or unenforceable provision had never comprised a part hereof,
and the remaining provisions of this Agreement shall remain in full force and
effect and shall not be affected by the illegal, invalid or unenforceable
provision or by its severance therefrom. In lieu of such illegal, invalid or
unenforceable provision, there shall be added automatically as a part of this
Agreement, a legal, valid and enforceable provision as similar in terms to such
illegal, invalid or unenforceable provision as may be possible, and the parties
hereto request the court or any arbitrator to whom disputes relating to this
Agreement are submitted to reform the otherwise illegal, invalid or
unenforceable provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                        AmREIT, Inc.

                                        ----------------------------------------
                                        H. Kerr Taylor, President and Chief
                                        Executive Officer

                                        Taylor Income Investors IV, Ltd.

                                        By:Taylor Investors IV, Inc.
                                           Its General Partner

                                           By:
                                               --------------------------------
                                               H. Kerr Taylor, President

                                        By:
                                           ------------------------------------
                                           H. Kerr Taylor,
                                           Its General Partner

                                      B-31
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                        TAYLOR INCOME INVESTORS V, LTD.

                          DATED                 , 1999

   This supplement is being furnished to you, as a limited partner of Taylor
Income Investors V, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 48,514 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in    % notes due          2006 based on
the liquidation value of your partnership, as determined by Valuation
Associates, the independent appraisal firm that appraised the value of the
partnership and its properties. The liquidation value will be lower than the
aggregate exchange price of the shares of AmREIT common stock offered to your
partnership in the merger, based on the exchange price of $9.34 per share. The
notes are part of a series of up to $10,000,000 in aggregate principal amount
which will bear interest at a rate equal to             , which was determined
based on 120% of the applicable federal rate as of            , 1999. Please
note that you may only elect the cash/notes option if you have voted "Against"
the merger and you elect the cash/notes option on your consent form. You will
receive shares of AmREIT common stock if your partnership elects to be acquired
in the merger and you voted "For" the merger, or if you voted "Against" the
merger and did not affirmatively select the cash/notes option. The notes will
not be listed on any exchange or automated quotation system, and a market for
the notes will not likely develop. If the aggregate principal amount of notes
issuable to all limited partners electing the cash/notes option, including
limited partners of other partnerships who properly make the election, exceeds
$10,000,000 in aggregate principal amount, limited partners electing the
cash/notes option will receive their pro rata portion of the $10,000,000
aggregate note amount, with the remaining value of their respective note
consideration to be paid in shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be

                                      S-2
<PAGE>

recognized by your partnership. Your partnership's gain will generally equal
the excess, if any, of the value of the merger consideration received by your
partnership over the tax basis of your partnership's net assets. Some of the
gain may be subject to the 25% rate of tax applicable to certain real property
gain. We urge you to consult with your tax advisor to evaluate the taxes that
will be incurred by you as a result of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $327. To review the tax consequences to the limited
partners of the partnerships in greater detail, see pages      through      of
the proxy statement and "Federal Income Tax Considerations" beginning on page
    of this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page    , "CONFLICTS OF INTEREST" beginning on page    , "MATERIAL FEDERAL
INCOME TAX ASPECTS" beginning on page    , and "COMPARISON OF PARTNERSHIP
INTERESTS, AMREIT COMMON STOCK AND NOTES" beginning on page    .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page      of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that
Whataburger, your partnership's largest tenant, will not renew its lease when
it expires in January 2000 or will renew its lease only if your partnership
makes significant improvements to the property. Also, should any of these
tenants fail to renew their leases, your partnership would need to find a new
tenant and incur significant additional costs by reason of temporary vacancy
and/or significant rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns all of its properties,
Pizza Inn (Clute, TX), Whataburger (Clute, TX), and LaPetite Academy (Houston,
TX) in co-ownership with other funds. Your partnership owns 50%, 50%, and
6.02% respectively, of these properties and is dependent upon the consent and
cooperation of the majority co-owner to sell or re-lease the property. No
assurance can be given that the co-owner will agree to the sale or re-lease of
the property at such time or under the terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $        per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over
your partnership's adjusted tax basis of its assets. In general, you can
expect to pay tax on $252 per average original $1,000 investment of this gain
at long term capital gains rates, which will be 20%, and $75 of the gain per
average original $1,000 investment will be taxable at the 25% rate. The actual
amount of gain recognized by the partnership and allocated to each limited
partner will depend upon the value ascribed to the shares of AmREIT common
stock for federal income tax purposes. Because the shares will not be publicly
traded until immediately after the merger, it is possible that the value of
the shares used for purposes of calculating the taxable income (or loss) and
the taxable income (or loss) per average original $1,000 investment will
differ from the calculation stated above. Your partnership's federal income
tax returns are subject to review and possible adjustment by the IRS. Under
federal income tax laws, regulations and administrative rulings, certain types
of transactions may be accorded varying interpretations. Accordingly, your
partnership's financial statements, as well as your individual tax return, may
be changed to cause them to conform to the tax treatment resulting from such
review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page      of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of

                                      S-5
<PAGE>

your partnership's gross rental revenues. This relationship will terminate
after the merger if your partnership merges into AmREIT. If your partnership
participates in the merger, neither AmREIT nor the general partner or any of
their affiliates will receive any compensation for services rendered in
connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER--Offers from Third
Parties" beginning on page      of the proxy statement.


                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                   Estimated Value of
                             Limited Partner                                        AmREIT Shares per
      Original Limited      Adjusted Capital   Number of AmREIT Estimated Value of   Average $1,000
     Partner Investments   per Average $1,000   Shares Offered    AmREIT Shares     Limited Partner
     Less any Return of    Original Investment    to Limited    Payable to Limited      Adjusted
         Capital(1)                (1)           Partners (2)      Partners(3)         Capital(3)
     -------------------   ------------------- ---------------- ------------------ ------------------
     <S>                   <C>                 <C>              <C>                <C>
          $460,389                $959              48,514           $453,125             $984
</TABLE>
    --------
    (1) The original limited partner investment in the partnership was
        $480,000. These columns reflect, as of March 31, 1999, an
        adjustment to the limited partners' original investments based on
        return of capital, resulting in the adjusted capital balance.
    (2) The shares of AmREIT common stock payable to the limited partners
        of your partnership as set forth in this chart will not change if
        AmREIT acquires fewer than all of the partnerships in the merger.
        This number assumes that none of the limited partners of the
        partnership has elected the cash/notes option.
    (3) Values are based on the exchange price of $9.34 established by
        AmREIT and your general partners. Upon listing the shares of AmREIT
        common stock on an exchange, the actual values at which the shares
        of AmREIT common stock will trade on the exchange may be
        significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page      of the proxy statement. The merger,
however, does not result in an all-cash payment to you in the liquidation of
your investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until                 , 2006, a date approximately seven years
after the date the merger of your partnership occurs. On the other hand, if you
exchange your partnership interests for shares of AmREIT common stock, you will
receive an equity interest in AmREIT whose marketability will depend upon the
market that may develop with respect to the shares of AmREIT common stock,
which will be listed on an exchange. In the event the merger is not consummated
for any reason, your partnership will continue to pursue its business
objectives of maximizing the value of its properties, in addition to the
possible liquidation of its portfolio, another strategic combination or another
attractive alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$3,417 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
   <S>                                                                   <C>
   Pre-closing Transaction Costs:
     Legal.............................................................. $  --
     Accounting.........................................................     73
     Fairness Opinions/Valuations.......................................  2,868
     Printing...........................................................    --
     Appraisal Fees.....................................................    444
     Listing Fees.......................................................    --
     Miscellaneous......................................................     32
                                                                         ------
       Total............................................................ $3,417
                                                                         ======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,             1999, at                      . We and members of AmREIT's
management intend to solicit actively your support for the merger and would
like to use the special meeting to answer questions about the merger and the
solicitation materials (as defined below) and to explain in person our reasons
for recommending that you vote "For" the merger.

                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about
          , 1999 and will continue until the later of (a)
                 ,1999 (a date not more than 60 calendar days from the initial
delivery of the solicitation materials), or (b) such later date as we may
select and as to which we give you notice. At our discretion, we may elect to
extend the solicitation period. Under no circumstances will the solicitation
period be extended beyond March 31, 2000. Any consent form received by
              prior to [time], Houston time, on the last day of the
solicitation period will be effective provided that such consent form has been
properly completed and signed. If you fail to return a signed consent form by
the end of the solicitation period, your partnership interests will be counted
as voting "Against" the merger and you will receive shares of AmREIT common
stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS

                                      S-8
<PAGE>

IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page     of
the proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
     of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page     of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and
"--Alternatives to the Merger" beginning on page     of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                            Year Ended
                                           December 31,   Three Months Ended
                                               1998         March 31, 1999
                                         ---------------- ---------------------
                                         Actual Pro Forma Actual     Pro Forma
                                         ------ --------- ---------- ----------
<S>                                      <C>    <C>       <C>        <C>
Administrative Reimb.(1)................ $2,667   $ --    $      627   $    --
Cash Distributions(2)...................  1,854     --         1,376        --
General Partners' Salary(3).............    --      211          --          63
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of

                                      S-10
<PAGE>

AmREIT common stock should these partnerships participate in the merger. In
addition, Mr. Taylor will receive up to an additional 6,784 shares as a result
of disposition fees payable by four other partnerships should they participate
in the merger.

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an

                                      S-11
<PAGE>

average $1,000 original limited partner investment in your partnership, is set
forth in the table below for those limited partners subject to federal income
taxation.

<TABLE>
<CAPTION>
                                                          Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                          ----------------------
   <S>                                                    <C>
   Taylor Income Investors V, Ltd........................        $327.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until         , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness

                                      S-12
<PAGE>

encumbering your partnership's assets, if any, that are assumed or taken
subject to by AmREIT. The exact amount of the gain to be recognized by your
partnership in the year of the merger will also vary depending upon the
decisions of the limited partners to receive shares of AmREIT common stock,
cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

                                      S-13
<PAGE>

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

                                      S-14
<PAGE>

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page     of the proxy statement.

<TABLE>
<CAPTION>
                                                             Three Months Ended
                      1994    1995    1996    1997    1998     March 31, 1999
                     ------- ------- ------- ------- ------- ------------------
<S>                  <C>     <C>     <C>     <C>     <C>     <C>
Distributions....... $39,600 $39,840 $39,840 $39,840 $39,840      $19,920
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page    .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page    ,

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors V, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and Taylor
Income Investors V, Ltd. (the "Partnership"). AmREIT is a real estate
investment trust that was organized as a Maryland corporation in 1993. AmREIT
became internally managed upon its acquisition of its external advisor in June
1998 (the "Adviser Acquisition"), as a result, AmREIT is a self-managed and
self-administered REIT. AmREIT acquires, develops, owns and manages a
diversified portfolio of freestanding and specialty retail properties leased to
national and regional retail tenants.

   Mr. Kerr Taylor serves as the President of Taylor Income Investors V, Inc.,
which is the corporate general partner of the Partnership (the "General
Partner"). The Partnership owns interests in three retail properties. Following
the Adviser Acquisition, Mr. Taylor and his affiliated corporation retained
their fiduciary responsibilities associated with such General Partner of the
Partnership. However, the Partnership's properties are currently managed by
AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 48,514 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors V, Ltd.
June 25, 1999                                                                -2-



      4. reviewed copies of the 1986 Agreement of Limited Partnership of the
  Partnership; and

      5. reviewed AmREIT's annual reports to shareholders and on Form 10-K
  for the two fiscal years ended 1998 and quarterly reports on Form 10-Q for
  the quarter ended March 31, 1999;

      6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

      7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

      8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

      9. reviewed the appraisal of the Partnership's real property prepared
  by Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of Taylor
Income Investors V, Ltd. in connection with the Transaction is fair to them
from a financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and Taylor Income Investors
V, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and Taylor Investors V,
Inc., a Texas corporation, the General Partners of the Partnership (referred to
herein as the "General Partner"), is a party to this Agreement solely for the
purpose of binding itself to the provisions of Section 5 and Section 7.9,
hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   THE MERGER

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      CONSIDERATION FOR PARTNERSHIP ASSETS

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             PARTNERSHIP INTERESTS

   3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part

                                      B-2
<PAGE>

  of holder thereof, be converted into REIT Shares or Cash/Notes determined
  in accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
            Negotiated Price of          Net Cash at     Partnership
           Partnership Properties       March 31, 1999 Net Asset Value
           ----------------------       -------------- ---------------
     <S>                                <C>            <C>
                 $ 443,000                 $ 10,125       $ 453,125
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                            No. of REIT Shares Offered No. of REIT Shares Offered per Unit
                            -------------------------- -----------------------------------
   <S>                      <C>                        <C>
   To Limited Partners:....           48,514                        3,032.15
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
    Leased Fee
     Original     Share of
   Partnership   Partnership Liquidation  Brokers'   Legal/   Marketing/  Liquidation
      Value       Expenses    Discount   Commission Closing   Contingency    Value
   -----------   ----------- ----------- ---------- --------  ----------- -----------
  <S>            <C>         <C>         <C>        <C>       <C>         <C>
   $436,487        $(2,158)   $(21,824)   $(13,095) $(10,912)   $(8,730)   $379,769
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                                                                Maximum
                               Maximum                      Principal Amount    Principal
                              Aggregate     Amount of Cash      of Notes      Amount of Note
                            Amount of Cash Offered per Unit     Offered      Offered Per Unit
                            -------------- ---------------- ---------------- ----------------
   <S>                      <C>            <C>              <C>              <C>
   To Limited Partners:....    $18,620          $2,375          $167,580         $21,375
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share dividend,
  subdivision, reclassification, recapitalization, share split, reverse share
  split, combination, exchange of shares or the like, the number of REIT
  Shares to be issued in the Merger shall be appropriately adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be

                                      B-3
<PAGE>

  increased (if greater) or decreased (if less) and the Merger Consideration
  issuable to the Partnership in the Merger shall be increased or decreased,
  as the case may be, by an amount equal to such difference divided by the
  Exchange Price;

     (c) The Net Cash of the Partnership shall be reduced by the difference
  between the Partnership's share of the unpaid balance of principal and
  interest on the Atlas Note on May 31, 1999 and such balance as of the
  Effective Time, and the number of REIT Shares issuable to the Partnership
  in the Merger shall be reduced by the number of REIT Shares equal to the
  amount of such difference divided by the Exchange Price. For the purposes
  hereof, the Atlas Note shall refer to that certain note dated October 9,
  1997 by Transmark, Inc. in favor of Taylor Income Investors IV and V Joint
  Venture in the original principal amount of $215,000; and

     (d) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $443,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes

                                      B-4
<PAGE>

  have been paid or are not applicable. Upon surrender as contemplated by
  this Section 3.4, each Unit Certificate shall be deemed at anytime after
  the Effective Time to represent only the right to receive upon such
  surrender the Merger Consideration, without interest, into which the Units
  previously represented by such Unit Certificate shall have been converted
  pursuant to Section 3.1 hereof, and any dividends or other distributions to
  which such holder is entitled pursuant to the terms of the Agreement of
  Limited Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         REPRESENTATIONS AND WARRANTIES
                               OF THE PARTNERSHIP

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or

                                      B-5
<PAGE>

  regulation to which the Partnership or any of its properties or assets are
  subject, where such violation would have a Partnership Material Adverse
  Effect. The Partnership has obtained all licenses, permits and other
  authorizations and has taken all actions required by applicable law or
  governmental regulations in connection with its business as now conducted,
  where the failure to obtain any such item or to take any such action would
  have a Partnership Material Adverse Effect. A copy of the Partnership's
  Agreement of Limited Partnership and Certificate of Limited Partnership
  (collectively, the "Partnership Organizational Documents") have been
  delivered or made available to the REIT and its counsel and such documents
  will be listed in the Partnership Disclosure Letter and were or will be
  true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

                                      B-6
<PAGE>

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated hereby in
accordance with the terms hereof will: (a) conflict with or result in a breach
of any provisions of the Agreement of Limited Partnership of the Partnership;
(b) except as contemplated by the Partnership Ancillary Agreements or as set
forth in the Partnership Disclosure Letter, violate, or conflict with, or
result in a breach of any provision of, or constitute a default (or an event
which, with notice or lapse of time or both, would constitute a default) under,
or result in the termination or in a right of termination or cancellation of,
or accelerate the performance required by, or result in the creation of any
lien, security interest, charge or encumbrance upon any of the properties of
the Partnership under, or result in being declared void, voidable or without
further binding effect, any of the terms, conditions or provisions of any note,
bond, mortgage, indenture, deed of trust or any license, franchise, permit,
lease, contract, agreement or other instrument, commitment or obligation to
which the Partnership is a party, or by which the Partnership or any of its
properties is bound or affected, except for any of the foregoing matters which,
individually or in the aggregate, would not have a Partnership Material Adverse
Effect; or (c) other than the filings provided for in this Agreement to effect
the Merger, any filings required under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), the Securities Act of 1933, as amended (the
"Securities Act"), or applicable state securities and "Blue Sky" laws
(collectively, the "Regulatory Filings"), require any consent, approval or
authorization of, or declaration, filing or registration with, any domestic
governmental or regulatory authority, except where the failure to obtain any
such consent, approval or authorization of, or declaration, filing or
registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for

                                      B-7
<PAGE>

     assessment or collection of any income or other taxes.

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there

                                      B-8
<PAGE>

  are no structural defects relating to the Partnership Properties and no
  Partnership Properties whose building systems are not in working order in
  any material respect; and (iv) there is (A) no physical damage to any
  Partnership Property in excess of $10,000 for which there is no insurance
  in effect covering the cost of the restoration, (B) no current renovation
  to any Partnership Property the cost of which exceeds $10,000 and (C) no
  current restoration (excluding tenant improvements) of any Partnership
  Property, the cost of which exceeds $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not
entered into any contract, arrangement or understanding with any person or firm
which may result in the

                                      B-9
<PAGE>

obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   REPRESENTATIONS AND WARRANTIES OF THE REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on

                                      B-10
<PAGE>

   the Closing Date.

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other

                                      B-11
<PAGE>

equity interest of the REIT or any of its Subsidiaries, except under any
employee incentive plan approved by the REIT's stockholders. There are no
agreements or understandings to which the REIT is a party with respect to the
voting of any REIT Shares or which restrict the transfer of any such shares,
except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules)

                                      B-12
<PAGE>

  fairly presents the results of operations, retained earnings or cash flows,
  as the case may be, of the REIT and the REIT Subsidiaries for the periods
  set forth therein (subject, in the case of unaided statements, to normal
  year-end audit adjustments which would not be material in amount or
  effect), in each case in accordance with generally accepted accounting
  principles consistently applied during the periods involved, except as may
  be noted therein and except, in the case of the unaided statements, as
  permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made

                                      B-13
<PAGE>

  available to representatives of the Partnership or will be so delivered or
  made available prior to the Closing. The REIT (i) has qualified to be taxed
  as a REIT pursuant to Sections 856 through 859 of the Code for its taxable
  years ended December 31, 1995 through 1998, inclusive; (ii) has operated,
  and intends to continue to operate, in such a manner as to qualify to be
  taxed as a REIT pursuant to Sections 856 through 859 of the Code for its
  taxable year ended on the effective date of the Merger; and (iii) has not
  taken or omitted to take any action which could result in, and each of the
  executive officers of the REIT, each acting in his respective capacity as
  such, has no actual knowledge of, a challenge to its status as a REIT. The
  REIT represents that each of its Subsidiaries is a Qualified REIT
  Subsidiary as defined in Section 856(i) of the Code. Neither the REIT nor
  any of its Subsidiaries holds any asset (x) the disposition of which could
  be subject to rules similar to Section 1374 of the Code as a result of an
  election under IRS Notice 88-19 or (y) that is subject to a consent filed
  pursuant to Section 341(f) of the Code and regulations thereunder. For
  purposes of this Section 5.10, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

   5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

                                      B-14
<PAGE>

      (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and other means of egress and ingress
  to and from any of the REIT Properties that has not been obtained and is
  not in full force and effect, or any pending threat of modification or
  cancellation of any of same; (ii) neither the REIT nor its Subsidiaries has
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the REIT Properties issued by any governmental authority;
  (iii) there are no structural defects relating to the REIT Properties and
  no REIT Properties whose building systems are not in working order in any
  material respect; and (iv) there is (A) no physical damage to any the REIT
  Property in excess of $100,000 for which there is no insurance in effect
  covering the cost of the restoration, (B) no current renovation to any the
  REIT Property the cost of which exceeds $100,000 and (C) no current
  restoration (excluding tenant improvements) of any the REIT Property the
  cost of which exceeds $100,000.

      (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding

                                      B-15
<PAGE>

with any person or firm which may result in the obligation of the REIT or the
Partnership to pay any finder's fees, brokerage or agent's commissions or other
like payments in connection with the negotiations leading to this Agreement or
the consummation of the transactions contemplated hereby. The REIT is not aware
of any claim for payment of any finder's fees, brokerage or agent's commissions
or other like payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations

                                      B-16
<PAGE>

thereunder beyond any applicable grace periods. All options of the REIT or any
of its Subsidiaries to purchase real property are set forth in the REIT
Disclosure Letter and such options and the REIT's or its Subsidiaries' rights
thereunder are in full force and effect. All joint venture agreements to which
the REIT or any of its Subsidiaries is a party are set forth in the REIT
Disclosure Letter and the REIT or its Subsidiaries are not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   COVENANTS

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions

                                      B-17
<PAGE>

or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

   (a) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter or the REIT Disclosure Letter or as contemplated
by this Agreement, unless the other party has consented in writing thereto, the
REIT and the Partnership:

      (i) Shall use their reasonable efforts, and shall cause each of their
  respective subsidiaries to use their reasonable efforts, to preserve intact
  their business organizations and goodwill and keep available the services
  of their respective officers and employees;

      (ii) Shall confer on a regular basis with one or more representatives
  of the other to report operational matters of materiality and, subject to
  Section 6.1, any proposals to engage in material transactions;

      (iii) Shall promptly notify the other of any material emergency or
  other material change in the condition (financial or otherwise) of the
  business, properties, assets or liabilities, or any material governmental
  complaints, investigations or hearings (or communications indicating that
  the same may be contemplated), or the breach in any material respect of any
  representation, warranty, covenant or agreement contained herein;

      (iv) Shall continue to pay quarterly dividends or distributions, as
  the case may be, at the current rates but shall not make any other
  distributions payable with respect to the REIT Shares and Partnership
  interests, respectively, except for any distributions of proceeds resulting
  from the sale of properties; and

      (v) Shall promptly deliver to the other true and correct copies of any
  report, statement or schedule filed with the SEC subsequent to the date of
  this Agreement.

   (b) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter, unless the REIT has consented (such consent not
to be unreasonably withheld or delayed) in writing thereto, the Partnership:

      (i) Shall conduct its operations according to its usual, regular and
  ordinary course in substantially the same manner as heretofore conducted;

      (ii) Shall not amend the Partnership Organizational Documents;

      (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights existing on the
  date hereof and disclosed pursuant to this Agreement, issue any Units or
  other interests in the Partnership, make any distribution, effect any
  recapitalization or other similar

                                      B-18
<PAGE>

  transaction, (B) grant, confer or award any option, warrant, conversion
  right or other right not existing on the date hereof to acquire any
  Partnership Units, (C) increase any compensation or enter into or amend any
  employment agreement with the General Partner or any of the present or
  future affiliates of the General Partner, or (D) adopt any new employee
  benefit plan or amend any existing employee benefit plan in any material
  respect, except for changes which are less favorable to participants in
  such plans;

      (iv) Shall not declare, set aside or make any distribution or payment
  with respect to any Units or other interests in the Partnership or directly
  or indirectly redeem, purchase or otherwise acquire any Units or other
  interests in the Partnership, or make any commitment for any such action;

      (v) Shall not sell or otherwise dispose of (A) any Partnership
  Properties, or (B) except in the ordinary course of business, any of its
  other assets which are material, individually or in the aggregate;

      (vi) Shall not make any loans, advances or capital contributions to,
  or investments in, any other person;

      (vii) Shall not pay, discharge or satisfy any claims, liabilities or
  obligations (absolute, accrued, asserted or unasserted, contingent or
  otherwise), other than the payment, discharge or satisfaction, in the
  ordinary course of business consistent with past practice or in accordance
  with their terms, of liabilities reflected or reserved against in, or
  contemplated by, the most recent Partnership Financial Statements (or the
  notes thereto) or incurred in the ordinary course of business consistent
  with past practice;

       (viii) Shall not enter into any commitment which individually may
  result in total payments or liability by or to it in excess of $10,000 (or
  5% of its Net Asset Value, if less) in the case of any one commitment or in
  excess of $20,000 (or 10% of its Net Asset Value, if less) for all
  commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the
  Partnership or its general partner(s) except to the extent the same occur
  in the ordinary course of business consistent with past practice and would
  not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
  revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

   (c) Prior to the Effective Time, except as may be set forth in the REIT
Disclosure Letter, unless the Partnership has consented (such consent not to be
unreasonably withheld or delayed) in writing thereto, the REIT:

      (i) Shall, and shall cause each of its subsidiaries to, conduct its
  operations according to their usual, regular and ordinary course in
  substantially the same manner as heretofore conducted;

      (ii) Shall not amend its Articles of Incorporation or Bylaws except as
  contemplated by this Agreement;

      (iii) Shall not (A) except pursuant to the exercise of options,
  warrants, conversion rights and other contractual rights (including the
  REIT's existing dividend reinvestment plan) existing on the date hereof and
  disclosed pursuant to this Agreement, issue any shares of its capital
  stock, share dividend, recapitalization or other similar transaction, ( B)
  grant, confer or award any option, warrant, conversion right or other right
  not existing on the date hereof to acquire any shares of its capital stock
  (except pursuant to any employee incentive plan approved by shareholders),
  (C) amend any employment agreement with any of its present or future
  officers or the Board or (D) adopt any new employee benefit plan (including
  any share option, share benefit or share purchase plan), except the
  employee incentive plan to be voted on at its stockholder meeting for the
  fiscal year ended December 31, 1998;

      (iv) Shall not declare (except as provided above for the continuing
  payment of quarterly dividends), set aside or pay any dividend or make any
  other distribution or payment with respect to any REIT Shares or directly
  or indirectly redeem, purchase or otherwise acquire any capital stock of
  any of its Subsidiaries, or make any commitment for any such action;

      (v) Except as set forth in the REIT Disclosure Letter, shall not, and
  shall not permit any of its subsidiaries to, sell or otherwise dispose of
  (A) any REIT Properties or any of its capital stock of or other

                                      B-19
<PAGE>

  interests in subsidiaries or (B) except in the ordinary course of business,
  any of its other assets which are material, individually or in the
  aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
  (except in the ordinary course of business), make any loans, advances or
  capital contributions to, or investments in, any other person other than in
  connection with the sale of properties;

        (vii) Shall not, and shall not permit any of its subsidiaries to,
  pay, discharge or satisfy any claims, liabilities or obligations (absolute,
  accrued, asserted or unasserted, contingent or otherwise), other than the
  payment, discharge or satisfaction in the ordinary course of business
  consistent with past practice or in accordance with their terms, of
  liabilities reflected or reserved against in, or contemplated by, the most
  recent consolidated financial statements (or the notes thereto) of the REIT
  included in the REIT Reports or incurred in the ordinary course of business
  consistent with past practice;

        (viii) Shall not, and shall not permit any of its subsidiaries to,
  enter into any commitment which individually may result in total payments
  or liability by or to it in excess of $50,000 in the case of any one
  commitment or in excess of $250,000 for all commitments, except for those
  commitments in connection with the acquisition and/or development of
  property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the REIT or
  any of its subsidiaries, except as herein or in the REIT Disclosure Letter
  provided and except in the ordinary course of business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all

                                      B-20
<PAGE>

reasonable times to the records and files, correspondence, audits and
properties, as well as to all information relating to commitments, contracts,
titles and financial position, or otherwise pertaining to the business and
affairs of the Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of

                                      B-21
<PAGE>

which is the total number of votes cast on the Merger. The General Partners'
Proportionate Share of the Partnership Merger Expenses, for purposes of this
Merger Agreement, shall be the fraction the numerator of which is the number of
votes cast "Against" the Merger and abstentions and the denominator of which is
the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                      B-22
<PAGE>

                                   SECTION 7

                                   CONDITIONS

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

      (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

      (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

      (c) All consents, authorizations, orders and approvals of (or filings
  or registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

      (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

      (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

      (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

      (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

      (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

                                      B-23
<PAGE>

      (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

      (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

      (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

      (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

      (d) The opinion of Morgan Keegan, addressed to the Board of Directors
  of the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

      (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  TERMINATION

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

      (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

      (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

      (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

                                      B-24
<PAGE>

      (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

      (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

      (f) By the Partnership if, in the exercise of its good faith judgment
  as to its fiduciary duties as imposed by law, and as advised by counsel,
  the General Partner determines that such termination is required by reason
  of an Acquisition Proposal relating to the Partnership being made;

      (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

      (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

      (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter from its counsel indicating that it has received a ruling
  from the IRS to the effect that the REIT Liquidated Damages Amount payment
  constitutes Qualifying Income. In addition to the REIT Liquidated Damages
  Amount, the REIT shall be entitled to receive from the Partnership (or its
  successor in interest) all documented out-of-pocket costs and expenses
  incurred by it, up to a maximum of the Partnership's Proportionate Share of
  the REIT Expenses. The payments to which the REIT is entitled as described
  above shall be its sole remedy with respect to the termination of this
  Agreement under the circumstances contemplated above.

      (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the

                                      B-25
<PAGE>

  REIT Liquidated Damages Amount), which payment of the REIT Expenses shall
  be the REIT's sole remedy for termination of this Agreement in such
  circumstances.

      (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

      (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

      (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

      (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

      (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  non-terminating party shall be entitled to receive from the terminating
  party (or its successor in interest) all of its documented out-of-pocket
  costs and expenses in connection with this Agreement and the transactions
  contemplated thereby. The payments to which the non-terminating party is
  entitled under this Section 8.3(g) shall be its sole remedy with respect to
  the termination of the Agreement under the circumstances contemplated in
  this Section 8.3(g).

      (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

      (i) In the event of termination of this Agreement and the abandonment
  of the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6,

                                      B-26
<PAGE>

  9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT or the Partnership
  has received a Liquidated Damages Amount as provided in this Section 8.3,
  such recipient shall not assert or pursue in any manner, directly or
  indirectly, any claim or cause of action against the other party hereto or
  any of its officers, independent directors of the Board, or General
  Partner, as applicable, based in whole or part upon its or their receipt,
  consideration, recommendation or approval of an Acquisition Proposal or the
  exercise by the REIT of its right to termination under Section 8.2(g) or
  the exercise by the Partnership of its right to termination under Section
  8.2(f). Notwithstanding the foregoing, in the event the REIT or the
  Partnership is required to file suit to seek all or a portion of such
  Liquidated Damages Amount, and it ultimately succeeds, it shall be entitled
  to all expenses, including attorney's fees and expenses, which it has
  incurred in enforcing its rights hereunder.

      (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               GENERAL PROVISIONS

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

     If to the REIT:
     AmREIT, Inc.
     8 Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:
     Taylor Income Investors V, Ltd.
     8 Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

                                      B-27
<PAGE>

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

      (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source is not and was
  not bound by a confidentiality agreement with the Providing Party, (iii)
  was known by the Receiving Party prior to receiving the Confidential
  Material from the Providing Party or has been independently acquired or
  developed by the Receiving Party without violating any of its obligations
  under this Agreement or (iv) is contained in the REIT Reports or
  Registration Statement.

      (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

      (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena,

                                      B-28
<PAGE>

  civil investigative demand, any informal or formal investigation by any
  government or governmental agency or authority or otherwise in connection
  with legal processes) to disclose any Confidential Material, such Receiving
  Party agrees (i) to immediately notify the Providing Party of the
  existence, terms and circumstances surrounding such a request, (ii) to
  consult with the Providing Party on the advisability of taking legally
  available steps to resist or narrow such request and (iii) if disclosure of
  such information is required, to furnish only that portion of the
  Confidential Material which, in the opinion of such Receiving Party's
  counsel, such Receiving Party is legally compelled to disclose and to
  cooperate with any action by the Providing Party to obtain an appropriate
  protective order or otherwise reliable assurances that confidential
  treatment will be accorded the Confidential Material (it being agreed that
  the Providing Party shall reimburse the Receiving Party for all reasonable
  out-of-pocket expenses incurred by the Receiving Party in connection with
  such cooperation).

      (d) In the event of the termination of this Agreement in accordance
  with its terms, promptly upon request from the Providing Party, the
  Receiving Party shall, except to the extent prevented by law, redeliver to
  the Providing Party or destroy all tangible Confidential Material and will
  not retain any copies, extracts or other reproductions thereof in whole or
  in part. Any such destruction shall be certified in writing to the
  Providing Party by an authorized officer of the Receiving Party supervising
  the same. Notwithstanding the foregoing, each Receiving Party and one
  Receiving Party Representative designated by each Receiving Party shall be
  permitted to retain one permanent file copy of each document constituting
  Confidential Material.

      (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all

                                      B-29
<PAGE>

  of the assets or the securities of the other party, including, without
  limitation, a merger, tender offer or exchange offer. Each party hereto
  agrees that it will not agree with any third party to waive its rights
  under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible,

                                      B-30
<PAGE>

and the parties hereto request the court or any arbitrator to whom disputes
relating to this Agreement are submitted to reform the otherwise illegal,
invalid or unenforceable provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.


                                          AmREIT, Inc.

                                          _____________________________________
                                          H. Kerr Taylor, President and Chief
                                           Executive Officer

                                          Taylor Income Investors V, Ltd.

                                          By:Taylor Investors V, Inc.
                                                  Its General Partner

                                                  By: __________________________
                                                H. Kerr Taylor, President

                                          By: _____________________________
                                                  H. Kerr Taylor
                                                  Its General Partner


                                      B-31
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                        TAYLOR INCOME INVESTORS VI, LTD.

                               DATED      , 1999

   This supplement is being furnished to you, as a limited partner of Taylor
Income Investors VI, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 37,045 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

                                      S-1
<PAGE>

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited partnership interests. Such an
approval by your partnership's limited partners will be binding on you even if
you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in  % notes due      2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to     , which was determined based on 120% of the
applicable federal rate as of     , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

                                      S-2
<PAGE>

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of the merger consideration received by your partnership over the
tax basis of your partnership's net assets. Some of the gain may be subject to
the 25% rate of tax applicable to certain real property gain. We urge you to
consult with your tax advisor to evaluate the taxes that will be incurred by
you as a result of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $485. To review the tax consequences to the limited
partners of the partnerships in greater detail, see pages    through    of the
proxy statement and "Federal Income Tax Considerations" beginning on page   of
this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page   of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

                                      S-3
<PAGE>

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page  , "CONFLICTS OF INTEREST" beginning on page  , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page  , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page  .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page   of the proxy statement for additional
information regarding your partnership's portfolio.

                                      S-4
<PAGE>

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that
Whataburger, your partnership's largest tenant, will not renew its lease when
it expires in January 2000 or will renew its lease only if your partnership
makes significant improvements to the property. Also, should any of these
tenants fail to renew their leases, your partnership would need to find a new
tenant and incur significant additional costs by reason of temporary vacancy
and/or significant rehabilitation and/or tenant improvement costs.

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your partnership
may be significantly reduced. Your partnership has also concentrated its
investments in a limited geographic area. If conditions in this area
deteriorate, your partnership may experience more difficulty in re-leasing its
properties than it would experience if the properties were more geographically
diversified.

   Co-ownership of Property. Your partnership owns all of its properties, Pizza
Inn (Clute, TX), Whataburger (Clute, TX), and La Petite Academy (Houston, TX)
in co-ownership with other funds. Your partnership owns 50%, 50%, and 2.74%,
respectively, of these properties and is dependent upon the consent and
cooperation of the majority co-owner to sell or re-lease the property. No
assurance can be given that the co-owner will agree to the sale or re-lease of
the property at such time or under the terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $    per average original $1,000 investment, an amount
equal to their allocable share of the excess of the sum of the fair market
value of the merger consideration received by your partnership over your
partnership's adjusted tax basis of its assets. In general, you can expect to
pay tax on $338 per average original $1,000 investment of this gain at long
term capital gains rates, which will be 20%, and $147 of the gain per average
original $1,000 investment will be taxable at the 25% rate. The actual amount
of gain recognized by the partnership and allocated to each limited partner
will depend upon the value ascribed to the shares of AmREIT common stock for
federal income tax purposes. Because the shares will not be publicly traded
until immediately after the merger, it is possible that the value of the shares
used for purposes of calculating the taxable income (or loss) and the taxable
income (or loss) per average original $1,000 investment will differ from the
calculation stated above. Your partnership's federal income tax returns are
subject to review and possible adjustment by the IRS. Under federal income tax
laws, regulations and administrative rulings, certain types of transactions may
be accorded varying interpretations. Accordingly, your partnership's financial
statements, as well as your individual tax return, may be changed to cause them
to conform to the tax treatment resulting from such review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page   of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

                                      S-5
<PAGE>

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT
nor the general partner or any of their affiliates will receive any
compensation for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER-- Offers from Third
Parties" beginning on page   of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                         Estimated Value of
      Original Limited        Limited Partner                         Estimated Value of  AmREIT Shares per
     Partner Investments      Adjusted Capital     Number of AmREIT     AmREIT Shares      Average $1,000
     Less any Return of      per Average $1,000    Shares Offered to  Payable to Limited   Limited Partner
         Capital(1)        Original Investment(1) Limited Partners(2)    Partners(3)     Adjusted Capital(3)
     -------------------   ---------------------- ------------------- ------------------ -------------------
     <S>                   <C>                    <C>                 <C>                <C>
          $294,733                  $982                37,045             $346,000            $1,174
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $300,000.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in
    the adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on
    an exchange, the actual values at which the shares of AmREIT common stock
    will trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page   of the proxy statement. The merger, however,
does not result in an all-cash payment to you in the liquidation of your
investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not
be

                                      S-6
<PAGE>

retired in full until      , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$2,609 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
   <S>                                                                  <C>
   Pre-closing Transaction Costs:
     Legal............................................................. $   --
     Accounting........................................................      55
     Fairness Opinions/Valuations......................................   2,190
     Printing..........................................................     --
     Appraisal Fees....................................................     339
     Listing Fees......................................................     --
     Miscellaneous.....................................................      25
                                                                        -------
     Total............................................................. $ 2,609
                                                                        =======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The

                                      S-7
<PAGE>

special meeting will be held at [time], Houston time, on,      1999, at      .
We and members of AmREIT's management intend to solicit actively your support
for the merger and would like to use the special meeting to answer questions
about the merger and the solicitation materials (as defined below) and to
explain in person our reasons for recommending that you vote "For" the merger.

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about     ,
1999 and will continue until the later of (a)      ,1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by      prior to [time], Houston time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If you fail to return a signed
consent form by the end of the solicitation period, your partnership interests
will be counted as voting "Against" the merger and you will receive shares of
AmREIT common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

                                      S-8
<PAGE>

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page   of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page   of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page   of the proxy statement.

                                      S-9
<PAGE>

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                        Year Ended       Three Months Ended
                                    December 31, 1998      March 31, 1999
                                    -------------------- ---------------------
                                    Actual    Pro Forma  Actual     Pro Forma
                                    --------- ---------- ---------  ----------
<S>                                 <C>       <C>        <C>        <C>
Administrative Reimb.(1)........... $   1,418   $   --    $     522   $     --
Cash Distributions(2)..............     1,233       --          986         --
General Partners' Salary(3)........       --        161         --           48
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

                                      S-10
<PAGE>

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute

                                      S-11
<PAGE>

such property to you. The IRS requires that you recognize a share of the income
or loss, subject to the limits described below, recognized by your partnership,
including gain or loss recognized as a result of the transfer of properties
pursuant to the merger. The estimated taxable gain and loss based on the
exchange price, for an average $1,000 original limited partner investment in
your partnership, is set forth in the table below for those limited partners
subject to federal income taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
<S>                                                        <C>
AAA Net Realty Fund VI, Ltd. .............................        $485.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until     , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

                                      S-12
<PAGE>

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the

                                      S-13
<PAGE>

shares of AmREIT common stock)). Your basis in the shares of AmREIT common
stock will then equal the fair market value of the shares of AmREIT common
stock on the closing date of the merger and your holding period for the shares
of AmREIT common stock for purposes of determining capital gain or loss will
begin on the closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

                                      S-14
<PAGE>

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page   of the proxy statement.

<TABLE>
<CAPTION>
                                                             Three Months Ended
                      1994    1995    1996    1997    1998     March 31, 1999
                      ----    ----    ----    ----    ----   ------------------
<S>                  <C>     <C>     <C>     <C>     <C>     <C>
Distributions....... $23,370 $24,000 $24,000 $24,000 $24,000      $12,000
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page  .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page  ,

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors VI, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and Taylor
Income Investors VI, Ltd. (the "Partnership"). AmREIT is a real estate
investment trust that was organized as a Maryland corporation in 1993. AmREIT
became internally managed upon its acquisition of its external advisor in June
1998 (the "Adviser Acquisition"), as a result, AmREIT is a self-managed and
self-administered REIT. AmREIT acquires, develops, owns and manages a
diversified portfolio of freestanding and specialty retail properties leased to
national and regional retail tenants.

   Mr. Kerr Taylor serves as the President of Taylor Income Investors VI, Inc.,
which is the corporate general partner of the Partnership (the "General
Partner"). The Partnership owns interests in three retail properties. Following
the Adviser Acquisition, Mr. Taylor and his affiliated corporation retained
their fiduciary responsibilities associated with such General Partner of the
Partnership. However, the Partnership's properties are currently managed by
AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 37,045 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the 1987 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of Taylor
Income Investors VI, Ltd. in connection with the Transaction is fair to them
from a financial point of view.

HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
Taylor Income Investors VI, Ltd.
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and Taylor Income Investors
VI, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and Taylor Investors VI,
Inc., a Texas corporation, the General Partners of the Partnership (referred to
herein as the "General Partner"), is a party to this Agreement solely for the
purpose of binding itself to the provisions of Section 5 and Section 7.9,
hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   THE MERGER

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      CONSIDERATION FOR PARTNERSHIP ASSETS

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

      (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

      (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             PARTNERSHIP INTERESTS

   3.1 Conversion of the Units.

      (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

      (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part of holder
  thereof, be converted into REIT Shares or Cash/Notes determined in
  accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
       Negotiated Price of              Net Cash at                     Partnership
      Partnership Properties           March 31, 1999                 Net Asset Value
      ----------------------           --------------                 ---------------
      <S>                              <C>                            <C>
      $ 346,000                              --                          $346,000
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                 No. of REIT Shares Offered No. of REIT Shares Offered per Unit
                 -------------------------- -----------------------------------
   <S>           <C>                        <C>
   To Limited
    Partners:...           37,045                        3,704.50
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
    Leased Fee
     Original     Share of
   Partnership   Partnership Liquidation  Brokers'  Legal/   Marketing/  Liquidation
      Value       Expenses    Discount   Commission Closing  Contingency    Value
   -----------   ----------- ----------- ---------- -------  ----------- -----------
  <S>            <C>         <C>         <C>        <C>      <C>         <C>
   $343,150        ($1,696)   ($17,157)   ($10,294) ($8,579)   ($6,863)   $298,560
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                                                     Amount   Maximum  Principal
                                            Maximum  of Cash Principal Amount of
                                           Aggregate Offered Amount of   Note
                                           Amount of   per     Notes    Offered
                                             Cash     Unit    Offered  Per Unit
                                           --------- ------- --------- ---------
   <S>                                     <C>       <C>     <C>       <C>
   To Limited Partners:...................  $14,651  $2,990  $131,859   $26,910
</TABLE>
- --------
(1)  The notes portion of consideration granted to the limited partners in the
     merger has been limited to $10,000,000. As such, should the total notes to
     be issued to all limited partners in all partnerships exceed $10,000,000,
     then each partner will get their pro-rata share of notes, the balance to
     be issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share dividend,
  subdivision, reclassification, recapitalization, share split, reverse share
  split, combination, exchange of shares or the like, the number of REIT
  Shares to be issued in the Merger shall be appropriately adjusted;

                                      B-3
<PAGE>

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $346,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit Certificate shall be deemed at
  anytime after the Effective Time to represent only the right to receive
  upon such surrender the Merger Consideration, without interest, into which
  the Units previously represented by such Unit Certificate shall have been
  converted pursuant to Section 3.1 hereof, and any dividends or other

                                      B-4
<PAGE>

  distributions to which such holder is entitled pursuant to the terms of the
  Agreement of Limited Partnership. No interest will be paid or will accrue
  on the Merger Consideration upon the surrender of any Unit Certificate or
  on any cash payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         REPRESENTATIONS AND WARRANTIES
                               OF THE PARTNERSHIP

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation would have a Partnership Material Adverse Effect. The
  Partnership has obtained all licenses, permits and other authorizations and
  has taken all actions required by applicable law or governmental
  regulations in connection with its business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  Partnership Material Adverse Effect. A copy of the Partnership's

                                      B-5
<PAGE>

  Agreement of Limited Partnership and Certificate of Limited Partnership
  (collectively, the "Partnership Organizational Documents") have been
  delivered or made available to the REIT and its counsel and such documents
  will be listed in the Partnership Disclosure Letter and were or will be
  true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated hereby in
accordance with the terms hereof will: (a) conflict with or result in a breach
of any provisions of the Agreement of Limited Partnership of the Partnership;
(b) except as contemplated by the Partnership Ancillary Agreements or as set
forth in the Partnership Disclosure Letter, violate, or conflict with, or
result in a breach of any provision of, or constitute a default (or an event
which, with notice or lapse of time or both, would

                                      B-6
<PAGE>

constitute a default) under, or result in the termination or in a right of
termination or cancellation of, or accelerate the performance required by, or
result in the creation of any lien, security interest, charge or encumbrance
upon any of the properties of the Partnership under, or result in being
declared void, voidable or without further binding effect, any of the terms,
conditions or provisions of any note, bond, mortgage, indenture, deed of trust
or any license, franchise, permit, lease, contract, agreement or other
instrument, commitment or obligation to which the Partnership is a party, or by
which the Partnership or any of its properties is bound or affected, except for
any of the foregoing matters which, individually or in the aggregate, would not
have a Partnership Material Adverse Effect; or (c) other than the filings
provided for in this Agreement to effect the Merger, any filings required under
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), the
Securities Act of 1933, as amended (the "Securities Act"), or applicable state
securities and "Blue Sky" laws (collectively, the "Regulatory Filings"),
require any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain any such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception

                                      B-7
<PAGE>

  and all communications relating thereto have been delivered to the REIT or
  made available to representatives of the REIT or will be so delivered or
  made available prior to the Closing. The Partnership does not hold any
  asset (i) the disposition of which could be subject to rules similar to
  Section 1374 of the Internal Revenue Code of 1986, as amended (the "Code"),
  as a result of an election under IRS Notice 88-19 or (ii) that is subject
  to a consent filed pursuant to Section 341(f) of the Code and regulations
  thereunder. For purposes of this Section 4.9, "taxes" includes any
  interest, penalty or additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

      (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose building systems
  are not in working order in any material respect; and (iv) there is (A) no
  physical damage to any Partnership Property in excess of $10,000 for which
  there is no insurance in effect covering the cost of the restoration, (B)
  no current renovation to any Partnership Property the cost of which exceeds
  $10,000 and (C) no current restoration (excluding tenant improvements) of
  any Partnership Property, the cost of which exceeds $10,000.

                                      B-8
<PAGE>

      (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the
obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.


                                      B-9
<PAGE>

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   REPRESENTATIONS AND WARRANTIES OF THE REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the

                                      B-10
<PAGE>

  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by the REIT's stockholders. There are no agreements or understandings
to which the REIT is a party with respect to the voting of any REIT Shares or
which restrict the transfer of any such shares, except in order to protect its
REIT status.

                                      B-11
<PAGE>

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

      (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules) fairly presents the results of operations, retained
  earnings or cash flows, as the case may be, of the REIT and the REIT
  Subsidiaries for the periods set forth therein (subject, in the case of
  unaided statements, to normal year-end audit adjustments which would not be
  material in amount or effect), in each case in

                                      B-12
<PAGE>

  accordance with generally accepted accounting principles consistently
  applied during the periods involved, except as may be noted therein and
  except, in the case of the unaided statements, as permitted by the
  Securities Laws.

      (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

      (a) Except as disclosed in the REIT Disclosure Letter, the REIT and
  each of its Subsidiaries (i) has timely filed all federal, state and
  foreign tax returns including, without limitation, information returns and
  reports required to be filed by any of them for tax periods ended prior to
  the date of this Agreement or requests for extensions have been timely
  filed and any such request has been granted and has not expired and all
  such returns are absolute and complete in all material respects, (ii) has
  paid or accrued all taxes shown to be due and payable on such returns or
  which have become due and payable pursuant to any assessment, deficiency
  notice, 30-day letter or other notice received by it and (iii) has properly
  accrued all taxes for such periods subsequent to the periods covered by
  such returns. Neither the REIT nor any of its Subsidiaries has received
  notice that the federal, state and local income and franchise tax returns
  of the REIT or any such Subsidiary has been or will be examined by any
  taxing authority. Neither the REIT nor any of its Subsidiaries has executed
  or filed with the IRS or any other taxing authority any agreement now in
  effect extending the period for assessment or collection of any income or
  other taxes.

      (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made available to representatives of the Partnership or will be so
  delivered or made available prior to the Closing. The REIT (i) has
  qualified to be taxed as a REIT pursuant to Sections 856 through 859 of the

                                      B-13
<PAGE>

  Code for its taxable years ended December 31, 1995 through 1998, inclusive;
  (ii) has operated, and intends to continue to operate, in such a manner as
  to qualify to be taxed as a REIT pursuant to Sections 856 through 859 of
  the Code for its taxable year ended on the effective date of the Merger;
  and (iii) has not taken or omitted to take any action which could result
  in, and each of the executive officers of the REIT, each acting in his
  respective capacity as such, has no actual knowledge of, a challenge to its
  status as a REIT. The REIT represents that each of its Subsidiaries is a
  Qualified REIT Subsidiary as defined in Section 856(i) of the Code. Neither
  the REIT nor any of its Subsidiaries holds any asset (x) the disposition of
  which could be subject to rules similar to Section 1374 of the Code as a
  result of an election under IRS Notice 88-19 or (y) that is subject to a
  consent filed pursuant to Section 341(f) of the Code and regulations
  thereunder. For purposes of this Section 5.10, "taxes" includes any
  interest, penalty or additional amount payable with respect to any tax.

     5.11 Books and Records.

      (a) The books of account and other financial records of the REIT and
  its Subsidiaries are in all material respects true, complete and correct,
  have been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

      (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

     5.12 Properties.

      (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and other means of egress and ingress
  to and from any of the REIT Properties that has not been obtained and is
  not in full force and effect, or any pending threat of modification or
  cancellation of any of same;

                                      B-14
<PAGE>

  (ii) neither the REIT nor its Subsidiaries has received written notice of
  any material violation of any federal, state or municipal law, ordinance,
  order, regulation or requirement affecting any portion of any of the REIT
  Properties issued by any governmental authority; (iii) there are no
  structural defects relating to the REIT Properties and no REIT Properties
  whose building systems are not in working order in any material respect;
  and (iv) there is (A) no physical damage to any the REIT Property in excess
  of $100,000 for which there is no insurance in effect covering the cost of
  the restoration, (B) no current renovation to any the REIT Property the
  cost of which exceeds $100,000 and (C) no current restoration (excluding
  tenant improvements) of any the REIT Property the cost of which exceeds
  $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

                                      B-15
<PAGE>

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

                                      B-16
<PAGE>

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   COVENANTS

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.


                                      B-17
<PAGE>

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

    (a) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter or the REIT Disclosure Letter or as contemplated
by this Agreement, unless the other party has consented in writing thereto, the
REIT and the Partnership:

      (i) Shall use their reasonable efforts, and shall cause each of their
  respective subsidiaries to use their reasonable efforts, to preserve intact
  their business organizations and goodwill and keep available the services
  of their respective officers and employees;

     (ii)Shall confer on a regular basis with one or more representatives of
  the other to report operational matters of materiality and, subject to
  Section 6.1, any proposals to engage in material transactions;

     (iii)Shall promptly notify the other of any material emergency or other
  material change in the condition (financial or otherwise) of the business,
  properties, assets or liabilities, or any material governmental complaints,
  investigations or hearings (or communications indicating that the same may
  be contemplated), or the breach in any material respect of any
  representation, warranty, covenant or agreement contained herein;

     (iv)Shall continue to pay quarterly dividends or distributions, as the
  case may be, at the current rates but shall not make any other
  distributions payable with respect to the REIT Shares and Partnership
  interests, respectively, except for any distributions of proceeds resulting
  from the sale of properties; and

     (v)Shall promptly deliver to the other true and correct copies of any
  report, statement or schedule filed with the SEC subsequent to the date of
  this Agreement.

    (b) Prior to the Effective Time, except as may be set forth in the
Partnership Disclosure Letter, unless the REIT has consented (such consent not
to be unreasonably withheld or delayed) in writing thereto, the Partnership:

     (i)Shall conduct its operations according to its usual, regular and
  ordinary course in substantially the same manner as heretofore conducted;

     (ii)Shall not amend the Partnership Organizational Documents;

     (iii)Shall not (A) except pursuant to the exercise of options, warrants,
  conversion rights and other contractual rights existing on the date hereof
  and disclosed pursuant to this Agreement, issue any Units or other
  interests in the Partnership, make any distribution, effect any
  recapitalization or other similar transaction, (B) grant, confer or award
  any option, warrant, conversion right or other right not existing on the
  date hereof to acquire any Partnership Units, (C) increase any compensation
  or enter into or amend any employment agreement with the General Partner or
  any of the present or future affiliates of the General Partner, or (D)
  adopt any new employee benefit plan or amend any existing employee benefit
  plan in any material respect, except for changes which are less favorable
  to participants in such plans;

     (iv)Shall not declare, set aside or make any distribution or payment
  with respect to any Units or other interests in the Partnership or directly
  or indirectly redeem, purchase or otherwise acquire any Units or other
  interests in the Partnership, or make any commitment for any such action;

     (v)Shall not sell or otherwise dispose of (A) any Partnership
  Properties, or (B) except in the ordinary course of business, any of its
  other assets which are material, individually or in the aggregate;


                                      B-18
<PAGE>

     (vi)Shall not make any loans, advances or capital contributions to, or
  investments in, any other person;

     (vii)Shall not pay, discharge or satisfy any claims, liabilities or
  obligations (absolute, accrued, asserted or unasserted, contingent or
  otherwise), other than the payment, discharge or satisfaction, in the
  ordinary course of business consistent with past practice or in accordance
  with their terms, of liabilities reflected or reserved against in, or
  contemplated by, the most recent Partnership Financial Statements (or the
  notes thereto) or incurred in the ordinary course of business consistent
  with past practice;

     (viii)Shall not enter into any commitment which individually may result
  in total payments or liability by or to it in excess of $10,000 (or 5% of
  its Net Asset Value, if less) in the case of any one commitment or in
  excess of $20,000 (or 10% of its Net Asset Value, if less) for all
  commitments;

     (ix)Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the
  Partnership or its general partner(s) except to the extent the same occur
  in the ordinary course of business consistent with past practice and would
  not have a Partnership Material Adverse Effect; and

     (x)Shall not enter into or terminate any lease representing annual
  revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

    (c) Prior to the Effective Time, except as may be set forth in the REIT
Disclosure Letter, unless the Partnership has consented (such consent not to be
unreasonably withheld or delayed) in writing thereto, the REIT:

     (i)Shall, and shall cause each of its subsidiaries to, conduct its
  operations according to their usual, regular and ordinary course in
  substantially the same manner as heretofore conducted;

     (ii)Shall not amend its Articles of Incorporation or Bylaws except as
  contemplated by this Agreement;

     (iii)Shall not (A) except pursuant to the exercise of options, warrants,
  conversion rights and other contractual rights (including the REIT's
  existing dividend reinvestment plan) existing on the date hereof and
  disclosed pursuant to this Agreement, issue any shares of its capital
  stock, share dividend, recapitalization or other similar transaction, (B)
  grant, confer or award any option, warrant, conversion right or other right
  not existing on the date hereof to acquire any shares of its capital stock
  (except pursuant to any employee incentive plan approved by shareholders),
  (C) amend any employment agreement with any of its present or future
  officers or the Board or (D) adopt any new employee benefit plan (including
  any share option, share benefit or share purchase plan), except the
  employee incentive plan to be voted on at its stockholder meeting for the
  fiscal year ended December 31, 1998;

     (iv)Shall not declare (except as provided above for the continuing
  payment of quarterly dividends), set aside or pay any dividend or make any
  other distribution or payment with respect to any REIT Shares or directly
  or indirectly redeem, purchase or otherwise acquire any capital stock of
  any of its Subsidiaries, or make any commitment for any such action;

     (v)Except as set forth in the REIT Disclosure Letter, shall not, and
  shall not permit any of its subsidiaries to, sell or otherwise dispose of
  (A) any REIT Properties or any of its capital stock of or other interests
  in subsidiaries or (B) except in the ordinary course of business, any of
  its other assets which are material, individually or in the aggregate;

     (vi)Shall not, and shall not permit any of its subsidiaries to (except
  in the ordinary course of business), make any loans, advances or capital
  contributions to, or investments in, any other person other than in
  connection with the sale of properties;

     (vii)Shall not, and shall not permit any of its subsidiaries to, pay,
  discharge or satisfy any claims, liabilities or obligations (absolute,
  accrued, asserted or unasserted, contingent or otherwise), other than the
  payment, discharge or satisfaction in the ordinary course of business
  consistent with past practice or in accordance with their terms, of
  liabilities reflected or reserved against in, or contemplated by, the most

                                      B-19
<PAGE>

  recent consolidated financial statements (or the notes thereto) of the REIT
  included in the REIT Reports or incurred in the ordinary course of business
  consistent with past practice;

     (viii)Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment which individually may result in total payments or
  liability by or to it in excess of $50,000 in the case of any one
  commitment or in excess of $250,000 for all commitments, except for those
  commitments in connection with the acquisition and/or development of
  property disclosed in the REIT Disclosure Letter; and

     (ix)Shall not, and shall not permit any of its subsidiaries to, enter
  into any commitment with any officer, director or affiliate of the REIT or
  any of its subsidiaries, except as herein or in the REIT Disclosure Letter
  provided and except in the ordinary course of business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise

                                      B-20
<PAGE>

making public statements with respect to the transactions contemplated hereby
and in making any filings with any federal or state governmental or regulatory
agency or with any national securities exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to

                                      B-21
<PAGE>

indemnification under the Agreement of Limited Partnership existing on the date
hereof to the same extent as such partners or agents are entitled to
indemnification under such Agreement of Limited Partnership in respect of
actions or omissions occurring at or prior to the Effective Time (including,
without limitation, the transactions contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   CONDITIONS

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

      (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.


                                      B-22
<PAGE>

      (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

      (c) All consents, authorizations, orders and approvals of (or filings
  or registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

      (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

      (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

      (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

      (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

      (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

      (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

      (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership

                                      B-23
<PAGE>

  contained in this Agreement shall be true and correct in all material
  respects as of the Closing Date as if made on the Closing Date, and the
  REIT shall have received a certificate of the General Partner or the
  corporate general partner if applicable dated the Closing Date, certifying
  to such effect.

      (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

      (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

      (d) The opinion of Morgan Keegan, addressed to the Board of Directors
  of the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

      (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  TERMINATION

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

      (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

      (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

      (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

      (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

      (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

      (f) By the Partnership if, in the exercise of its good faith judgment
  as to its fiduciary duties as imposed by law, and as advised by counsel,
  the General Partner determines that such termination is required by reason
  of an Acquisition Proposal relating to the Partnership being made;

                                      B-24
<PAGE>

      (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

      (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

      (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter from its counsel indicating that it has received a ruling
  from the IRS to the effect that the REIT Liquidated Damages Amount payment
  constitutes Qualifying Income. In addition to the REIT Liquidated Damages
  Amount, the REIT shall be entitled to receive from the Partnership (or its
  successor in interest) all documented out-of-pocket costs and expenses
  incurred by it, up to a maximum of the Partnership's Proportionate Share of
  the REIT Expenses. The payments to which the REIT is entitled as described
  above shall be its sole remedy with respect to the termination of this
  Agreement under the circumstances contemplated above.

      (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

      (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.


                                      B-25
<PAGE>

      (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

      (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

      (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

      (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  non-terminating party shall be entitled to receive from the terminating
  party (or its successor in interest) all of its documented out-of-pocket
  costs and expenses in connection with this Agreement and the transactions
  contemplated thereby. The payments to which the non-terminating party is
  entitled under this Section 8.3(g) shall be its sole remedy with respect to
  the termination of the Agreement under the circumstances contemplated in
  this Section 8.3(g).

      (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

      (i) In the event of termination of this Agreement and the abandonment
  of the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.


                                      B-26
<PAGE>

      (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               GENERAL PROVISIONS

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

     If to the REIT:
     AmREIT, Inc.
     8 Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:
     Taylor Income Investors VI, Ltd.
     8 Greenway Plaza, Suite 824
     Houston, TX 77046
     Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

                                      B-27
<PAGE>

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

      (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source is not and was
  not bound by a confidentiality agreement with the Providing Party, (iii)
  was known by the Receiving Party prior to receiving the Confidential
  Material from the Providing Party or has been independently acquired or
  developed by the Receiving Party without violating any of its obligations
  under this Agreement or (iv) is contained in the REIT Reports or
  Registration Statement.

      (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

      (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).


                                      B-28
<PAGE>

      (d) In the event of the termination of this Agreement in accordance
  with its terms, promptly upon request from the Providing Party, the
  Receiving Party shall, except to the extent prevented by law, redeliver to
  the Providing Party or destroy all tangible Confidential Material and will
  not retain any copies, extracts or other reproductions thereof in whole or
  in part. Any such destruction shall be certified in writing to the
  Providing Party by an authorized officer of the Receiving Party supervising
  the same. Notwithstanding the foregoing, each Receiving Party and one
  Receiving Party Representative designated by each Receiving Party shall be
  permitted to retain one permanent file copy of each document constituting
  Confidential Material.

      (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.


                                      B-29
<PAGE>

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which

                                      B-30
<PAGE>

it is a party. The Partnership will not seek recourse or commence any action
against any of the stockholders of the REIT or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the REIT or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the REIT
hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                          H. Kerr Taylor, President and Chief
                                           Executive Officer

                                          Taylor Income Investors VI, Ltd.

                                          By: Taylor Investors VI, Inc.
                                              Its General Partner

                                              By: _____________________________
                                                  H. Kerr Taylor, President

                                          By: _________________________________
                                              H. Kerr Taylor
                                              Its General Partner

                                      B-31
<PAGE>

                                  AMREIT, INC.
                                 SUPPLEMENT TO

         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                         AAA NET REALTY FUND VII, LTD.

                                DATED     , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund VII, Ltd., for the purpose of enabling you to evaluate the proposed
merger of your partnership with AmREIT, Inc., a Maryland corporation, which is
a real estate investment trust (REIT). This supplement is designed to summarize
only the risks, effects, fairness and other considerations of the proposed
merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 100,876 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in  % notes due      2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to  , which was determined based on 120% of the
applicable federal rate as of     , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of

                                      S-2
<PAGE>

the merger consideration received by your partnership over the tax basis of
your partnership's net assets. Some of the gain may be subject to the 25% rate
of tax applicable to certain real property gain. We urge you to consult with
your tax advisor to evaluate the taxes that will be incurred by you as a result
of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $93. To review the tax consequences to the limited partners
of the partnerships in greater detail, see pages   through   of the proxy
statement and "Federal Income Tax Considerations" beginning on page  of this
supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page   of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page  .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page  , "CONFLICTS OF INTEREST" beginning on page  , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page  , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page  .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page   of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that La Petite
Academy, your partnership's largest tenant, will not renew its lease when it
expires in March 2004 or will renew its lease only if your partnership makes
significant improvements to the property. Also, should any of these tenants
fail to renew their leases, your partnership would need to find a new tenant
and incur significant additional costs by reason of temporary vacancy and/or
significant rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns all of its properties, La
Petite Academy (Houston, TX), Whataburger (Dallas, TX), Superior Sound
(Houston, TX), AFC, Inc./Church's (Houston, TX) and Eller Media/Billboard
(Houston, TX) in co-ownership with other funds. Your partnership owns 91.25%,
54.88%, 27.28%, 27.28%, and 27.28%, respectively, of these properties, and is
dependent upon the consent and cooperation of the majority co-owner to sell or
re-lease the property. No assurance can be given that the co-owner will agree
to the sale or re-lease of the property at such time or under the terms your
partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $    per average original $1,000 investment, an amount
equal to their allocable share of the excess of the sum of the fair market
value of the merger consideration received by your partnership over your
partnership's adjusted tax basis of its assets. In general, you can expect to
pay tax on $95 of the gain per average original $1,000 investment at the 25%
rate. The actual amount of gain recognized by the partnership and allocated to
each limited partner will depend upon the value ascribed to the shares of
AmREIT common stock for federal income tax purposes. Because the shares will
not be publicly traded until immediately after the merger, it is possible that
the value of the shares used for purposes of calculating the taxable income
(or loss) and the taxable income (or loss) per average original $1,000
investment will differ from the calculation stated above. Your partnership's
federal income tax returns are subject to review and possible adjustment by
the IRS. Under federal income tax laws, regulations and administrative
rulings, certain types of transactions may be accorded varying
interpretations. Accordingly, your partnership's financial statements, as well
as your individual tax return, may be changed to cause them to conform to the
tax treatment resulting from such review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page  of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross

                                      S-5
<PAGE>

rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT nor
the general partner or any of their affiliates will receive any compensation
for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER--Offers from Third
Parties" beginning on page   of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                 Estimated Value of
                           Limited Partner   Number of AmREIT                    AmREIT Shares per
    Original Limited      Adjusted Capital    Shares Offered  Estimated Value of   Average $1,000
   Partner Investments   per Average $1,000         to          AmREIT Shares     Limited Partner
   Less any Return of    Original Investment     Limited      Payable to Limited      Adjusted
       Capital(1)                (1)           Partners(2)       Partners(3)         Capital(3)
   -------------------   ------------------- ---------------- ------------------ ------------------
   <S>                   <C>                 <C>              <C>                <C>
       $1,125,100              $1,000            100,876           $942,183             $837
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $1,125,100.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page   of the proxy statement. The merger, however,
does not result in an all-cash payment to you in the liquidation of your
investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until     , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$7,177 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                                <C>
      Pre-closing Transaction Costs:
        Legal........................................................... $  --
        Accounting......................................................    153
        Fairness Opinions/Valuations....................................  6,024
        Printing........................................................    --
        Appraisal Fees..................................................    932
        Listing Fees....................................................    --
        Miscellaneous...................................................     68
                                                                         ------
          Total......................................................... $7,177
                                                                         ======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,  1999, at    . We and members of AmREIT's management intend to solicit
actively your support for the merger and would like to use the special meeting
to answer questions about the merger and the solicitation materials (as defined
below) and to explain in person our reasons for recommending that you vote
"For" the merger.

                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about     ,
1999 and will continue until the later of (a)     , 1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by     prior to [time], Houston time, on the last day
of the solicitation period will be effective provided that such consent form
has been properly completed and signed. If you fail to return a signed consent
form by the end of the solicitation period, your partnership interests will be
counted as voting "Against" the merger and you will receive shares of AmREIT
common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

                                      S-8
<PAGE>

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page   of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page   of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page   of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                                                  Three Months
                                               Year Ended            Ended
                                           December 31, 1998     March 31, 1999
                                           -------------------- ----------------
                                           Actual    Pro Forma  Actual Pro Forma
                                           --------- ---------- ------ ---------
<S>                                        <C>       <C>        <C>    <C>
Administrative Reimb.(1).................. $   6,831   $    --  $1,971   $ --
Cash Distributions(2).....................     2,455        --   1,978     --
General Partners' Salary(3)...............       --         439    --      132
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an

                                      S-11
<PAGE>

average $1,000 original limited partner investment in your partnership, is set
forth in the table below for those limited partners subject to federal income
taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
      <S>                                                  <C>
      AAA Net Realty Fund VII, Ltd........................        $93.00
</TABLE>
- --------
(1)  Values are based on the exchange price negotiated by your general partners
     and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
     the actual prices at which the shares of AmREIT common stock will trade on
     the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until     , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

                                      S-12
<PAGE>

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

                                      S-13
<PAGE>

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

                                      S-14
<PAGE>

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page   of the proxy statement.

<TABLE>
<CAPTION>
                                                             Three Months Ended
                      1994    1995    1996    1997    1998     March 31, 1999
                     ------- ------- ------- ------- ------- ------------------
<S>                  <C>     <C>     <C>     <C>     <C>     <C>
Distributions....... $92,817 $93,236 $93,379 $93,379 $93,379      $46,690
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page  .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page  ,

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund VII, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund VII, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as individual general partner of the Partnership (
the "General Partner"). The Partnership owns interests in five retail
properties. Following the Adviser Acquisition, Mr. Taylor and his affiliated
corporation retained their fiduciary responsibilities associated with such
General Partner of the Partnership. However, the Partnership's properties are
currently managed by AmREIT Realty Investment Corporation, an affiliate of
AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 100,876 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the 1988 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund VII, Ltd. in connection with the Transaction is fair to them from a
financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund VII, LTD
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund
VII, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and American Asset Advisers
Management Corporation, VII, a Texas corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             Partnership Interests

   3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part of holder
  thereof, be converted into REIT Shares or Cash/Notes determined in
  accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
      Negotiated Price of               Net Cash at                       Partnership
     Partnership Properties            March 31, 1999                   Net Asset Value
     ----------------------            --------------                   ---------------
     <S>                               <C>                              <C>
            $922,000                      $29,700                          $951,700

                                  REIT Shares
                             Payable to Partnership

<CAPTION>
                                                                          No. of REIT
                                        No. of REIT                     Shares Offered
                                       Shares Offered                      per Unit
                                       --------------                   ---------------
     <S>                               <C>                              <C>
      To Limited Partners:                100,876                          2,690.03
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of
     Partnership   Partnership Liquidation  Brokers'   Legal/   Marketing/  Liquidation
        Value       Expenses    Discount   Commission Closing   Contingency    Value
     -----------   ----------- ----------- ---------- --------  ----------- -----------
     <S>           <C>         <C>         <C>        <C>       <C>         <C>
      $912,430       $(4,511)   $(45,622)   $(27,373) $(22,811)  $(18,249)   $793,866
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                              Maximum      Amount of       Maximum         Principal
                             Aggregate    Cash Offered Principal Amount  Amount of Note
                           Amount of Cash   per Unit   of Notes Offered Offered Per Unit
                           -------------- ------------ ---------------- ----------------
     <S>                   <C>            <C>          <C>              <C>
     To Limited Partners:     $38,906        $2,117        $350,154         $19,056
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from      , 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share

                                      B-3
<PAGE>

  dividend, subdivision, reclassification, recapitalization, share split,
  reverse share split, combination, exchange of shares or the like, the
  number of REIT Shares to be issued in the Merger shall be appropriately
  adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $922,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit

                                      B-4
<PAGE>

  Certificate shall be deemed at anytime after the Effective Time to
  represent only the right to receive upon such surrender the Merger
  Consideration, without interest, into which the Units previously
  represented by such Unit Certificate shall have been converted pursuant to
  Section 3.1 hereof, and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the Agreement of Limited
  Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations and Warranties
                               of The Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation

                                      B-5
<PAGE>

  would have a Partnership Material Adverse Effect. The Partnership has
  obtained all licenses, permits and other authorizations and has taken all
  actions required by applicable law or governmental regulations in
  connection with its business as now conducted, where the failure to obtain
  any such item or to take any such action would have a Partnership Material
  Adverse Effect. A copy of the Partnership's Agreement of Limited
  Partnership and Certificate of Limited Partnership (collectively, the
  "Partnership Organizational Documents") have been delivered or made
  available to the REIT and its counsel and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

                                      B-7
<PAGE>

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose

                                      B-8
<PAGE>

  building systems are not in working order in any material respect; and (iv)
  there is (A) no physical damage to any Partnership Property in excess of
  $10,000 for which there is no insurance in effect covering the cost of the
  restoration, (B) no current renovation to any Partnership Property the cost
  of which exceeds $10,000 and (C) no current restoration (excluding tenant
  improvements) of any Partnership Property, the cost of which exceeds
  $10,000.
     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the

                                      B-9
<PAGE>

obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.
   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   Representations and Warranties of The Reit

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

                                      B-10
<PAGE>

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by

                                      B-11
<PAGE>

the REIT's stockholders. There are no agreements or understandings to which the
REIT is a party with respect to the voting of any REIT Shares or which restrict
the transfer of any such shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules)

                                      B-12
<PAGE>

  fairly presents the results of operations, retained earnings or cash flows,
  as the case may be, of the REIT and the REIT Subsidiaries for the periods
  set forth therein (subject, in the case of unaided statements, to normal
  year-end audit adjustments which would not be material in amount or
  effect), in each case in accordance with generally accepted accounting
  principles consistently applied during the periods involved, except as may
  be noted therein and except, in the case of the unaided statements, as
  permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made

                                      B-13
<PAGE>

  available to representatives of the Partnership or will be so delivered or
  made available prior to the Closing. The REIT (i) has qualified to be taxed
  as a REIT pursuant to Sections 856 through 859 of the Code for its taxable
  years ended December 31, 1995 through 1998, inclusive; (ii) has operated,
  and intends to continue to operate, in such a manner as to qualify to be
  taxed as a REIT pursuant to Sections 856 through 859 of the Code for its
  taxable year ended on the effective date of the Merger; and (iii) has not
  taken or omitted to take any action which could result in, and each of the
  executive officers of the REIT, each acting in his respective capacity as
  such, has no actual knowledge of, a challenge to its status as a REIT. The
  REIT represents that each of its Subsidiaries is a Qualified REIT
  Subsidiary as defined in Section 856(i) of the Code. Neither the REIT nor
  any of its Subsidiaries holds any asset (x) the disposition of which could
  be subject to rules similar to Section 1374 of the Code as a result of an
  election under IRS Notice 88-19 or (y) that is subject to a consent filed
  pursuant to Section 341(f) of the Code and regulations thereunder. For
  purposes of this Section 5.10, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

   5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and

                                      B-14
<PAGE>

  other means of egress and ingress to and from any of the REIT Properties
  that has not been obtained and is not in full force and effect, or any
  pending threat of modification or cancellation of any of same; (ii) neither
  the REIT nor its Subsidiaries has received written notice of any material
  violation of any federal, state or municipal law, ordinance, order,
  regulation or requirement affecting any portion of any of the REIT
  Properties issued by any governmental authority; (iii) there are no
  structural defects relating to the REIT Properties and no REIT Properties
  whose building systems are not in working order in any material respect;
  and (iv) there is (A) no physical damage to any the REIT Property in excess
  of $100,000 for which there is no insurance in effect covering the cost of
  the restoration, (B) no current renovation to any the REIT Property the
  cost of which exceeds $100,000 and (C) no current restoration (excluding
  tenant improvements) of any the REIT Property the cost of which exceeds
  $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

                                      B-15
<PAGE>

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

                                      B-16
<PAGE>

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and

                                      B-17
<PAGE>

(C) subject to any confidentiality agreement with such person or entity (which
such party determined in good faith was required to be executed in order for
the General Partner or the Board, as applicable, to comply with its fiduciary
duties to limited partners or shareholders, as applicable, imposed by law as
advised by counsel), such party keeps the other party to this Agreement
informed of the status (but not the terms) of any such discussions or
negotiations; and (ii) to the extent applicable, complying with Rule 14e-2
promulgated under the Exchange Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or

                                      B-18
<PAGE>

    future affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share dividend, recapitalization or other similar
    transaction, (B) grant, confer or award any option, warrant, conversion
    right or other right not existing on the date hereof to acquire any
    shares of its capital stock (except pursuant to any employee incentive
    plan approved by shareholders), (C) amend any employment agreement with
    any of its present or future officers or the Board or (D) adopt any new
    employee benefit plan (including any share option, share benefit or
    share purchase plan), except the employee incentive plan to be voted on
    at its stockholder meeting for the fiscal year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to

                                      B-19
<PAGE>

    any REIT Shares or directly or indirectly redeem, purchase or otherwise
    acquire any capital stock of any of its Subsidiaries, or make any
    commitment for any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in

                                      B-20
<PAGE>

writing any consents required from third parties in form reasonably
satisfactory to the Partnership and the REIT necessary to effectuate the
Merger; and (c) use all reasonable efforts to take, or cause to be taken, all
other action and do, or cause to be done, all other things necessary, proper or
appropriate to consummate and make effective the transactions contemplated by
this Agreement. If, at any time after the Effective Time, any further action is
necessary or desirable to carry out the purpose of this Agreement, the proper
officers and directors of the REIT and the General Partner shall take all such
necessary action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

                                      B-21
<PAGE>

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

                                      B-22
<PAGE>

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

                                      B-23
<PAGE>

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or

                                      B-24
<PAGE>

the independent directors of the Board only for good reason. Only the following
shall constitute termination for "good reason" for the purposes of this
Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter

                                      B-25
<PAGE>

  from its counsel indicating that it has received a ruling from the IRS to
  the effect that the REIT Liquidated Damages Amount payment constitutes
  Qualifying Income. In addition to the REIT Liquidated Damages Amount, the
  REIT shall be entitled to receive from the Partnership (or its successor in
  interest) all documented out-of-pocket costs and expenses incurred by it,
  up to a maximum of the Partnership's Proportionate Share of the REIT
  Expenses. The payments to which the REIT is entitled as described above
  shall be its sole remedy with respect to the termination of this Agreement
  under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  nonterminating party shall be entitled to receive from the terminating
  party (or its successor in

                                      B-26
<PAGE>

  interest) all of its documented out-of-pocket costs and expenses in
  connection with this Agreement and the transactions contemplated thereby.
  The payments to which the non-terminating party is entitled under this
  Section 8.3(g) shall be its sole remedy with respect to the termination of
  the Agreement under the circumstances contemplated in this Section 8.3(g).

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

                                      B-27
<PAGE>

     If to the REIT:

       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:

       AAA Net Realty Fund VII, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source

                                      B-28
<PAGE>

  is not and was not bound by a confidentiality agreement with the Providing
  Party, (iii) was known by the Receiving Party prior to receiving the
  Confidential Material from the Providing Party or has been independently
  acquired or developed by the Receiving Party without violating any of its
  obligations under this Agreement or (iv) is contained in the REIT Reports
  or Registration Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's

                                      B-29
<PAGE>

  assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision

                                      B-30
<PAGE>

hereunder shall not operate or be construed as a waiver of any prior or
subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

                                      B-31
<PAGE>

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                              H. Kerr Taylor, President and
                                                 Chief Executive Officer

                                          AAA Net Realty Fund VII, Ltd.

                                          By: American Asset Advisers
                                              Management Corporation, VII
                                              Its General Partner

                                          By: _________________________________
                                                 H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                      B-32
<PAGE>

                                  AMREIT, INC.
                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                         AAA NET REALTY FUND VIII, LTD.

                               DATED      , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund VIII, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 180,340 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in  % notes due       2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to     , which was determined based on 120% of the
applicable federal rate as of     , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of

                                      S-2
<PAGE>

the merger consideration received by your partnership over the tax basis of
your partnership's net assets. Some of the gain may be subject to the 25% rate
of tax applicable to certain real property gain. We urge you to consult with
your tax advisor to evaluate the taxes that will be incurred by you as a result
of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $137. To review the tax consequences to the limited
partners of the partnerships in greater detail, see pages    through    of the
proxy statement and "Federal Income Tax Considerations" beginning on page    of
this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page   , "CONFLICTS OF INTEREST" beginning on page   , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page   , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page   .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page    of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that La Petite
Academy, your partnership's largest tenant, will not renew its lease when it
expires in March 2005 or will renew its lease only if your partnership makes
significant improvements to the property. Also, should any of these tenants
fail to renew their leases, your partnership would need to find a new tenant
and incur significant additional costs by reason of temporary vacancy and/or
significant rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns several of its properties,
Whataburger (Dallas, TX), Superior Sound (Houston, TX), AFC, Inc./Church's
(Houston, TX), Eller Media/Billboard (Houston, TX), and Goodyear Tire-Marsh
Lane (Dallas, TX) in co-ownership with other funds. Your partnership owns
45.12%, 72.72%, 72.72%, 72.72%, and 25.28%, respectively, of these properties
and is dependent upon the consent and cooperation of the majority co-owner to
sell or re-lease the property. No assurance can be given that the co-owner
will agree to the sale or re-lease of the property at such time or under the
terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $    per average original $1,000 investment, an amount
equal to their allocable share of the excess of the sum of the fair market
value of the merger consideration received by your partnership over your
partnership's adjusted tax basis of its assets. In general, you can expect to
pay tax on $(27) per average original $1,000 investment of this gain at long
term capital gains rates, which will be 20%, and $164 of the gain per average
original $1,000 investment will be taxable at the 25% rate. The actual amount
of gain recognized by the partnership and allocated to each limited partner
will depend upon the value ascribed to the shares of AmREIT common stock for
federal income tax purposes. Because the shares will not be publicly traded
until immediately after the merger, it is possible that the value of the
shares used for purposes of calculating the taxable income (or loss) and the
taxable income (or loss) per average original $1,000 investment will differ
from the calculation stated above. Your partnership's federal income tax
returns are subject to review and possible adjustment by the IRS. Under
federal income tax laws, regulations and administrative rulings, certain types
of transactions may be accorded varying interpretations. Accordingly, your
partnership's financial statements, as well as your individual tax return, may
be changed to cause them to conform to the tax treatment resulting from such
review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page    of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

                                      S-5
<PAGE>

   Management Compensation. Your partnership has no employees as its operations
are managed by AmREIT or one of its affiliates. Under the services agreement,
pursuant to which AmREIT manages the operations of your partnership, AmREIT is
entitled to annual property management fees equal to 3% of gross rental
revenues. Also, the services agreement provides for payment of reimbursement
fees of up to 7.5% of your partnership's gross rental revenues. This
relationship will terminate after the merger if your partnership merges into
AmREIT. If your partnership participates in the merger, neither AmREIT nor the
general partner or any of their affiliates will receive any compensation for
services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER- Offers from Third
Parties" beginning on page      of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                Estimated Value of
 Original Limited      Limited Partner                       Estimated Value of  AmREIT Shares per
Partner Investments   Adjusted Capital    Number of AmREIT     AmREIT Shares      Average $1,000
Less any Return of   per Average $1,000   Shares Offered to  Payable to Limited   Limited Partner
    Capital(1)       Original Investment Limited Partners(2)    Partners(3)     Adjusted Capital(3)
- -------------------  ------------------- ------------------- ------------------ -------------------
<S>                  <C>                 <C>                 <C>                <C>
    $1,853,980              $997               180,340           $1,684,379            $909
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $1,860,000.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page    of the proxy statement. The merger, however,
does not result in an all-cash payment to you in the liquidation of your
investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until      , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue

                                      S-6
<PAGE>

its business objectives of maximizing the value of its properties, in addition
to the possible liquidation of its portfolio, another strategic combination or
another attractive alternative that may become available.

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$12,831 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                               <C>
      Pre-closing Transaction Costs:
        Legal.......................................................... $   --
        Accounting.....................................................     273
        Fairness Opinions/Valuations...................................  10,770
        Printing.......................................................     --
        Appraisal Fees.................................................   1,667
        Listing Fees...................................................     --
        Miscellaneous..................................................     121
                                                                        -------
          Total........................................................ $12,831
                                                                        =======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,          1999, at    . We and members of AmREIT's management intend to
solicit actively your support for the merger and would like to use the

                                      S-7
<PAGE>

special meeting to answer questions about the merger and the solicitation
materials (as defined below) and to explain in person our reasons for
recommending that you vote "For" the merger.

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about      ,
1999 and will continue until the later of (a)      ,1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by        prior to [time], Houston time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If you fail to return a signed
consent form by the end of the solicitation period, your partnership interests
will be counted as voting "Against" the merger and you will receive shares of
AmREIT common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

                                      S-8
<PAGE>

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page    of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page    of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page    of the proxy statement.

                                      S-9
<PAGE>

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                           Year Ended     Three Months Ended
                                        December 31, 1998   March 31, 1999
                                        ----------------- ---------------------
                                        Actual  Pro Forma Actual     Pro Forma
                                        ------- --------- ---------- ----------
      <S>                               <C>     <C>       <C>        <C>
      Administrative Reimb.(1)......... $13,621   $--     $    3,525   $    --
      Cash Distributions(2)............   3,631    --          2,733        --
      General Partners' Salary(3)......     --     785           --         235
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

                                      S-10
<PAGE>

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute

                                      S-11
<PAGE>

such property to you. The IRS requires that you recognize a share of the income
or loss, subject to the limits described below, recognized by your partnership,
including gain or loss recognized as a result of the transfer of properties
pursuant to the merger. The estimated taxable gain and loss based on the
exchange price, for an average $1,000 original limited partner investment in
your partnership, is set forth in the table below for those limited partners
subject to federal income taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
      <S>                                                  <C>
      AAA Net Realty Fund VIII, Ltd. .....................        $137.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until      , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

                                      S-12
<PAGE>

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the

                                      S-13
<PAGE>

fair market value of the shares of AmREIT common stock on the closing date of
the merger and your holding period for the shares of AmREIT common stock for
purposes of determining capital gain or loss will begin on the closing date of
the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

                                      S-14
<PAGE>

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS
Partnership Distributions" on page    of the proxy statement.

<TABLE>
<CAPTION>
                                                              Three Months Ended
                   1994     1995     1996     1997     1998     March 31, 1999
                 -------- -------- -------- -------- -------- ------------------
<S>              <C>      <C>      <C>      <C>      <C>      <C>
Distributions..  $159,030 $159,960 $159,960 $159,960 $159,960      $79,980
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page   .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page   .

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund VIII, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund VIII, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as individual general partner of the Partnership (
the "General Partner"). The Partnership owns interests in seven retail
properties. Following the Adviser Acquisition, Mr. Taylor and his affiliated
corporation retained their fiduciary responsibilities associated with such
General Partner of the Partnership. However, the Partnership's properties are
currently managed by AmREIT Realty Investment Corporation, an affiliate of
AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 180,340 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the 1989 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund VIII, Ltd. in connection with the Transaction is fair to them from
a financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund VIII, LTD
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund
VIII, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and American Asset Advisers
Management Corporation, VIII, a Texas corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             Partnership Interests

   3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part of holder
  thereof, be converted into REIT Shares or Cash/Notes determined in
  accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
      Negotiated Price of               Net Cash at                       Partnership
     Partnership Properties            March 31, 1999                   Net Asset Value
     ----------------------            --------------                   ---------------
     <S>                               <C>                              <C>
           $1,644,000                     $57,393                         $1,701,393
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                            No. of REIT
                                       No. of REIT                         Shares Offered
                                      Shares Offered                          per Unit
                                      --------------                       --------------
     <S>                              <C>                                  <C>
     To Limited Partners:                180,340                              2,908.72
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of
     Partnership   Partnership Liquidation  Brokers'   Legal/   Marketing/  Liquidation
        Value       Expenses    Discount   Commission Closing   Contingency    Value
     -----------   ----------- ----------- ---------- --------  ----------- -----------
     <S>           <C>         <C>         <C>        <C>       <C>         <C>
     $1,623,487      $(8,026)   $(81,174)   $(48,705) $(40,587)  $(32,470)  $1,412,526
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                              Maximum      Amount of       Maximum         Principal
                             Aggregate    Cash Offered Principal Amount  Amount of Note
                           Amount of Cash   per Unit   of Notes Offered Offered Per Unit
                           -------------- ------------ ---------------- ----------------
     <S>                   <C>            <C>          <C>              <C>
     To Limited Partners:     $69,237        $2,279        $623,133         $20,511
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share

                                      B-3
<PAGE>

  dividend, subdivision, reclassification, recapitalization, share split,
  reverse share split, combination, exchange of shares or the like, the
  number of REIT Shares to be issued in the Merger shall be appropriately
  adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $1,644,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit

                                      B-4
<PAGE>

  Certificate shall be deemed at anytime after the Effective Time to
  represent only the right to receive upon such surrender the Merger
  Consideration, without interest, into which the Units previously
  represented by such Unit Certificate shall have been converted pursuant to
  Section 3.1 hereof, and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the Agreement of Limited
  Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations and Warranties
                               of the Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation

                                      B-5
<PAGE>

  would have a Partnership Material Adverse Effect. The Partnership has
  obtained all licenses, permits and other authorizations and has taken all
  actions required by applicable law or governmental regulations in
  connection with its business as now conducted, where the failure to obtain
  any such item or to take any such action would have a Partnership Material
  Adverse Effect. A copy of the Partnership's Agreement of Limited
  Partnership and Certificate of Limited Partnership (collectively, the
  "Partnership Organizational Documents") have been delivered or made
  available to the REIT and its counsel and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

                                      B-7
<PAGE>

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose

                                      B-8
<PAGE>

  building systems are not in working order in any material respect; and (iv)
  there is (A) no physical damage to any Partnership Property in excess of
  $10,000 for which there is no insurance in effect covering the cost of the
  restoration, (B) no current renovation to any Partnership Property the cost
  of which exceeds $10,000 and (C) no current restoration (excluding tenant
  improvements) of any Partnership Property, the cost of which exceeds
  $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the

                                      B-9
<PAGE>

obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   Representations and Warranties of The Reit

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

                                      B-10
<PAGE>

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by

                                      B-11
<PAGE>

the REIT's stockholders. There are no agreements or understandings to which the
REIT is a party with respect to the voting of any REIT Shares or which restrict
the transfer of any such shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules)

                                      B-12
<PAGE>

  fairly presents the results of operations, retained earnings or cash flows,
  as the case may be, of the REIT and the REIT Subsidiaries for the periods
  set forth therein (subject, in the case of unaided statements, to normal
  year-end audit adjustments which would not be material in amount or
  effect), in each case in accordance with generally accepted accounting
  principles consistently applied during the periods involved, except as may
  be noted therein and except, in the case of the unaided statements, as
  permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made

                                      B-13
<PAGE>

  available to representatives of the Partnership or will be so delivered or
  made available prior to the Closing. The REIT (i) has qualified to be taxed
  as a REIT pursuant to Sections 856 through 859 of the Code for its taxable
  years ended December 31, 1995 through 1998, inclusive; (ii) has operated,
  and intends to continue to operate, in such a manner as to qualify to be
  taxed as a REIT pursuant to Sections 856 through 859 of the Code for its
  taxable year ended on the effective date of the Merger; and (iii) has not
  taken or omitted to take any action which could result in, and each of the
  executive officers of the REIT, each acting in his respective capacity as
  such, has no actual knowledge of, a challenge to its status as a REIT. The
  REIT represents that each of its Subsidiaries is a Qualified REIT
  Subsidiary as defined in Section 856(i) of the Code. Neither the REIT nor
  any of its Subsidiaries holds any asset (x) the disposition of which could
  be subject to rules similar to Section 1374 of the Code as a result of an
  election under IRS Notice 88-19 or (y) that is subject to a consent filed
  pursuant to Section 341(f) of the Code and regulations thereunder. For
  purposes of this Section 5.10, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

   5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and

                                      B-14
<PAGE>

  other means of egress and ingress to and from any of the REIT Properties
  that has not been obtained and is not in full force and effect, or any
  pending threat of modification or cancellation of any of same; (ii) neither
  the REIT nor its Subsidiaries has received written notice of any material
  violation of any federal, state or municipal law, ordinance, order,
  regulation or requirement affecting any portion of any of the REIT
  Properties issued by any governmental authority; (iii) there are no
  structural defects relating to the REIT Properties and no REIT Properties
  whose building systems are not in working order in any material respect;
  and (iv) there is (A) no physical damage to any the REIT Property in excess
  of $100,000 for which there is no insurance in effect covering the cost of
  the restoration, (B) no current renovation to any the REIT Property the
  cost of which exceeds $100,000 and (C) no current restoration (excluding
  tenant improvements) of any the REIT Property the cost of which exceeds
  $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

                                      B-15
<PAGE>

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

                                      B-16
<PAGE>

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and

                                      B-17
<PAGE>

(C) subject to any confidentiality agreement with such person or entity (which
such party determined in good faith was required to be executed in order for
the General Partner or the Board, as applicable, to comply with its fiduciary
duties to limited partners or shareholders, as applicable, imposed by law as
advised by counsel), such party keeps the other party to this Agreement
informed of the status (but not the terms) of any such discussions or
negotiations; and (ii) to the extent applicable, complying with Rule 14e-2
promulgated under the Exchange Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or

                                      B-18
<PAGE>

    future affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share dividend, recapitalization or other similar
    transaction, (B) grant, confer or award any option, warrant, conversion
    right or other right not existing on the date hereof to acquire any
    shares of its capital stock (except pursuant to any employee incentive
    plan approved by shareholders), (C) amend any employment agreement with
    any of its present or future officers or the Board or (D) adopt any new
    employee benefit plan (including any share option, share benefit or
    share purchase plan), except the employee incentive plan to be voted on
    at its stockholder meeting for the fiscal year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to

                                      B-19
<PAGE>

    any REIT Shares or directly or indirectly redeem, purchase or otherwise
    acquire any capital stock of any of its Subsidiaries, or make any
    commitment for any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in

                                      B-20
<PAGE>

writing any consents required from third parties in form reasonably
satisfactory to the Partnership and the REIT necessary to effectuate the
Merger; and (c) use all reasonable efforts to take, or cause to be taken, all
other action and do, or cause to be done, all other things necessary, proper or
appropriate to consummate and make effective the transactions contemplated by
this Agreement. If, at any time after the Effective Time, any further action is
necessary or desirable to carry out the purpose of this Agreement, the proper
officers and directors of the REIT and the General Partner shall take all such
necessary action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

                                      B-21
<PAGE>

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

                                      B-22
<PAGE>

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

                                      B-23
<PAGE>

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or

                                      B-24
<PAGE>

the independent directors of the Board only for good reason. Only the following
shall constitute termination for "good reason" for the purposes of this
Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter

                                      B-25
<PAGE>

  from its counsel indicating that it has received a ruling from the IRS to
  the effect that the REIT Liquidated Damages Amount payment constitutes
  Qualifying Income. In addition to the REIT Liquidated Damages Amount, the
  REIT shall be entitled to receive from the Partnership (or its successor in
  interest) all documented out-of-pocket costs and expenses incurred by it,
  up to a maximum of the Partnership's Proportionate Share of the REIT
  Expenses. The payments to which the REIT is entitled as described above
  shall be its sole remedy with respect to the termination of this Agreement
  under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  nonterminating party shall be entitled to receive from the terminating
  party (or its successor in

                                      B-26
<PAGE>

  interest) all of its documented out-of-pocket costs and expenses in
  connection with this Agreement and the transactions contemplated thereby.
  The payments to which the non-terminating party is entitled under this
  Section 8.3(g) shall be its sole remedy with respect to the termination of
  the Agreement under the circumstances contemplated in this Section 8.3(g).

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

                                      B-27
<PAGE>

     If to the REIT:

       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:

       AAA Net Realty Fund VIII, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source

                                      B-28
<PAGE>

  is not and was not bound by a confidentiality agreement with the Providing
  Party, (iii) was known by the Receiving Party prior to receiving the
  Confidential Material from the Providing Party or has been independently
  acquired or developed by the Receiving Party without violating any of its
  obligations under this Agreement or (iv) is contained in the REIT Reports
  or Registration Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's

                                      B-29
<PAGE>

  assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision

                                      B-30
<PAGE>

hereunder shall not operate or be construed as a waiver of any prior or
subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

                                      B-31
<PAGE>

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                               H. Kerr Taylor, President and
                                                  Chief Executive Officer

                                          AAA Net Realty Fund VIII, Ltd.

                                          By: American Asset Advisers
                                              Management
                                              Corporation, VIII
                                              Its General Partner

                                          By: _________________________________
                                                 H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                      B-32
<PAGE>

                                  AMREIT, INC.
                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                       AAA NET REALTY FUND GOODYEAR, LTD.

                               DATED      , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund Goodyear, Ltd., for the purpose of enabling you to evaluate the
proposed merger of your partnership with AmREIT, Inc., a Maryland corporation,
which is a real estate investment trust (REIT). This supplement is designed to
summarize only the risks, effects, fairness and other considerations of the
proposed merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 113,830 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in  % notes due      2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to     , which was determined based on 120% of the
applicable federal rate as of      , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of

                                      S-2
<PAGE>

the merger consideration received by your partnership over the tax basis of
your partnership's net assets. Some of the gain may be subject to the 25% rate
of tax applicable to certain real property gain. We urge you to consult with
your tax advisor to evaluate the taxes that will be incurred by you as a result
of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $75. To review the tax consequences to the limited partners
of the partnerships in greater detail, see pages    through    of the proxy
statement and "Federal Income Tax Considerations" beginning on page    of this
supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page   , "CONFLICTS OF INTEREST" beginning on page   , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page   , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page   .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page    of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Goodyear
Tire-Hillcrest, your partnership's largest tenant, will not renew its lease
when it expires in February 2000 or will renew its lease only if your
partnership makes significant improvements to the property. Also, should any of
these tenants fail to renew their leases, your partnership would need to find a
new tenant and incur significant additional costs by reason of temporary
vacancy and/or significant rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns one of its properties,
Goodyear Tire-Marsh Lane in co-ownership with Fund VIII. Your partnership owns
74.72% of this property and is dependent upon the consent and cooperation of
the majority co-owner to sell or re-lease the property. No assurance can be
given that the co-owner will agree to the sale or re-lease of the property at
such time or under the terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $     per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over
your partnership's adjusted tax basis of its assets. In general, you can
expect to pay tax on $7 per average original $1,000 investment of this gain at
long term capital gains rates, which will be 20%, and $68 of the gain per
average original $1,000 investment will be taxable at the 25% rate. The actual
amount of gain recognized by the partnership and allocated to each limited
partner will depend upon the value ascribed to the shares of AmREIT common
stock for federal income tax purposes. Because the shares will not be publicly
traded until immediately after the merger, it is possible that the value of
the shares used for purposes of calculating the taxable income (or loss) and
the taxable income (or loss) per average original $1,000 investment will
differ from the calculation stated above. Your partnership's federal income
tax returns are subject to review and possible adjustment by the IRS. Under
federal income tax laws, regulations and administrative rulings, certain types
of transactions may be accorded varying interpretations. Accordingly, your
partnership's financial statements, as well as your individual tax return, may
be changed to cause them to conform to the tax treatment resulting from such
review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page    of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .preserve and protect the limited partners' capital;

  .provide the limited partners with quarterly cash distributions from
   operations;

  .obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross

                                      S-5
<PAGE>

rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT nor
the general partner or any of their affiliates will receive any compensation
for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER-- Offers from Third
Parties" beginning on page    of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

   .  the limited partner's adjusted capital per average $1,000 original
investment;

   .  the number of shares of AmREIT common stock to be paid to your
partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                Estimated Value of
 Original Limited      Limited Partner                       Estimated Value of  AmREIT Shares per
Partner Investments   Adjusted Capital    Number of AmREIT     AmREIT Shares      Average $1,000
Less any Return of   per Average $1,000   Shares Offered to  Payable to Limited   Limited Partner
    Capital(1)       Original Investment Limited Partners(2)    Partners(3)     Adjusted Capital(3)
- -------------------  ------------------- ------------------- ------------------ -------------------
<S>                  <C>                 <C>                 <C>                <C>
    $1,229,090              $921               113,830           $1,063,168            $865
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $1,335,000.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page    of the proxy statement. The merger, however,
does not result in an all-cash payment to you in the liquidation of your
investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until      , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$8,099 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                                <C>
      Pre-closing Transaction Costs:
        Legal........................................................... $    -
        Accounting......................................................    172
        Fairness Opinions/Valuations....................................  6,798
        Printing........................................................      -
        Appraisal Fees..................................................  1,052
        Listing Fees....................................................      -
        Miscellaneous...................................................     77
                                                                         ------
          Total......................................................... $8,099
                                                                         ======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,      1999, at      . We and members of AmREIT's management intend to
solicit actively your support for the merger and would like to use the special
meeting to answer questions about the merger and the solicitation materials (as
defined below) and to explain in person our reasons for recommending that you
vote "For" the merger.

                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about      ,
1999 and will continue until the later of (a)      ,1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by       prior to [time], Houston time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If you fail to return a signed
consent form by the end of the solicitation period, your partnership interests
will be counted as voting "Against" the merger and you will receive shares of
AmREIT common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE

                                      S-8
<PAGE>

LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page    of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page    of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page    of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                         Year Ended       Three Months Ended
                                     December 31, 1998      March 31, 1999
                                     -------------------- ---------------------
                                     Actual    Pro Forma  Actual     Pro Forma
                                     --------- ---------- ---------- ----------
<S>                                  <C>       <C>        <C>        <C>
Administrative Reimb.(1)............ $   5,811   $   --   $    2,004   $    --
Cash Distributions(2)...............     2,287       --        1,781        --
General Partners' Salary(3).........       --        495         --         149
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

                                      S-11
<PAGE>

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
      <S>                                                  <C>
      AAA Net Realty Fund Goodyear, Ltd...................        $75.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until      , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your

                                      S-12
<PAGE>

partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your

                                      S-13
<PAGE>

partnership interests (adjusted by your distributive share of income, gain,
loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distribution of the shares of AmREIT common stock)). Your basis
in the shares of AmREIT common stock will then equal the fair market value of
the shares of AmREIT common stock on the closing date of the merger and your
holding period for the shares of AmREIT common stock for purposes of
determining capital gain or loss will begin on the closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts) or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to

                                      S-14
<PAGE>

the payment of accrued interest) and (2) your tax basis in the note. Any such
gain or loss will generally be long-term capital gain or loss, provided the
note was a capital asset in your hands and was held for more than one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS
Partnership Distributions" on page     of the proxy statement.

<TABLE>
<CAPTION>
                                                              Three Months Ended
                   1994     1995     1996     1997     1998     March 31, 1999
                 -------- -------- -------- -------- -------- ------------------
<S>              <C>      <C>      <C>      <C>      <C>      <C>
Distributions..  $100,392 $100,392 $100,392 $100,392 $100,392      $50,196
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page   .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the

                                      S-15
<PAGE>

merger by making written request therefor from the general partners, c/o Larry
Mangum, Chief Financial Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza,
Suite 824, Houston, Texas 77046. At the time of making the request, the
requesting limited partner must submit $10.00 in payment for the costs of
copying and mailing the list and, if the partnership interests are held through
a nominee, provide the partnership with a statement from the nominee or other
independent third party confirming such limited partner's beneficial ownership.
A limited partner is only entitled to the foregoing information with respect to
the partnership in which the limited partner holds partnership interests. See
"VOTING PROCEDURES" in the proxy statement beginning on page   .

                                      S-16
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
Individual General Partner
AAA Net Realty Fund -- Goodyear, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund -- Goodyear, Ltd. (the "Partnership"). AmREIT is a real estate
investment trust that was organized as a Maryland corporation in 1993. AmREIT
became internally managed upon its acquisition of its external advisor in June
1998 (the "Adviser Acquisition"), as a result, AmREIT is a self-managed and
self-administered REIT. AmREIT acquires, develops, owns and manages a
diversified portfolio of freestanding and specialty retail properties leased to
national and regional retail tenants.

   Mr. Kerr Taylor serves as individual general partner of the Partnership (
the "General Partner"). The Partnership owns interests in two retail
properties. Following the Adviser Acquisition, Mr. Taylor and his affiliated
corporation retained their fiduciary responsibilities associated with such
General Partner of the Partnership. However, the Partnership's properties are
currently managed by AmREIT Realty Investment Corporation, an affiliate of
AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 113,830 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31. 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>

     4. reviewed copies of the 1990 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund -- Goodyear, Ltd. in connection with the Transaction is fair to
them from a financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund -- Goodyear, Ltd.
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund
Goodyear, Ltd., a Texas limited partnership (the "Partnership"). H. Kerr
Taylor, on behalf of himself as the individual General Partner and AAARC
Management '90, Inc., a Texas corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

  2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

     2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon
  as practicable after the Effective Time, the REIT shall distribute in
  accordance with Section 3.4 hereof to the holders of the Units of the
  Partnership certificates representing the REIT Shares (the "Share
  Certificates") and the Cash/Notes to which they are entitled pursuant
  hereto.

                                   SECTION 3

                             Partnership Interests

  3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part

                                      B-2
<PAGE>

  of holder thereof, be converted into REIT Shares or Cash/Notes determined
  in accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
     Negotiated Price of
         Partnership                  Net Cash at                         Partnership
         Properties                  March 31, 1999                     Net Asset Value
     -------------------             --------------                     ---------------
     <S>                             <C>                                <C>
         $1,058,000                     $15,907                           $1,073,907
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                          No. of REIT
                                       No. of REIT                       Shares Offered
                                     Shares  Offered                        per Unit
                                     ---------------                     --------------
     <S>                             <C>                                 <C>
     To Limited Partners:                113,830                            2,557.97
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of
     Partnership   Partnership Liquidation  Brokers'   Legal/   Marketing/  Liquidation
        Value       Expenses    Discount   Commission Closing   Contingency    Value
     -----------   ----------- ----------- ---------- --------  ----------- -----------
     <S>           <C>         <C>         <C>        <C>       <C>         <C>
     $1,052,705      $(5,204)   $(52,635)   $(31,581) $(26,318)  $(21,054)   $915,912
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                                  Amount of       Maximum         Principal
                         Amount  Cash Offered Principal Amount  Amount of Note
                         of Cash   per Unit   of Notes Offered Offered Per Unit
                         ------- ------------ ---------------- ----------------
   <S>                   <C>     <C>          <C>              <C>
   To Limited Partners:  $44,884    $2,058        $403,956         $18,526
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share

                                      B-3
<PAGE>

  dividend, subdivision, reclassification, recapitalization, share split,
  reverse share split, combination, exchange of shares or the like, the
  number of REIT Shares to be issued in the Merger shall be appropriately
  adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $1,058,000.

   3.3 Definitions. For the purposes of this Section 3:

   (a) "Net Asset Value" means the sum of the negotiated prices of the
Partnership's properties set forth under Section 3.1 plus its Net Cash as of
the Effective Time.

   (b) "Net Cash" means, as of the date determined, (i) the sum of a
Partnership's cash and cash equivalents, less (ii) the sum of the Partnership's
liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes

                                      B-4
<PAGE>

  have been paid or are not applicable. Upon surrender as contemplated by
  this Section 3.4, each Unit Certificate shall be deemed at anytime after
  the Effective Time to represent only the right to receive upon such
  surrender the Merger Consideration, without interest, into which the Units
  previously represented by such Unit Certificate shall have been converted
  pursuant to Section 3.1 hereof, and any dividends or other distributions to
  which such holder is entitled pursuant to the terms of the Agreement of
  Limited Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations And Warranties
                               Of The Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or

                                      B-5
<PAGE>

  regulation to which the Partnership or any of its properties or assets are
  subject, where such violation would have a Partnership Material Adverse
  Effect. The Partnership has obtained all licenses, permits and other
  authorizations and has taken all actions required by applicable law or
  governmental regulations in connection with its business as now conducted,
  where the failure to obtain any such item or to take any such action would
  have a Partnership Material Adverse Effect. A copy of the Partnership's
  Agreement of Limited Partnership and Certificate of Limited Partnership
  (collectively, the "Partnership Organizational Documents") have been
  delivered or made available to the REIT and its counsel and such documents
  will be listed in the Partnership Disclosure Letter and were or will be
  true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

                                      B-7
<PAGE>

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there

                                      B-8
<PAGE>

  are no structural defects relating to the Partnership Properties and no
  Partnership Properties whose building systems are not in working order in
  any material respect; and (iv) there is (A) no physical damage to any
  Partnership Property in excess of $10,000 for which there is no insurance
  in effect covering the cost of the restoration, (B) no current renovation
  to any Partnership Property the cost of which exceeds $10,000 and (C) no
  current restoration (excluding tenant improvements) of any Partnership
  Property, the cost of which exceeds $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not

                                      B-9
<PAGE>

entered into any contract, arrangement or understanding with any person or firm
which may result in the obligation of the Partnership or the REIT to pay any
finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby. The Partnership is not aware of any
claim for payment of any finder's fees, brokerage or agent's commissions or
other like payments in connection with the negotiations leading to this
Agreement or the consummation of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   Representations And Warranties Of The REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be

                                      B-10
<PAGE>

amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid,

                                      B-11
<PAGE>

nonassessable and free of preemptive rights. Except as set forth in the REIT
Disclosure Letter, there are not any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the REIT or any of its Subsidiaries to issue,
transfer or sell any shares or other equity interest of the REIT or any of its
Subsidiaries, except under any employee incentive plan approved by the REIT's
stockholders. There are no agreements or understandings to which the REIT is a
party with respect to the voting of any REIT Shares or which restrict the
transfer of any such shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the

                                      B-12
<PAGE>

  REIT included in or incorporated by reference into the REIT Reports
  (including the related notes and schedules) fairly presents the
  consolidated financial position of the REIT and the REIT Subsidiaries as of
  its date and each of the consolidated statements of income, retained
  earnings and cash flows of the REIT included in or incorporated by
  reference into the REIT Reports (including any related notes and schedules)
  fairly presents the results of operations, retained earnings or cash flows,
  as the case may be, of the REIT and the REIT Subsidiaries for the periods
  set forth therein (subject, in the case of unaided statements, to normal
  year-end audit adjustments which would not be material in amount or
  effect), in each case in accordance with generally accepted accounting
  principles consistently applied during the periods involved, except as may
  be noted therein and except, in the case of the unaided statements, as
  permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

                                      B-13
<PAGE>

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made available to representatives of the Partnership or will be so
  delivered or made available prior to the Closing. The REIT (i) has
  qualified to be taxed as a REIT pursuant to Sections 856 through 859 of the
  Code for its taxable years ended December 31, 1995 through 1998, inclusive;
  (ii) has operated, and intends to continue to operate, in such a manner as
  to qualify to be taxed as a REIT pursuant to Sections 856 through 859 of
  the Code for its taxable year ended on the effective date of the Merger;
  and (iii) has not taken or omitted to take any action which could result
  in, and each of the executive officers of the REIT, each acting in his
  respective capacity as such, has no actual knowledge of, a challenge to its
  status as a REIT. The REIT represents that each of its Subsidiaries is a
  Qualified REIT Subsidiary as defined in Section 856(i) of the Code. Neither
  the REIT nor any of its Subsidiaries holds any asset (x) the disposition of
  which could be subject to rules similar to Section 1374 of the Code as a
  result of an election under IRS Notice 88-19 or (y) that is subject to a
  consent filed pursuant to Section 341(f) of the Code and regulations
  thereunder. For purposes of this Section 5.10, "taxes" includes any
  interest, penalty or additional amount payable with respect to any tax.

5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no

                                      B-14
<PAGE>

  material claim has been made against any such policy. To the REIT's actual
  knowledge, except as will be set forth in the REIT Disclosure Letter, (i)
  there is no certificate, permit or license from any governmental authority
  having jurisdiction over any of the REIT Properties or any agreement,
  easement or other right which is necessary to permit the lawful use and
  operation of the buildings and improvements on any of the REIT Properties
  or which is necessary to permit the lawful use and operation of all
  driveways, roads and other means of egress and ingress to and from any of
  the REIT Properties that has not been obtained and is not in full force and
  effect, or any pending threat of modification or cancellation of any of
  same; (ii) neither the REIT nor its Subsidiaries has received written
  notice of any material violation of any federal, state or municipal law,
  ordinance, order, regulation or requirement affecting any portion of any of
  the REIT Properties issued by any governmental authority; (iii) there are
  no structural defects relating to the REIT Properties and no REIT
  Properties whose building systems are not in working order in any material
  respect; and (iv) there is (A) no physical damage to any the REIT Property
  in excess of $100,000 for which there is no insurance in effect covering
  the cost of the restoration, (B) no current renovation to any the REIT
  Property the cost of which exceeds $100,000 and (C) no current restoration
  (excluding tenant improvements) on any of the REIT Property the cost of
  which exceeds $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay

                                      B-15
<PAGE>

any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None

                                      B-16
<PAGE>

of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such

                                      B-17
<PAGE>

information is requested from, or any such negotiations or discussions are
sought to be initiated or continued with, it; provided, however, that nothing
contained in this Section 6.1 shall prohibit the General Partner or the Board
of Directors of this REIT (the "Board") from (i) furnishing information to or
entering into discussions or negotiations with, any person or entity that makes
an unsolicited bona fide Acquisition Proposal, if, and only to the extent that,
(A) the General Partner or the Board, as applicable, determines in good faith
that such action is required for it to comply with its fiduciary duties to
limited partners or stockholders, as applicable, imposed by law as advised by
counsel, (B) prior to furnishing such information to, or entering into
discussions or negotiations with, such person or entity, such party provides
written notice to the other party to this Agreement to the effect that it is
furnishing information to, or entering into discussions with, such person or
entity, and (C) subject to any confidentiality agreement with such person or
entity (which such party determined in good faith was required to be executed
in order for the General Partner or the Board, as applicable, to comply with
its fiduciary duties to limited partners or shareholders, as applicable,
imposed by law as advised by counsel), such party keeps the other party to this
Agreement informed of the status (but not the terms) of any such discussions or
negotiations; and (ii) to the extent applicable, complying with Rule 14e-2
promulgated under the Exchange Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

                                      B-18
<PAGE>

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or future
    affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share

                                      B-19
<PAGE>

    dividend, recapitalization or other similar transaction, ( B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any shares of its capital
    stock (except pursuant to any employee incentive plan approved by
    shareholders), (C) amend any employment agreement with any of its
    present or future officers or the Board or (D) adopt any new employee
    benefit plan (including any share option, share benefit or share
    purchase plan), except the employee incentive plan to be voted on at
    its stockholder meeting for the fiscal year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to any REIT Shares or
    directly or indirectly redeem, purchase or otherwise acquire any
    capital stock of any of its Subsidiaries, or make any commitment for
    any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the

                                      B-20
<PAGE>

General Partner, as the case may be, in the exercise of its good faith judgment
as to its fiduciary duties to its stockholders or partners, as applicable,
imposed by law as advised by counsel. The REIT and the Partnership shall
coordinate and cooperate with respect to the timing of such meetings and shall
use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment

                                      B-21
<PAGE>

or supplement thereto, at the time it is filed or becomes effective, will not
include an untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading. The REIT
will advise the Partnership, promptly after it receives notice thereof, of the
time when the Registration Statement may be filed or any supplement or
amendment has been filed or when the Registration Statement will become
effective, the issuance of any stop order, the suspension of the qualification
of the REIT Shares issuable in connection with the Merger for offering or sale
in any jurisdiction, or any request by the SEC for amendment of the Proxy
Statement or comments thereon and responses thereto or requests by the SEC for
additional information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

                                      B-22
<PAGE>

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the

                                      B-23
<PAGE>

  Closing Date, and the Partnership shall have received a certificate of the
  President or an Executive or Senior Vice President of the REIT, dated the
  Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.


                                      B-24
<PAGE>

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of an Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership

                                      B-25
<PAGE>

  consummates a Partnership Acquisition Proposal or enters into an agreement
  to consummate a Partnership Acquisition Proposal to be subsequently
  consummated, the Partnership shall pay as liquidated damages (not as a
  penalty or forfeiture) to the REIT, provided that the REIT was not in
  material breach of its obligations at the time of such termination, an
  amount equal to the lesser of (x) the Partnership's Proportionate Share of
  $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter from its counsel indicating that it has received a ruling
  from the IRS to the effect that the REIT Liquidated Damages Amount payment
  constitutes Qualifying Income. In addition to the REIT Liquidated Damages
  Amount, the REIT shall be entitled to receive from the Partnership (or its
  successor in interest) all documented out-of-pocket costs and expenses
  incurred by it, up to a maximum of the Partnership's Proportionate Share of
  the REIT Expenses. The payments to which the REIT is entitled as described
  above shall be its sole remedy with respect to the termination of this
  Agreement under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.


                                      B-26
<PAGE>

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  nonterminating party shall be entitled to receive from the terminating
  party (or its successor in interest) all of its documented out-of-pocket
  costs and expenses in connection with this Agreement and the transactions
  contemplated thereby. The payments to which the non-terminating party is
  entitled under this Section 8.3(g) shall be its sole remedy with respect to
  the termination of the Agreement under the circumstances contemplated in
  this Section 8.3(g).

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

                                      B-27
<PAGE>

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

     If to the REIT:
       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:

       AAA Net Realty Fund Goodyear, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or

                                      B-28
<PAGE>

  reflect such information. The term "Confidential Material" does not
  include, however, information which (i) at the time of disclosure or
  thereafter is generally available to and known by the public other than as
  a result of a disclosure directly or indirectly by the Receiving Party or
  the Receiving Party Representatives in violation of this Agreement, (ii) at
  the time of disclosure was available on a nonconfidential basis from a
  source other than the Providing Party or the Providing Party
  Representatives, providing that such source is not and was not bound by a
  confidentiality agreement with the Providing Party, (iii) was known by the
  Receiving Party prior to receiving the Confidential Material from the
  Providing Party or has been independently acquired or developed by the
  Receiving Party without violating any of its obligations under this
  Agreement or (iv) is contained in the REIT Reports or Registration
  Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any

                                      B-29
<PAGE>

  director, officer of the other party or any stockholder or partner of the
  other party or any other person with respect to, or (z) make any public
  announcement (except as required by law in respect of actions permitted
  hereby) or proposal or offer whatsoever (including, without limitation, any
  solicitation of consents as such terms are defined or used in Regulation
  14A of the Exchange Act) with respect to, (1) any form of business
  combination or similar or other extraordinary transaction involving the
  other party or any affiliate thereof, including, without limitation, a
  merger, tender or exchange offer or liquidation of the other party's
  assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

                                      B-30
<PAGE>

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

                                      B-31
<PAGE>

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                              H. Kerr Taylor, President and
                                                 Chief Executive Officer

                                          AAA Net Realty Fund Goodyear, Ltd.

                                          By: AAARC Management '90, Inc.
                                              Its General Partner

                                          By: _________________________________
                                                 H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                          By: _________________________________
                                                         President

                                      B-32
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                          AAA NET REALTY FUND IX, LTD.

                               DATED      , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund IX, Ltd., for the purpose of enabling you to evaluate the proposed
merger of your partnership with AmREIT, Inc., a Maryland corporation, which is
a real estate investment trust (REIT). This supplement is designed to summarize
only the risks, effects, fairness and other considerations of the proposed
merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 572,041 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.


                                      S-1
<PAGE>

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited partnership interests. Such an
approval by your partnership's limited partners will be binding on you even if
you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in    % notes due      2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to     , which was determined based on 120% of the
applicable federal rate as of      , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference

                                      S-2
<PAGE>

between the value of the shares of AmREIT common stock and the tax basis of
your partnership interests. If you elect the cash/notes option, your tax will
be based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of the merger consideration received by your partnership over the
tax basis of your partnership's net assets. Some of the gain may be subject to
the 25% rate of tax applicable to certain real property gain. We urge you to
consult with your tax advisor to evaluate the taxes that will be incurred by
you as a result of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $168. To review the tax consequences to the limited
partners of the partnerships in greater detail, see pages     through      of
the proxy statement and "Federal Income Tax Considerations" beginning on page
    of this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

                                      S-3
<PAGE>

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page   , "CONFLICTS OF INTEREST" beginning on page   , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page   , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page   .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page      of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Baptist
Memorial Health, your partnership's largest tenant, will not

                                      S-4
<PAGE>

renew its lease when it expires in August 2007 or will renew its lease only if
your partnership makes significant improvements to the property. Also, should
any of these tenants fail to renew their leases, your partnership would need to
find a new tenant and incur significant additional costs by reason of temporary
vacancy and/or significant rehabilitation and/or tenant improvement costs.

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your partnership
may be significantly reduced. Your partnership has also concentrated its
investments in a limited geographic area. If conditions in this area
deteriorate, your partnership may experience more difficulty in re-leasing its
properties than it would experience if the properties were more geographically
diversified.

   Co-ownership of Property. Your partnership owns one of its properties,
Golden Corral Hwy 1969 (Houston, TX) in co-ownership with Fund X. Your
partnership owns 4.80% of this property and is dependent upon the consent and
cooperation of the majority co-owner to sell or re-lease the property. No
assurance can be given that the co-owner will agree to the sale or re-lease of
the property at such time or under the terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $      per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over your
partnership's adjusted tax basis of its assets. In general, you can expect to
pay tax on $46 per average original $1,000 investment of this gain at long term
capital gains rates, which will be 20%, and $122 of the gain per average
original $1,000 investment will be taxable at the 25% rate. The actual amount
of gain recognized by the partnership and allocated to each limited partner
will depend upon the value ascribed to the shares of AmREIT common stock for
federal income tax purposes. Because the shares will not be publicly traded
until immediately after the merger, it is possible that the value of the shares
used for purposes of calculating the taxable income (or loss) and the taxable
income (or loss) per average original $1,000 investment will differ from the
calculation stated above. Your partnership's federal income tax returns are
subject to review and possible adjustment by the IRS. Under federal income tax
laws, regulations and administrative rulings, certain types of transactions may
be accorded varying interpretations. Accordingly, your partnership's financial
statements, as well as your individual tax return, may be changed to cause them
to conform to the tax treatment resulting from such review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page   of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

   .  provide the limited partners with quarterly cash distributions from
operations;

   .  obtain long-term appreciation in the value of its properties; and


                                      S-5
<PAGE>

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT
nor the general partner or any of their affiliates will receive any
compensation for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER-- Offers from Third
Parties" beginning on page    of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                       Estimated Value of
    Original Limited        Limited Partner                         Estimated Value of  AmREIT Shares per
   Partner Investments      Adjusted Capital     Number of AmREIT     AmREIT Shares      Average $1,000
   Less any Return of      per Average $1,000    Shares Offered to  Payable to Limited   Limited Partner
       Capital(1)        Original Investment(1) Limited Partners(2)    Partners(3)     Adjusted Capital(3)
   -------------------   ---------------------- ------------------- ------------------ -------------------
   <S>                   <C>                    <C>                 <C>                <C>
       $5,390,500         $1,000                 572,041            $5,342,862          $991
</TABLE>
- --------

  (1)  The original limited partner investment in the partnership was
       $5,390,500. These columns reflect, as of March 31, 1999, an adjustment
       to the limited partners' original investments based on return of
       capital, resulting in the adjusted capital balance.

  (2)  The shares of AmREIT common stock payable to the limited partners of
       your partnership as set forth in this chart will not change if AmREIT
       acquires fewer than all of the partnerships in the merger. This number
       assumes that none of the limited partners of the partnership has
       elected the cash/notes option.

  (3)  Values are based on the exchange price of $9.34 established by AmREIT
       and your general partners. Upon listing the shares of AmREIT common
       stock on an exchange, the actual values at which the shares of AmREIT
       common stock will trade on the exchange may be significantly below the
       exchange price.

                                      S-6
<PAGE>

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page      of the proxy statement. The merger,
however, does not result in an all-cash payment to you in the liquidation of
your investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until      , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$40,292 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

The following table sets forth the estimated merger expenses allocable to your
partnership:

<TABLE>
       <S>                                                              <C>
       Pre-closing Transaction Costs:
         Legal......................................................... $    --
         Accounting....................................................     856
         Fairness Opinions/Valuations..................................  33,821
         Printing......................................................     --
         Appraisal Fees................................................   5,234
         Listing Fees..................................................     --
         Miscellaneous.................................................     381
                                                                        -------
           Total....................................................... $40,292
                                                                        =======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

                                      S-7
<PAGE>

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,      1999, at      . We and members of AmREIT's management intend to
solicit actively your support for the merger and would like to use the special
meeting to answer questions about the merger and the solicitation materials (as
defined below) and to explain in person our reasons for recommending that you
vote "For" the merger.

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about      ,
1999 and will continue until the later of (a)      , 1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by       prior to [time], Houston time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If you fail to return a signed
consent form by the end of the solicitation period, your partnership interests
will be counted as voting "Against" the merger and you will receive shares of
AmREIT common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                                      S-8
<PAGE>

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE APPROVED THE MERGER
AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR APPROVAL OF THE
MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page   of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal.  The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page   of the proxy
statement.


                                      S-9
<PAGE>

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page   of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                           Year Ended     Three Months Ended
                                        December 31, 1998   March 31, 1999
                                        ----------------- ---------------------
                                        Actual  Pro Forma Actual     Pro Forma
                                        ------- --------- ---------- ----------
   <S>                                  <C>     <C>       <C>        <C>
   Administrative Reimb.(1)............ $30,378  $  --    $    9,960   $    --
   Cash Distributions(2)...............   3,000     --           750        --
   General Partners' Salary(3).........     --    2,489          --         747
</TABLE>
- --------

(1)  An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
     of gross rental revenues from the properties. No other fees, salaries or
     other compensation were paid by the partnership to its general partners or
     their affiliates during these periods.

(2)  Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of
     the board and chief executive officer of AmREIT and his affiliates
     resulting from ownership of Units and general partner interests. Mr.
     Taylor's employment agreement with AmREIT provides for a fixed base salary
     of $25,000 until June 1999 and $30,000 through June 2000, which amount
     will not increase as a result of the merger.

(3)  Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
     currently entitled to receive as an officer and director of AmREIT
     allocated to the partnership based on the percentage of shares of AmREIT
     to be owned by the limited partners immediately after the merger. No other
     affiliate of the general partner of the partnership will receive
     compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.


                                      S-10
<PAGE>

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax

                                      S-11
<PAGE>

depreciation from the acquired properties will differ from your partnership's
tax depreciation. Accordingly, under certain circumstances, even if AmREIT were
to make the same level of distributions as your partnership, a larger portion
of the distributions could constitute taxable income to you. In addition, the
character of this income to you as a stockholder of AmREIT does not depend on
its character to AmREIT. The income will generally be ordinary dividend income
to you and will be classified as portfolio income under the passive loss rules,
except with respect to capital gains dividends. Furthermore, if AmREIT incurs a
taxable loss, the loss will not be passed through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
   <S>                                                     <C>
   AAA Net Realty Fund IX, Ltd............................        $168.00
</TABLE>
- --------

(1)  Values are based on the exchange price negotiated by your general partners
     and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
     the actual prices at which the shares of AmREIT common stock will trade on
     the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.


                                      S-12
<PAGE>

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until      , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general

                                      S-13
<PAGE>

partners of your partnership, determine to be pro rata based on your respective
capital account balances. The taxable year of your partnership will end at this
time, and you must report in your taxable year that includes the date of the
merger, your share of all income, gain, loss, deduction and credit for your
partnership through the date of the merger (including gain or loss resulting
from the merger described above). If your taxable year is not the calendar
year, you could be required to recognize as income in a single taxable year
your share of your partnership's income attributable to more than one of its
taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership interests (adjusted by your distributive share of income,
gain, loss, deduction and credit for the final taxable year of your partnership
(including any such items recognized by your partnership as a result of the
merger) as well as any distributions you receive in such final taxable year
(other than the distributions of the cash and notes)). Your basis in the notes
distributed to you will equal your adjusted basis in your partnership
interests, reduced (but not below zero) by the amount of any cash distributed
to you and your holding period for the notes for purposes of determining
capital gain or loss from the disposition of the notes will include your
holding period for your partnership interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts) or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

                                      S-14
<PAGE>

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market value of the shares of AmREIT common stock plus the cash and
the issue price of the notes issued in the merger, plus the amount of any
liabilities of the partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                      S-15
<PAGE>

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page     of the proxy statement.

<TABLE>
<CAPTION>
                                                              Three Months Ended
                   1994     1995     1996     1997     1998     March 31, 1999
                 -------- -------- -------- -------- -------- ------------------
<S>              <C>      <C>      <C>      <C>      <C>      <C>
Distributions..  $452,802 $458,193 $458,462 $460,592 $462,721      $232,115
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page    .

List of Investors

   Under the partnership agreement and Nebraska law, a limited partner may
obtain a list of the names, addresses and number of partnership interests owned
by the other limited partners entitled to so vote on the merger by making
written request therefor from the general partners, c/o Larry Mangum, Chief
Financial Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824,
Houston, Texas 77046. At the time of making the request, the requesting limited
partner must submit $10.00 in payment for the costs of copying and mailing the
list and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page    ,

                                      S-16
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund IX, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund IX, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as the President of American Asset Advisors
Management Corporation IX, the general partner of the Partnership ( the
"General Partner"). The Partnership owns interests in five retail properties.
Following the Adviser Acquisition, Mr. Taylor and his affiliated corporation
retained their fiduciary responsibilities associated with such General Partner
of the Partnership. However, the Partnership's properties are currently managed
by AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 572,041 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the undated Agreement of Limited Partnership of
  the Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund IX, Ltd. in connection with the Transaction is fair to them from a
financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.


Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund IX, LTD
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund IX,
Ltd., a Nebraska limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and American Asset Advisers
Management Corporation IX, a Nebraska corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Nebraska Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation
and shall remain directors until their successors are duly elected and
qualified or their prior resignation, removal or death.

                                   SECTION 2

                     Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

  2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

  2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             Partnership Interests

  3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part of holder
  thereof, be converted into REIT Shares or Cash/Notes determined in
  accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership

                                Net Asset Value

<TABLE>
<CAPTION>
      Negotiated Price of               Net Cash at                       Partnership
     Partnership Properties            March 31, 1999                   Net Asset Value
     ----------------------            --------------                   ---------------
     <S>                               <C>                              <C>
           $5,251,000                     $91,862                         $5,342,862
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                            No. of REIT
                                       No. of REIT                         Shares Offered
                                      Shares Offered                          per Unit
                                      --------------                       --------------
     <S>                              <C>                                  <C>
     To Limited Partners:                572,041                               106.12
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of                                      Marketing/
     Partnership   Partnership Liquidation  Brokers'    Legal/    Contingency Liquidation
        Value       Expenses    Discount   Commission   Closing        V         Value
     -----------   ----------- ----------- ----------  ---------  ----------- -----------
     <S>           <C>         <C>         <C>         <C>        <C>         <C>
     $5,241,876     ($25,913)   ($262,094) ($157,256)  ($131,047)  ($104,838) $4,580,728
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                                   Amount of   Maximum Principal    Principal
                Maximum Aggregate Cash Offered     Amount of      Amount of Note
                 Amount of Cash     per Unit     Notes Offered   Offered Per Unit
                ----------------- ------------ ----------------- ----------------
     <S>        <C>               <C>          <C>               <C>
     To
      Limited
      Partners:     $233,489          $85         $2,011,401           $762
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").


                                      B-3
<PAGE>

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share dividend,
  subdivision, reclassification, recapitalization, share split, reverse share
  split, combination, exchange of shares or the like, the number of REIT
  Shares to be issued in the Merger shall be appropriately adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $5,251,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the

                                      B-4
<PAGE>

  transfer records of the Partnership, payment may be made to a person other
  than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit Certificate shall be deemed at
  anytime after the Effective Time to represent only the right to receive
  upon such surrender the Merger Consideration, without interest, into which
  the Units previously represented by such Unit Certificate shall have been
  converted pursuant to Section 3.1 hereof, and any dividends or other
  distributions to which such holder is entitled pursuant to the terms of the
  Agreement of Limited Partnership. No interest will be paid or will accrue
  on the Merger Consideration upon the surrender of any Unit Certificate or
  on any cash payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations And Warranties
                               Of The Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Nebraska. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified

                                      B-5
<PAGE>

  would not have a material adverse effect on the business, results of
  operations or financial condition of the Partnership (a "Partnership
  Material Adverse Effect"). The Partnership has all requisite power and
  authority to own, operate, lease and encumber its properties and carry on
  its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation would have a Partnership Material Adverse Effect. The
  Partnership has obtained all licenses, permits and other authorizations and
  has taken all actions required by applicable law or governmental
  regulations in connection with its business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  Partnership Material Adverse Effect. A copy of the Partnership's Agreement
  of Limited Partnership and Certificate of Limited Partnership
  (collectively, the "Partnership Organizational Documents") have been
  delivered or made available to the REIT and its counsel and such documents
  will be listed in the Partnership Disclosure Letter and were or will be
  true and correct when delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4. Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

4.5 Financial Statements.

     (a) The audited financial statements of the Partnership for the fiscal
  years ended December 31, 1998 and 1997 and the unaudited financial
  statements for the fiscal quarter ended March 31, 1999 (collectively, the
  "Partnership Financial Statements") present fairly, in conformity with
  generally accepted accounting principles applied on a consisted basis
  (except as may be indicated in the notes thereto), the financial position
  of the Partnership as of the dates thereof and its results of operations
  and cash flows for the periods then ended (subject to normal year-end
  adjustments in the case of the interim financial statements). Copies of the
  Partnership Financial Statements have been delivered or made available to
  the REIT and its financial advisers and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the

                                      B-6
<PAGE>

  Partnership has no material liabilities or obligations of any nature
  (whether accrued, absolute, contingent or otherwise) that would be required
  to be reflected on, or reserved against in, a balance sheet of the
  Partnership or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a Partnership Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated hereby in
accordance with the terms hereof will: (a) conflict with or result in a breach
of any provisions of the Agreement of Limited Partnership of the Partnership;
(b) except as contemplated by the Partnership Ancillary Agreements or as set
forth in the Partnership Disclosure Letter, violate, or conflict with, or
result in a breach of any provision of, or constitute a default (or an event
which, with notice or lapse of time or both, would constitute a default) under,
or result in the termination or in a right of termination or cancellation of,
or accelerate the performance required by, or result in the creation of any
lien, security interest, charge or encumbrance upon any of the properties of
the Partnership under, or result in being declared void, voidable or without
further binding effect, any of the terms, conditions or provisions of any note,
bond, mortgage, indenture, deed of trust or any license, franchise, permit,
lease, contract, agreement or other instrument, commitment or obligation to
which the Partnership is a party, or by which the Partnership or any of its
properties is bound or affected, except for any of the foregoing matters which,
individually or in the aggregate, would not have a Partnership Material Adverse
Effect; or (c) other than the filings provided for in this Agreement to effect
the Merger, any filings required under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), the Securities Act of 1933, as amended (the
"Securities Act"), or applicable state securities and "Blue Sky" laws
(collectively, the "Regulatory Filings"), require any consent, approval or
authorization of, or declaration, filing or registration with, any domestic
governmental or regulatory authority, except where the failure to obtain any
such consent, approval or authorization of, or declaration, filing or
registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

  4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are

                                      B-7
<PAGE>

  accurate and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods and periods subsequent to the periods covered by
  such returns. The Partnership has not received notice that the federal,
  state and local income and franchise tax returns of the Partnership have
  been or will be examined by any taxing authority. The Partnership has not
  executed or filed with the Internal Revenue Service (the "IRS") or any
  other taxing authority any agreement now in effect extending the period for
  assessment or collection of any income or other taxes.

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

  4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any

                                      B-8
<PAGE>

  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose building systems
  are not in working order in any material respect; and (iv) there is (A) no
  physical damage to any Partnership Property in excess of $10,000 for which
  there is no insurance in effect covering the cost of the restoration, (B)
  no current renovation to any Partnership Property the cost of which exceeds
  $10,000 and (C) no current restoration (excluding tenant improvements) of
  any Partnership Property, the cost of which exceeds $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There

                                      B-9
<PAGE>

is no unfair labor practice or labor arbitration proceeding pending or, to the
actual knowledge of the General Partner, threatened against the Partnership
relating to its business, except for any such proceeding which would not have a
Partnership Material Adverse Effect. To the actual knowledge of the General
Partner, there are no organizational efforts with respect to the formation of a
collective bargaining unit presently being made or threatened involving
employees of the Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the
obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                      B-10
<PAGE>

4.21 SEC Documents.

     (a) The Partnership has made available or will make available to the
  REIT prior to      , 1999, each registration statement, report, proxy
  statement or information statement and all exhibits thereto prepared by it
  or relating to its properties since January 1, 1995, each in the form
  (including exhibits and any amendments thereto) filed with the U.S.
  Securities and Exchange Commission (the "SEC") (collectively, the
  "Partnership Reports"). The Partnership Reports, which were or will be
  filed with the SEC in a timely manner, constitute all forms, reports and
  documents required to be filed by the Partnership under the Securities Act,
  the Exchange Act and the rules and regulations promulgated thereunder
  (collectively the "Securities Laws") for the periods stated above.

     (b) To the General Partner's actual knowledge, as of their respective
  dates, the Partnership Reports (i) complied as to form in all material
  respects with the applicable requirements of the Securities Laws and (ii)
  did not contain any untrue statement of a material fact or omit to state a
  material fact required to be stated therein or necessary to make the
  statements made therein, in the light of the circumstances under which they
  were made, not misleading. To the General Partner's actual knowledge, each
  of the balance sheets of the Partnership included in or incorporated by
  reference into the Partnership Reports (including the related notes and
  schedules) fairly presents the financial position of the Partnership as of
  its date and each of the consolidated statements of income, retained
  earnings and cash flows of the Partnership included in or incorporated by
  reference into the Partnership Reports (including any related notes and
  schedules) fairly presents the results of operations, retained earnings and
  cash flows, as the case may be, of the Partnership for the periods set
  forth therein (subject, in the case of unaided statements, to normal year-
  end audit adjustments which would not be material in amount or effect), in
  each case in accordance with generally accepted accounting principles
  consistently applied during the periods involved, except as may be noted
  therein and except, in the case of the unaided statements, as permitted by
  the Securities Laws.

                                   SECTION 5

                   Representations And Warranties Of The REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

                                      B-11
<PAGE>

       (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
    Subsidiary is in violation of any order of any court, governmental
    authority or arbitration board or tribunal, or any law, ordinance,
    governmental rule or regulation to which the REIT or any REIT
    Subsidiary or any of their respective properties or assets are subject,
    where such violation would have a REIT Material Adverse Effect. The
    REIT and its Subsidiaries have obtained all licenses, permits and other
    authorizations and have taken all actions required by applicable law or
    governmental regulations in connection with their business as now
    conducted, where the failure to obtain any such item or to take any
    such action would have a REIT Material Adverse Effect. Copies of the
    REIT's and its Subsidiaries' Articles of Incorporation, Bylaws,
    organizational documents and partnership and joint venture agreements
    have been or will be prior to the Closing, delivered or made available
    to the Partnership and such documents will be listed in the REIT
    Disclosure Letter and were or will be true and correct when delivered
    or made available. For the purposes of this Section 5.1, the term
    "Subsidiary" shall include the entities set forth in the REIT
    Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by the REIT's stockholders. There are no agreements or understandings
to which the REIT is a party with respect to the voting of any REIT Shares or
which restrict the transfer of any such shares, except in order to protect its
REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

                                      B-12
<PAGE>

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will:

     (a) conflict with or result in a breach of any provisions of the REIT's
  Articles of Incorporation or Bylaws; (b) violate, or conflict with, or
  result in a breach of any provision of, or constitute a default (or an
  event which, with notice or lapse of time or both, would constitute a
  default) under, or result in the termination or in a right of termination
  or cancellation of, or accelerate the performance required by, or result in
  the creation of any lien, security interest, charge or encumbrance upon any
  of the properties of the REIT or its Subsidiaries under, or result in being
  declared void, voidable or without further binding effect, any of the
  terms, conditions or provisions of any note, bond, mortgage, indenture,
  deed of trust or any license, franchise, permit, lease, contract, agreement
  or other instrument, commitment or obligation to which the REIT or any of
  its Subsidiaries is a party, or by which the REIT or any of its
  Subsidiaries or any of their properties is bound or affected, except for
  any of the foregoing matters which, individually or in the aggregate, would
  not have a REIT Material Adverse Effect; or (c) other than the Regulatory
  Filings require any consent, approval or authorization of, or declaration,
  filing or registration with, any domestic governmental or regulatory
  authority, except where the failure to obtain such consent, approval or
  authorization of, or declaration, filing or registration with, any
  governmental or regulatory authority would not have a REIT Material Adverse
  Effect.

5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules) fairly presents the results of operations, retained
  earnings or cash flows, as the case may be, of the REIT and the REIT
  Subsidiaries for the periods set forth therein (subject, in the case of
  unaided statements, to normal year-end audit adjustments which would not be
  material in amount or effect), in each case in accordance with generally
  accepted accounting principles consistently applied during the periods
  involved, except as may be noted therein and except, in the case of the
  unaided statements, as permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

                                      B-13
<PAGE>

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made available to representatives of the Partnership or will be so
  delivered or made available prior to the Closing. The REIT (i) has
  qualified to be taxed as a REIT pursuant to Sections 856 through 859 of the
  Code for its taxable years ended December 31, 1995 through 1998, inclusive;
  (ii) has operated, and intends to continue to operate, in such a manner as
  to qualify to be taxed as a REIT pursuant to Sections 856 through 859 of
  the Code for its taxable year ended on the effective date of the Merger;
  and (iii) has not taken or omitted to take any action which could result
  in, and each of the executive officers of the REIT, each acting in his
  respective capacity as such, has no actual knowledge of, a challenge to its
  status as a REIT. The REIT represents that each of its Subsidiaries is a
  Qualified REIT Subsidiary as defined in Section 856(i) of the Code. Neither
  the REIT nor any of its Subsidiaries holds any asset (x) the disposition of
  which could be subject to rules similar to Section 1374 of the Code as a
  result of an election under IRS Notice 88-19 or (y) that is subject to a
  consent filed pursuant to Section 341(f) of the Code and regulations
  thereunder. For purposes of this Section 5.10, "taxes" includes any
  interest, penalty or additional amount payable with respect to any tax.

                                      B-14
<PAGE>

5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and other means of egress and ingress
  to and from any of the REIT Properties that has not been obtained and is
  not in full force and effect, or any pending threat of modification or
  cancellation of any of same; (ii) neither the REIT nor its Subsidiaries has
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the REIT Properties issued by any governmental authority;
  (iii) there are no structural defects relating to the REIT Properties and
  no REIT Properties whose building systems are not in working order in any
  material respect; and (iv) there is (A) no physical damage to any the REIT
  Property in excess of $100,000 for which there is no insurance in effect
  covering the cost of the restoration, (B) no current renovation to any the
  REIT Property the cost of which exceeds $100,000 and (C) no current
  restoration (excluding tenant improvements) of any the REIT Property the
  cost of which exceeds $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar

                                      B-15
<PAGE>

  laws, codes, ordinances, orders or regulations that are or will be violated
  by the continued maintenance, operation or use of any buildings or other
  improvements on any of the REIT Properties or by the continued maintenance,
  operation or use of the parking areas in any material respect. All work to
  be performed, payments to be made and actions to be taken by the REIT or
  its Subsidiaries prior to the date hereof pursuant to any agreement entered
  into with a governmental body or authority in connection with a site
  approval, zoning reclassification or other similar action relating to the
  REIT Properties (e.g., Local Improvement District, Road Improvement
  District, Environmental Mitigation) has been performed, paid or taken, as
  the case may be, and the REIT is not aware of any planned or proposed work,
  payments or actions that may be required after the date hereof pursuant to
  such agreements, except as set forth in the REIT Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the

                                      B-16
<PAGE>

terms of this Agreement, will be validly issued, fully paid and nonassessable,
except that stockholders may be subject to further assessment with respect to
certain claims for tort, contract, taxes, statutory liability and otherwise in
some jurisdictions to the extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,

                                      B-17
<PAGE>

forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition

                                      B-18
<PAGE>

Proposal (other than a confidentiality agreement in customary form)) or (z)
affect any other obligation of any party under this Agreement.

  6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or future
    affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

                                      B-19
<PAGE>

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share dividend, recapitalization or other similar
    transaction, (B) grant, confer or award any option, warrant, conversion
    right or other right not existing on the date hereof to acquire any
    shares of its capital stock (except pursuant to any employee incentive
    plan approved by shareholders), (C) amend any employment agreement with
    any of its present or future officers or the Board or (D) adopt any new
    employee benefit plan (including any share option, share benefit or
    share purchase plan), except the employee incentive plan to be voted on
    at its stockholder meeting for the fiscal year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to any REIT Shares or
    directly or indirectly redeem, purchase or otherwise acquire any
    capital stock of any of its Subsidiaries, or make any commitment for
    any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

                                      B-20
<PAGE>

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information

                                      B-21
<PAGE>

relating to commitments, contracts, titles and financial position, or otherwise
pertaining to the business and affairs of the Partnership and the REIT and
their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall

                                      B-22
<PAGE>

be the fraction the numerator of which is the number of votes cast "For" the
Merger and the denominator of which is the total number of votes cast on the
Merger. The General Partners' Proportionate Share of the Partnership Merger
Expenses, for purposes of this Merger Agreement, shall be the fraction the
numerator of which is the number of votes cast "Against" the Merger and
abstentions and the denominator of which is the total number of votes cast on
the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16  Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                      B-23
<PAGE>

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

                                      B-24
<PAGE>

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;


                                      B-25
<PAGE>

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter from its counsel indicating that it has received a ruling
  from the IRS to the effect that the REIT Liquidated Damages Amount payment
  constitutes Qualifying Income. In addition to the REIT Liquidated Damages
  Amount, the REIT shall be entitled to receive from the Partnership (or its
  successor in interest) all documented out-of-pocket costs and expenses
  incurred by it, up to a maximum of the Partnership's Proportionate Share of
  the REIT Expenses. The payments to which the REIT is entitled as described
  above

                                      B-26
<PAGE>

  shall be its sole remedy with respect to the termination of this Agreement
  under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  non-terminating party shall be entitled to receive from the terminating
  party (or its successor in interest) all of its documented out-of-pocket
  costs and expenses in connection with this Agreement and the transactions
  contemplated thereby. The payments to which the non-terminating party is
  entitled under this Section 8.3(g) shall be its sole remedy with respect to
  the termination of the Agreement under the circumstances contemplated in
  this Section 8.3(g).

                                      B-27
<PAGE>

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

     If to the REIT:

       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President
       Telecopy: (713) 850-0498

                                      B-28
<PAGE>

     If to the Partnership:

       AAA Net Realty Fund IX, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source is not and was
  not bound by a confidentiality agreement with the Providing Party, (iii)
  was known by the Receiving Party prior to receiving the Confidential
  Material from the Providing Party or has been independently acquired or
  developed by the Receiving Party without violating any of its obligations
  under this Agreement or (iv) is contained in any Partnership Reports or the
  REIT Reports or Registration Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the

                                      B-29
<PAGE>

  Receiving Party or the Receiving Party Representatives, in whole or in
  part, and will not be used by the Receiving Party or the Receiving Party
  Representatives, directly or indirectly, for any purpose other than in
  connection with this Agreement, the Merger or the evaluating, negotiating
  or advising with respect to a transaction contemplated herein. Moreover,
  each Receiving Party agrees to transmit Confidential Material to the
  Receiving Party Representatives only if and to the extent that the
  Receiving Party Representatives need to know the Confidential Material for
  purposes of such transaction and are informed by such Receiving Party of
  the confidential nature of the Confidential Material and of the terms of
  this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or

                                      B-30
<PAGE>

  the board of directors of the General Partner(s), as applicable, or
  policies of the other party or any affiliate thereof, (5) any request or
  proposal to waive, terminate or amend the provisions of this Section 9.5,
  or (6) any proposal or other statement inconsistent with the terms of this
  Section 9.5 or (B) instigate, encourage, join, act in concert with or
  assist (including, without limitation, providing or assisting in any way in
  the obtaining of financing for, or acting as a joint or co-bidder for the
  other party with) any third party to do any of the foregoing, unless and
  until such party has received the prior written invitation or approval of a
  majority of the Board or the General Partner(s), as applicable, to do any
  of the foregoing; provided that, without such invitation or approval,
  either party may at any time, on a confidential non-public basis, submit to
  the Chief Executive Officer of the REIT or the General Partner(s), as
  applicable, a proposal to (a) amend any of the provisions of this Section
  9.5(e) or (b) effect a business combination or other extraordinary
  transaction with the other party providing for the acquisition of all or
  substantially all of the assets or the securities of the other party,
  including, without limitation, a merger, tender offer or exchange offer.
  Each party hereto agrees that it will not agree with any third party to
  waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

                                      B-31
<PAGE>

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

                                      B-32
<PAGE>

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                              H. Kerr Taylor, President and
                                                 Chief Executive Officer

                                          AAA Net Realty Fund IX, Ltd.

                                          By: American Asset Advisers
                                              Management Corporation, IX
                                              Its General Partner

                                          By: _________________________________
                                                 H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                      B-33
<PAGE>

                                  AMREIT, INC.

                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                          AAA NET REALTY FUND X, LTD.

                               DATED      , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund X, Ltd., for the purpose of enabling you to evaluate the proposed
merger of your partnership with AmREIT, Inc., a Maryland corporation, which is
a real estate investment trust (REIT). This supplement is designed to summarize
only the risks, effects, fairness and other considerations of the proposed
merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 1,123,662 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in    % notes due      2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to     , which was determined based on 120% of the
applicable federal rate as of      , 1999. Please note that you may only elect
the cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of

                                      S-2
<PAGE>

the merger consideration received by your partnership over the tax basis of
your partnership's net assets. Some of the gain may be subject to the 25% rate
of tax applicable to certain real property gain. We urge you to consult with
your tax advisor to evaluate the taxes that will be incurred by you as a result
of your participation in the merger.

   We have estimated, based on the exchange price, that the taxable gain
realized by your partnership per average original $1,000 investment in your
partnership will be $19. To review the tax consequences to the limited partners
of the partnerships in greater detail, see pages     through      of the proxy
statement and "Federal Income Tax Considerations" beginning on page     of this
supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page    of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page   .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.

                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page  , "CONFLICTS OF INTEREST" beginning on page  , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page  , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page  .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page   of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Comp USA,
your partnership's largest tenant, will not renew its lease when it expires in
August 2009 or will renew its lease only if your partnership makes significant
improvements to the property. Also, should any of these tenants fail to renew
their leases, your partnership would need to find a new tenant and incur
significant additional costs by reason of temporary vacancy and/or significant
rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns several of its properties,
Golden Corral Hwy 1960 (Houston, TX), Wherehouse Entertainment (Independence,
MO), and Just For Feet (Tucson, AZ) in co-ownership with other funds. Your
partnership owns 95.20%, 45.16%, and 18.25%, respectively, of these properties
and is dependent upon the consent and cooperation of the majority co-owner to
sell or re-lease the property. No assurance can be given that the co-owner
will agree to the sale or re-lease of the property at such time or under the
terms your partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $      per average original $1,000 investment, an
amount equal to their allocable share of the excess of the sum of the fair
market value of the merger consideration received by your partnership over
your partnership's adjusted tax basis of its assets. In general, you can
expect to pay tax on $(28) per average original $1,000 investment of this gain
at long term capital gains rates, which will be 20%, and $47 of the gain per
average original $1,000 investment will be taxable at the 25% rate. The actual
amount of gain recognized by the partnership and allocated to each limited
partner will depend upon the value ascribed to the shares of AmREIT common
stock for federal income tax purposes. Because the shares will not be publicly
traded until immediately after the merger, it is possible that the value of
the shares used for purposes of calculating the taxable income (or loss) and
the taxable income (or loss) per average original $1,000 investment will
differ from the calculation stated above. Your partnership's federal income
tax returns are subject to review and possible adjustment by the IRS. Under
federal income tax laws, regulations and administrative rulings, certain types
of transactions may be accorded varying interpretations. Accordingly, your
partnership's financial statements, as well as your individual tax return, may
be changed to cause them to conform to the tax treatment resulting from such
review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page      of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the

                                      S-5
<PAGE>

operations of your partnership, AmREIT is entitled to annual property
management fees equal to 3% of gross rental revenues. Also, the services
agreement provides for payment of reimbursement fees of up to 7.5% of your
partnership's gross rental revenues. This relationship will terminate after the
merger if your partnership merges into AmREIT. If your partnership participates
in the merger, neither AmREIT nor the general partner or any of their
affiliates will receive any compensation for services rendered in connection
with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER-- Offers from Third
Parties" beginning on page    of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                         Number of AmREIT                    Estimated Value of
 Original Limited      Limited Partner    Shares Offered   Estimated Value    AmREIT Shares per
Partner Investments   Adjusted Capital          to         of AmREIT Shares    Average $1,000
Less any Return of   per Average $1,000      Limited      Payable to Limited   Limited Partner
    Capital(1)       Original Investment   Partners(2)       Partners(3)     Adjusted Capital(3)
- -------------------  ------------------- ---------------- ------------------ -------------------
<S>                  <C>                 <C>              <C>                <C>
    $11,453,610            $1,000           1,123,662        $10,495,000            $916
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $11,453,610.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page      of the proxy statement. The merger,
however, does not result in an all-cash payment to you in the liquidation of
your investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until      , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.

                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$79,147 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                               <C>
      Pre-closing Transaction Costs:
        Legal.......................................................... $   --
        Accounting.....................................................   1,682
        Fairness Opinions/Valuations...................................  66,435
        Printing.......................................................     --
        Appraisal Fees.................................................  10,281
        Listing Fees...................................................     --
        Miscellaneous..................................................     748
                                                                        -------
          Total........................................................ $79,147
                                                                        =======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,      1999, at      . We and members of AmREIT's management intend to
solicit actively your support for the merger and would like to use the special
meeting to answer questions about the merger and the solicitation materials (as
defined below) and to explain in person our reasons for recommending that you
vote "For" the merger.

                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about      ,
1999 and will continue until the later of (a)      ,1999 (a date not more than
60 calendar days from the initial delivery of the solicitation materials), or
(b) such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by       prior to [time], Houston time, on the last
day of the solicitation period will be effective provided that such consent
form has been properly completed and signed. If you fail to return a signed
consent form by the end of the solicitation period, your partnership interests
will be counted as voting "Against" the merger and you will receive shares of
AmREIT common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

Based upon his analysis of the merger, the general partners reasonably believe
that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE

                                      S-8
<PAGE>

APPROVED THE MERGER AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR
APPROVAL OF THE MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page   of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page   of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page   of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                           Year Ended     Three Months Ended
                                        December 31, 1998   March 31, 1999
                                        ----------------- ----------------------
                                        Actual  Pro Forma  Actual    Pro Forma
                                        ------- --------- ---------- -----------
      <S>                               <C>     <C>       <C>        <C>
      Administrative Reimb.(1)......... $74,734   $ --    $   19,716   $    --
      Cash Distributions(2)............   5,400     --         1,850        --
      General Partners' Salary(3)......     --    4,889          --       1,467
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.


                                      S-11
<PAGE>

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
      <S>                                                  <C>
      AAA Net Realty Fund X, Ltd..........................        $19.00
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until      , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

                                      S-12
<PAGE>

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership

                                      S-13
<PAGE>

interests (adjusted by your distributive share of income, gain, loss, deduction
and credit for the final taxable year of your partnership (including any such
items recognized by your partnership as a result of the merger) as well as any
distributions you receive in such final taxable year (other than the
distributions of the cash and notes)). Your basis in the notes distributed to
you will equal your adjusted basis in your partnership interests, reduced (but
not below zero) by the amount of any cash distributed to you and your holding
period for the notes for purposes of determining capital gain or loss from the
disposition of the notes will include your holding period for your partnership
interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts) or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market

                                      S-14
<PAGE>

value of the shares of AmREIT common stock plus the cash and the issue price of
the notes issued in the merger, plus the amount of any liabilities of the
partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page   of the proxy statement.

<TABLE>
<CAPTION>
                                                              Three Months Ended
                   1994     1995     1996     1997     1998     March 31, 1999
                 -------- -------- -------- -------- -------- ------------------
<S>              <C>      <C>      <C>      <C>      <C>      <C>
Distributions..  $515,254 $879,065 $916,861 $923,253 $927,972      $465,704
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page  .

List of Investors

   Under the partnership agreement and Nebraska law, a limited partner may
obtain a list of the names, addresses and number of partnership interests owned
by the other limited partners entitled to so vote on the merger by making
written request therefor from the general partners, c/o Larry Mangum, Chief
Financial Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824,
Houston, Texas 77046. At the time of making the request, the requesting limited
partner must submit $10.00 in payment for the costs of copying and mailing the
list and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page  .

                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund X, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund X, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as the President of American Asset Advisors
Management Corporation X, the general partner of the Partnership ( the "General
Partner"). The Partnership owns interests in eight retail properties. Following
the Adviser Acquisition, Mr. Taylor and his affiliated corporation retained
their fiduciary responsibilities associated with such General Partner of the
Partnership. However, the Partnership's properties are currently managed by
AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 1,123,662 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the 1992 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund X, Ltd. in connection with the Transaction is fair to them from a
financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund X, LTD
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund X,
Ltd., a Nebraska limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and American Asset Advisers
Management Corporation X, a Nebraska corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Nebraska Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing. Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             Partnership Interests

   3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

   (b) Partnership Interests. At the Effective Time, the Units of the
Partnership issued and outstanding immediately prior to the Effective Time
shall, by virtue of the Merger and without any action on the part of holder
thereof, be converted into REIT Shares or Cash/Notes determined in accordance
with the Partnership's Net Asset Value or Liquidation Value, respectively, as
set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
      Negotiated Price of               Net Cash at                       Partnership
     Partnership Properties            March 31, 1999                   Net Asset Value
     ----------------------            --------------                   ---------------
     <S>                               <C>                              <C>
          $10,495,000                       --                            $10,495,000
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                            No. of REIT
                                       No. of REIT                         Shares Offered
                                      Shares Offered                          per Unit
                                      --------------                       --------------
     <S>                              <C>                                  <C>
     To Limited Partners:               1,123,662                              98.11
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of
     Partnership   Partnership Liquidation  Brokers'    Legal/    Marketing/  Liquidation
        Value       Expenses    Discount   Commission   Closing   Contingency    Value
     -----------   ----------- ----------- ----------  ---------  ----------- -----------
     <S>           <C>         <C>         <C>         <C>        <C>         <C>
     $10,483,870    $(51,827)   $(524,194) $(314,516)  $(282,097)  $(209,677) $9,121,559
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                              Maximum      Amount of       Maximum         Principal
                             Aggregate    Cash Offered Principal Amount  Amount of Note
                           Amount of Cash   per Unit   of Notes Offered Offered Per Unit
                           -------------- ------------ ---------------- ----------------
     <S>                   <C>            <C>          <C>              <C>
     To Limited Partners:     $446,978        $80         $4,022,802          $717
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share

                                      B-3
<PAGE>

  dividend, subdivision, reclassification, recapitalization, share split,
  reverse share split, combination, exchange of shares or the like, the
  number of REIT Shares to be issued in the Merger shall be appropriately
  adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $10,495,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit

                                      B-4
<PAGE>

  Certificate shall be deemed at anytime after the Effective Time to
  represent only the right to receive upon such surrender the Merger
  Consideration, without interest, into which the Units previously
  represented by such Unit Certificate shall have been converted pursuant to
  Section 3.1 hereof, and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the Agreement of Limited
  Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations and Warranties
                               of the Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Nebraska. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation

                                      B-5
<PAGE>

  would have a Partnership Material Adverse Effect. The Partnership has
  obtained all licenses, permits and other authorizations and has taken all
  actions required by applicable law or governmental regulations in
  connection with its business as now conducted, where the failure to obtain
  any such item or to take any such action would have a Partnership Material
  Adverse Effect. A copy of the Partnership's Agreement of Limited
  Partnership and Certificate of Limited Partnership (collectively, the
  "Partnership Organizational Documents") have been delivered or made
  available to the REIT and its counsel and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The audited financial statements of the Partnership for the fiscal
  years ended December 31, 1998 and 1997 and the unaudited financial
  statements for the fiscal quarter ended March 31, 1999 (collectively, the
  "Partnership Financial Statements") present fairly, in conformity with
  generally accepted accounting principles applied on a consisted basis
  (except as may be indicated in the notes thereto), the financial position
  of the Partnership as of the dates thereof and its results of operations
  and cash flows for the periods then ended (subject to normal year-end
  adjustments in the case of the interim financial statements). Copies of the
  Partnership Financial Statements have been delivered or made available to
  the REIT and its financial advisers and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

                                      B-7
<PAGE>

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose

                                      B-8
<PAGE>

  building systems are not in working order in any material respect; and (iv)
  there is (A) no physical damage to any Partnership Property in excess of
  $10,000 for which there is no insurance in effect covering the cost of the
  restoration, (B) no current renovation to any Partnership Property the cost
  of which exceeds $10,000 and (C) no current restoration (excluding tenant
  improvements) of any Partnership Property, the cost of which exceeds
  $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the

                                      B-9
<PAGE>

obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

   4.21 SEC Documents.

     (a) The Partnership has made available or will make available to the
  REIT prior to      , 1999, each registration statement, report, proxy
  statement or information statement and all exhibits thereto prepared by it
  or relating to its properties since January 1, 1995, each in the form
  (including exhibits and any amendments thereto) filed with the U.S.
  Securities and Exchange Commission (the "SEC") (collectively, the
  "Partnership Reports"). The Partnership Reports, which were or will be
  filed with the SEC in a timely manner, constitute all forms, reports and
  documents required to be filed by the Partnership under the Securities Act,
  the Exchange Act and the rules and regulations promulgated thereunder
  (collectively the "Securities Laws") for the periods stated above.

                                      B-10
<PAGE>

     (b) To the General Partner's actual knowledge, as of their respective
  dates, the Partnership Reports (i) complied as to form in all material
  respects with the applicable requirements of the Securities Laws and (ii)
  did not contain any untrue statement of a material fact or omit to state a
  material fact required to be stated therein or necessary to make the
  statements made therein, in the light of the circumstances under which they
  were made, not misleading. To the General Partner's actual knowledge, each
  of the balance sheets of the Partnership included in or incorporated by
  reference into the Partnership Reports (including the related notes and
  schedules) fairly presents the financial position of the Partnership as of
  its date and each of the consolidated statements of income, retained
  earnings and cash flows of the Partnership included in or incorporated by
  reference into the Partnership Reports (including any related notes and
  schedules) fairly presents the results of operations, retained earnings and
  cash flows, as the case may be, of the Partnership for the periods set
  forth therein (subject, in the case of unaided statements, to normal year-
  end audit adjustments which would not be material in amount or effect), in
  each case in accordance with generally accepted accounting principles
  consistently applied during the periods involved, except as may be noted
  therein and except, in the case of the unaided statements, as permitted by
  the Securities Laws.

                                   SECTION 5

                   Representations and Warranties of The Reit

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT

                                      B-11
<PAGE>

  Disclosure Letter and were or will be true and correct when delivered or
  made available. For the purposes of this Section 5.1, the term "Subsidiary"
  shall include the entities set forth in the REIT Disclosure Letter, which
  are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by the REIT's stockholders. There are no agreements or understandings
to which the REIT is a party with respect to the voting of any REIT Shares or
which restrict the transfer of any such shares, except in order to protect its
REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected,

                                      B-12
<PAGE>

except for any of the foregoing matters which, individually or in the
aggregate, would not have a REIT Material Adverse Effect; or (c) other than the
Regulatory Filings require any consent, approval or authorization of, or
declaration, filing or registration with, any domestic governmental or
regulatory authority, except where the failure to obtain such consent, approval
or authorization of, or declaration, filing or registration with, any
governmental or regulatory authority would not have a REIT Material Adverse
Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules) fairly presents the results of operations, retained
  earnings or cash flows, as the case may be, of the REIT and the REIT
  Subsidiaries for the periods set forth therein (subject, in the case of
  unaided statements, to normal year-end audit adjustments which would not be
  material in amount or effect), in each case in accordance with generally
  accepted accounting principles consistently applied during the periods
  involved, except as may be noted therein and except, in the case of the
  unaided statements, as permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

                                      B-13
<PAGE>

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made available to representatives of the Partnership or will be so
  delivered or made available prior to the Closing. The REIT (i) has
  qualified to be taxed as a REIT pursuant to Sections 856 through 859 of the
  Code for its taxable years ended December 31, 1995 through 1998, inclusive;
  (ii) has operated, and intends to continue to operate, in such a manner as
  to qualify to be taxed as a REIT pursuant to Sections 856 through 859 of
  the Code for its taxable year ended on the effective date of the Merger;
  and (iii) has not taken or omitted to take any action which could result
  in, and each of the executive officers of the REIT, each acting in his
  respective capacity as such, has no actual knowledge of, a challenge to its
  status as a REIT. The REIT represents that each of its Subsidiaries is a
  Qualified REIT Subsidiary as defined in Section 856(i) of the Code. Neither
  the REIT nor any of its Subsidiaries holds any asset (x) the disposition of
  which could be subject to rules similar to Section 1374 of the Code as a
  result of an election under IRS Notice 88-19 or (y) that is subject to a
  consent filed pursuant to Section 341(f) of the Code and regulations
  thereunder. For purposes of this Section 5.10, "taxes" includes any
  interest, penalty or additional amount payable with respect to any tax.

   5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

                                      B-14
<PAGE>

   5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and other means of egress and ingress
  to and from any of the REIT Properties that has not been obtained and is
  not in full force and effect, or any pending threat of modification or
  cancellation of any of same; (ii) neither the REIT nor its Subsidiaries has
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the REIT Properties issued by any governmental authority;
  (iii) there are no structural defects relating to the REIT Properties and
  no REIT Properties whose building systems are not in working order in any
  material respect; and (iv) there is (A) no physical damage to any the REIT
  Property in excess of $100,000 for which there is no insurance in effect
  covering the cost of the restoration, (B) no current renovation to any the
  REIT Property the cost of which exceeds $100,000 and (C) no current
  restoration (excluding tenant improvements) of any the REIT Property the
  cost of which exceeds $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

                                      B-15
<PAGE>

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

                                      B-16
<PAGE>

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                      B-17
<PAGE>

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and (C) subject to any
confidentiality agreement with such person or entity (which such party
determined in good faith was required to be executed in order for the General
Partner or the Board, as applicable, to comply with its fiduciary duties to
limited partners or shareholders, as applicable, imposed by law as advised by
counsel), such party keeps the other party to this Agreement informed of the
status (but not the terms) of any such discussions or negotiations; and (ii) to
the extent applicable, complying with Rule 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

                                      B-18
<PAGE>

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or future
    affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

                                      B-19
<PAGE>

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share dividend, recapitalization or other similar
    transaction, ( B) grant, confer or award any option, warrant,
    conversion right or other right not existing on the date hereof to
    acquire any shares of its capital stock (except pursuant to any
    employee incentive plan approved by shareholders), (C) amend any
    employment agreement with any of its present or future officers or the
    Board or (D) adopt any new employee benefit plan (including any share
    option, share benefit or share purchase plan), except the employee
    incentive plan to be voted on at its stockholder meeting for the fiscal
    year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to any REIT Shares or
    directly or indirectly redeem, purchase or otherwise acquire any
    capital stock of any of its Subsidiaries, or make any commitment for
    any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

                                      B-20
<PAGE>

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in writing any
consents required from third parties in form reasonably satisfactory to the
Partnership and the REIT necessary to effectuate the Merger; and (c) use all
reasonable efforts to take, or cause to be taken, all other action and do, or
cause to be done, all other things necessary, proper or appropriate to
consummate and make effective the transactions contemplated by this Agreement.
If, at any time after the Effective Time, any further action is necessary or
desirable to carry out the purpose of this Agreement, the proper officers and
directors of the REIT and the General Partner shall take all such necessary
action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement").

                                      B-21
<PAGE>

The respective parties will cause the Registration Statement and the Proxy
Statement to comply as to form in all material respects with the applicable
provisions of the Securities Act, the Exchange Act and the rules and
regulations promulgated thereunder. The REIT shall use all reasonable efforts,
and the Partnership will cooperate with the REIT, to have the Registration
Statement declared effective by the SEC as promptly as practicable. The REIT
shall use its best efforts to obtain, prior to the effectiveness of the
Registration Statement, any necessary state securities law or "Blue Sky"
permits or approvals required to carry out the transactions contemplated by
this Agreement and will pay all expenses incident thereto. The REIT agrees that
the Registration Statement and the Proxy Statement and each amendment or
supplement thereto, at the time it is filed or becomes effective, will not
include an untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading;
provided, however, that the foregoing shall not apply to the extent that any
such untrue statement of a material fact or omission to state a material fact
was made by the REIT in reliance upon and in conformity with written
information concerning the Partnership furnished to the REIT by the Partnership
specifically for use in the Registration Statement. The Partnership agrees that
the written information provided by it specifically for inclusion in the
Registration Statement and each amendment or supplement thereto, at the time it
is filed or becomes effective, will not include an untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading. The REIT will advise the Partnership,
promptly after it receives notice thereof, of the time when the Registration
Statement may be filed or any supplement or amendment has been filed or when
the Registration Statement will become effective, the issuance of any stop
order, the suspension of the qualification of the REIT Shares issuable in
connection with the Merger for offering or sale in any jurisdiction, or any
request by the SEC for amendment of the Proxy Statement or comments thereon and
responses thereto or requests by the SEC for additional information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing

                                      B-22
<PAGE>

and shall not be merged therein. Upon the consummation of the Merger, such
obligations shall be assumed, automatically, by the REIT; provided, however,
that such assumption shall not impose upon or expose the REIT to any liability
for which the Partnership was not liable, and provided, further, that the REIT
shall be entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

                                      B-23
<PAGE>

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

                                      B-24
<PAGE>

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or the independent directors of the
Board only for good reason. Only the following shall constitute termination for
"good reason" for the purposes of this Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

                                      B-25
<PAGE>

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter from its counsel indicating that it has received a ruling
  from the IRS to the effect that the REIT Liquidated Damages Amount payment
  constitutes Qualifying Income. In addition to the REIT Liquidated Damages
  Amount, the REIT shall be entitled to receive from the Partnership (or its
  successor in interest) all documented out-of-pocket costs and expenses
  incurred by it, up to a maximum of the Partnership's Proportionate Share of
  the REIT Expenses. The payments to which the REIT is entitled as described
  above shall be its sole remedy with respect to the termination of this
  Agreement under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

                                      B-26
<PAGE>

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  non-terminating party shall be entitled to receive from the terminating
  party (or its successor in interest) all of its documented out-of-pocket
  costs and expenses in connection with this Agreement and the transactions
  contemplated thereby. The payments to which the non-terminating party is
  entitled under this Section 8.3(g) shall be its sole remedy with respect to
  the termination of the Agreement under the circumstances contemplated in
  this Section 8.3(g).

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

                                      B-27
<PAGE>

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

     If to the REIT:

       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:

       AAA Net Realty Fund X, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit

                                      B-28
<PAGE>

the persons identified therein, but the aggregate liability of the REIT with
respect thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

   9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source is not and was
  not bound by a confidentiality agreement with the Providing Party, (iii)
  was known by the Receiving Party prior to receiving the Confidential
  Material from the Providing Party or has been independently acquired or
  developed by the Receiving Party without violating any of its obligations
  under this Agreement or (iv) is contained in any Partnership Reports or the
  REIT Reports or Registration Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by

                                      B-29
<PAGE>

  the Providing Party to obtain an appropriate protective order or otherwise
  reliable assurances that confidential treatment will be accorded the
  Confidential Material (it being agreed that the Providing Party shall
  reimburse the Receiving Party for all reasonable out-of-pocket expenses
  incurred by the Receiving Party in connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires

                                      B-30
<PAGE>

the further approval of stockholders or partners, as applicable, without
obtaining such further approval. This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision hereunder shall not operate or be construed as a waiver
of any prior or subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

                                      B-31
<PAGE>

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.


                                          AmREIT, Inc.

                                          _____________________________________
                                              H. Kerr Taylor, President and
                                                 Chief Executive Officer

                                          AAA Net Realty Fund X, Ltd.

                                          By: American Asset Advisers
                                              Management Corporation X
                                              Its General Partner

                                          By: _________________________________
                                                 H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                      B-32
<PAGE>

                                  AMREIT, INC.
                                 SUPPLEMENT TO
         JOINT PROXY AND CONSENT SOLICITATION STATEMENT AND PROSPECTUS
                                      FOR
                          AAA NET REALTY FUND XI, LTD.

                               DATED       , 1999

   This supplement is being furnished to you, as a limited partner of AAA Net
Realty Fund XI, Ltd., for the purpose of enabling you to evaluate the proposed
merger of your partnership with AmREIT, Inc., a Maryland corporation, which is
a real estate investment trust (REIT). This supplement is designed to summarize
only the risks, effects, fairness and other considerations of the proposed
merger that are unique to you and the other limited partners of your
partnership. This supplement does not purport to provide an overall summary of
the proposed merger and should be read in conjunction with the accompanying
Joint Proxy and Consent Solicitation Statement and Prospectus, which includes
detailed discussions regarding AmREIT and the other partnerships being merged
with AmREIT. Accordingly, the discussions in this supplement are qualified by
the more expanded treatment of these matters appearing in the proxy statement.
Unless otherwise indicated, the terms "we," "us," "our," and "ourselves" when
used herein refer to the general partners of your partnership.

                                    OVERVIEW

   Pursuant to the proxy statement and this supplement, you are being asked to
approve the merger of your partnership into AmREIT. Your partnership is one of
10 limited partnerships with which AmREIT is seeking to merge. Supplements have
also been prepared for each of the other partnerships, copies of which may be
obtained without charge by each limited partner or his representative upon
written request to Larry Mangum, Chief Financial Officer and Treasurer, AmREIT,
Inc., 8 Greenway Plaza, Suite 824, Houston, Texas 77046.

What is AmREIT?

   AmREIT is a real estate investment trust based in Houston, Texas, that was
organized as a Maryland corporation in 1993. AmREIT acquires, develops, owns
and manages a diversified portfolio of freestanding and specialty retail
properties leased to national and regional retail tenants. As of the date of
this document, AmREIT owns 16 properties. These properties are leased to a
total of nine different tenants and are located in eight states and contain an
aggregate of approximately 193,920 square feet of gross leasable area. If
AmREIT acquires all of the partnerships in the merger, AmREIT expects to have
total assets of approximately $61 million, consisting of 47 properties, upon
the effectiveness of the merger.

How many shares of AmREIT common stock will I receive if my partnership is
acquired by AmREIT?

   The limited partners of your partnership will receive 677,185 shares of
AmREIT common stock. You will receive your pro rata portion of such shares in
accordance with the terms of your partnership's partnership agreement. We and
AmREIT have agreed upon an exchange price of $9.34 per share for the shares of
AmREIT common stock. Because the shares of AmREIT common stock are not listed
on an exchange at this time, the price at which such shares may trade is
uncertain because there is no established trading market. Upon the consummation
of the merger, the shares of AmREIT common stock will be listed for trading on
an exchange. We do not know the price at which such shares will trade on the
exchange upon listing. It is possible that the shares of AmREIT common stock
will trade at prices substantially below the exchange price.

What is the vote required to approve the merger?

   Pursuant to the terms of your partnership's partnership agreement, AmREIT's
merger with your partnership may not be consummated without the approval of
greater than 50% of the outstanding limited

                                      S-1
<PAGE>

partnership interests. Such an approval by your partnership's limited partners
will be binding on you even if you vote against the merger.

Did you receive a fairness opinion in connection with AmREIT's merger with my
partnership?

   Yes. Houlihan Lokey rendered an opinion stating that the merger
consideration to be received by the limited partners in connection with the
merger was fair, from a financial point of view, to those limited partners.

Do you, as the general partners of my partnership, recommend that I vote in
favor of the proposed merger?

   Yes. We recommend that you vote "For" the proposed merger. We believe that
the merger is the best means to maximize the value of your investment in your
partnership as opposed to liquidating your partnership's portfolio or
continuing unchanged the investment in your partnership.

How do I vote?

   Just indicate on the enclosed consent form how you want to vote, and sign
and mail it in the enclosed postage-paid return envelope as soon as possible,
so that at the special meeting of limited partners, your limited partnership
interests may be voted "For" or "Against" AmREIT's merger with your
partnership. If you sign and send in your consent form and do not indicate how
you want to vote, your consent form will be counted as a vote "For" the merger.
If you do not vote or you abstain from voting, it will count as a vote
"Against" the merger.

In the event that my partnership is acquired by AmREIT, may I choose to receive
something other than shares of AmREIT common stock?

   Yes, subject to certain limitations. If you vote "Against" the merger, but
your partnership is nevertheless acquired by AmREIT, you may elect to receive a
payment that is 10% in cash and 90% in  % notes due        2006 based on the
liquidation value of your partnership, as determined by Valuation Associates,
the independent appraisal firm that appraised the value of the partnership and
its properties. The liquidation value will be lower than the aggregate exchange
price of the shares of AmREIT common stock offered to your partnership in the
merger, based on the exchange price of $9.34 per share. The notes are part of a
series of up to $10,000,000 in aggregate principal amount which will bear
interest at a rate equal to  , which was determined based on 120% of the
applicable federal rate as of  , 1999. Please note that you may only elect the
cash/notes option if you have voted "Against" the merger and you elect the
cash/notes option on your consent form. You will receive shares of AmREIT
common stock if your partnership elects to be acquired in the merger and you
voted "For" the merger, or if you voted "Against" the merger and did not
affirmatively select the cash/notes option. The notes will not be listed on any
exchange or automated quotation system, and a market for the notes will not
likely develop. If the aggregate principal amount of notes issuable to all
limited partners electing the cash/notes option, including limited partners of
other partnerships who properly make the election, exceeds $10,000,000 in
aggregate principal amount, limited partners electing the cash/notes option
will receive their pro rata portion of the $10,000,000 aggregate note amount,
with the remaining value of their respective note consideration to be paid in
shares of AmREIT common stock.

What are the tax consequences of the merger to me?

   The merger is a taxable transaction to all limited partners, except those
that are tax-exempt entities. If you receive only shares of AmREIT common
stock, the tax that you must pay will be based on the difference between the
value of the shares of AmREIT common stock and the tax basis of your
partnership interests. If you elect the cash/notes option, your tax will be
based upon your allocable share of the gain which will be recognized by your
partnership. Your partnership's gain will generally equal the excess, if any,
of the value of

                                      S-2
<PAGE>

the merger consideration received by your partnership over the tax basis of
your partnership's net assets. Some of the gain may be subject to the 25% rate
of tax applicable to certain real property gain. We urge you to consult with
your tax advisor to evaluate the taxes that will be incurred by you as a result
of your participation in the merger.

   To review the tax consequences to the limited partners of the partnerships
in greater detail, see pages   through   of the proxy statement and "Federal
Income Tax Considerations" beginning on page   of this supplement.

                RISK FACTORS AND POTENTIAL ADVERSE CONSEQUENCES

   As a result of the merger, you will assume the risks associated with the
assets of AmREIT and the other partnerships acquired by AmREIT. Although the
majority of AmREIT's assets and the assets of the other partnerships acquired
by AmREIT are substantially similar to those of your partnership, the
properties owned by AmREIT and the other partnerships acquired by AmREIT may be
differently constructed or located in a different geographic area than the
properties owned by your partnership. Because the market for real estate may
vary from one region of the country to another, the change in geographic
diversity may expose you to different and greater risks than those to which you
are presently exposed. For geographic information regarding AmREIT's and the
partnerships' properties, see "AMREIT AND ITS BUSINESS--Properties" beginning
on page   of the proxy statement.

   The following is a list of the most significant potential disadvantages,
adverse consequences and risks of the merger that are applicable to you. This
description is qualified in its entirety by the more detailed discussion in the
section entitled "Risk Factors" contained in the proxy statement beginning on
page  .

  .  While your partnership did receive a fairness opinion from Houlihan
     Lokey and an independent appraisal by Valuation Associates, the general
     partners did not retain an unaffiliated representative to represent you
     or your partnership, or to represent all of the partnerships as a group,
     in the merger. Had independent representation been arranged for your
     partnership, the terms of the merger might have been more favorable to
     you.

  .  There can be no assurance that the Houlihan Lokey fairness opinion and
     the independent appraisal by Valuation Associates properly reflect the
     value of your partnership's assets. Therefore, your partnership may not
     have received sufficient consideration consistent with its actual asset
     value.

  .  The conflicts of interest of the general partners, who will receive
     significant financial and other benefits from and/or as a result of the
     merger.

  .  The fixed exchange price, which means the limited partners will not
     receive more shares (or a note in a greater principal amount) if the
     value of the shares decreases as of the effective date.

  .  AmREIT's shares are not currently publicly traded and the shares may
     trade at prices substantially below the exchange price following listing
     on an exchange.

  .  The merger will be a taxable transaction for the limited partners,
     except those investors that are tax-exempt entities.

  .  A majority vote of limited partners binds the partnership.

  .  Limited partners who become stockholders of AmREIT may not receive the
     same level of distributions as previously received from their respective
     partnership interests.

  .  Because it is not known how many partnerships will participate in the
     merger, there are uncertainties as to the capital structure and size of
     AmREIT following consummation of the merger as they will vary depending
     on the number of partnerships electing to participate.


                                      S-3
<PAGE>

  .  As a result of the merger, the nature of each limited partner's
     investment will change from holding an interest in a specified portfolio
     of properties in a finite life entity to holding an equity investment in
     an ongoing REIT, whose portfolio of properties may be changed from time
     to time without the approval of its stockholders and which does not plan
     to liquidate such assets within a fixed period.

  .  If the partnership rejects the merger, it will bear its portion of its
     merger expenses based upon the percentage of "For" votes cast for the
     merger. The general partners will pay their portion of merger expenses
     based on the percentage of "Against" votes and abstentions.

  .  The anticipated benefits of the merger may not be realized.

  .  The anticipated benefits of AmREIT's change to self-management through
     the June 5, 1998 adviser acquisition may not be fully realized.

  .  The proceeds of future asset sales or refinancings by AmREIT will
     generally be reinvested rather than distributed to stockholders to the
     extent not required to be distributed to maintain REIT status.

  .  AmREIT's board of directors has the power to change the investment,
     merger and financing policies of AmREIT (including policies regarding
     the level of indebtedness) without a vote of the stockholders, which
     could result in policies which do not reflect the interests of all
     stockholders.

  .  Following the consummation of the merger, AmREIT intends to borrow
     additional funds (equal to or exceeding 50% of the value of the
     properties acquired in the merger) to acquire additional, as yet
     unidentified, real estate.

   These risks and possible adverse consequences of the merger to the limited
partners are discussed in greater detail in the proxy statement. Limited
partners should refer to the discussion of the risks associated with the merger
set forth in the proxy statement under the sections "RISK FACTORS" beginning on
page  , "CONFLICTS OF INTEREST" beginning on page  , "MATERIAL FEDERAL INCOME
TAX ASPECTS" beginning on page  , and "COMPARISON OF PARTNERSHIP INTERESTS,
AMREIT COMMON STOCK AND NOTES" beginning on page  .

                    CONSIDERATIONS UNIQUE TO THE PARTNERSHIP

   Due to the substantial similarities among all the partnerships with which
AmREIT is seeking to merge, such as their similar investment portfolios and
property locations, common investment objectives and policies, similar
financial condition, the fact that all the partnerships' assets are managed by
AmREIT or its affiliates and substantial similarities in the language and scope
of their partnership agreements, many of the consequences of participating in
the merger are common to the limited partners of each of the partnerships. The
purpose of this section is, however, to highlight features of your partnership
which may distinguish the situation of your partnership from that of the other
partnerships and which should be taken into account by you when evaluating the
merits and risks of the proposed merger.

   Special Considerations Regarding Partnership Properties. Unless you approve
the merger, the general partner will continue your partnership in accordance
with its current investment strategies and objectives described below.
Liquidation of your partnership, and your partnership's ability to achieve its
goals will be influenced by the following factors. See "THE PARTNERSHIPS--
Properties" beginning on page   of the proxy statement for additional
information regarding your partnership's portfolio.

   Expiration of Leases. The leases on your partnership's properties all expire
within the next five years. Also, there is a significant chance that Just For
Feet, your partnership's largest tenant, will not renew its lease when it
expires in May 2012 or will renew its lease only if your partnership makes
significant improvements to the property. Also, should any of these tenants
fail to renew their leases, your partnership would need to find a new tenant
and incur significant additional costs by reason of temporary vacancy and/or
significant rehabilitation and/or tenant improvement costs.

                                      S-4
<PAGE>

   Concentration of Investment. Your partnership has concentrated its
investments in three properties. If a vacancy or other interruption of rents
occur in one or more of these properties, the distributions of your
partnership may be significantly reduced. Your partnership has also
concentrated its investments in a limited geographic area. If conditions in
this area deteriorate, your partnership may experience more difficulty in re-
leasing its properties than it would experience if the properties were more
geographically diversified.

   Co-ownership of Property. Your partnership owns several of its properties,
Wherehouse Entertainment (Wichita, KS), Just For Feet (Tucson, AZ), Bank
United (The Woodlands, TX), Just For Feet (Baton Rouge, LA), and Hollywood
Video (Lafayette, LA) in co-ownership with other funds. Your partnership owns
49%, 29.85%, 49%, 49%, and 25.42%, respectively, of these properties and is
dependent upon the consent and cooperation of the majority co-owner to sell or
re-lease the property. No assurance can be given that the co-owner will agree
to the sale or re-lease of the property at such time or under the terms your
partnership may desire.

   Possible Need for Additional Capital. You may be required to contribute
additional capital and/or approve partnership borrowings in order to finance
future lease renewal or re-leasing costs as described above. Moreover, without
an economically desirable lease in place, your partnership could not expect to
realize an attractive price for the sale of its properties.

   The Merger is a Taxable Event. Limited partners will realize a gain on the
merger of approximately $  per average original $1,000 investment, an amount
equal to their allocable share of the excess of the sum of the fair market
value of the merger consideration received by your partnership over your
partnership's adjusted tax basis of its assets. In general, you can expect to
pay tax on $33 of the gain per average original $1,000 investment at the 25%
rate. The actual amount of gain recognized by the partnership and allocated to
each limited partner will depend upon the value ascribed to the shares of
AmREIT common stock for federal income tax purposes. Because the shares will
not be publicly traded until immediately after the merger, it is possible that
the value of the shares used for purposes of calculating the taxable income
(or loss) and the taxable income (or loss) per average original $1,000
investment will differ from the calculation stated above. Your partnership's
federal income tax returns are subject to review and possible adjustment by
the IRS. Under federal income tax laws, regulations and administrative
rulings, certain types of transactions may be accorded varying
interpretations. Accordingly, your partnership's financial statements, as well
as your individual tax return, may be changed to cause them to conform to the
tax treatment resulting from such review, if any.

   Investment Strategy. Each of the properties is currently fully leased to a
single tenant; however, as described above, these leases expire at varying
times in the future. Your partnership is not authorized to raise additional
capital or borrow funds. Your partnership has a history of making regular
quarterly distributions to its limited partners. See "Miscellaneous--
Distributions to Limited Partners" below on page   of this supplement. Your
partnership's strategy is to continue to hold its properties with a view
towards liquidating them at such times as the general partner deems beneficial
and appropriate in a manner consistent with your partnership's investment
objectives. The principal investment objectives of your partnership are to:

  .  preserve and protect the limited partners' capital;

  .  provide the limited partners with quarterly cash distributions from
     operations;

  .  obtain long-term appreciation in the value of its properties; and

  .  provide increased cash distributions to the limited partners as the cash
     flow from its investments increases over the life of the partnership.

   Your partnership acquired each of its properties for cash and without the
use of borrowed funds (leverage).

   Management Compensation. Your partnership has no employees as its
operations are managed by AmREIT or one of its affiliates. Under the services
agreement, pursuant to which AmREIT manages the operations of your
partnership, AmREIT is entitled to annual property management fees equal to 3%
of gross

                                      S-5
<PAGE>

rental revenues. Also, the services agreement provides for payment of
reimbursement fees of up to 7.5% of your partnership's gross rental revenues.
This relationship will terminate after the merger if your partnership merges
into AmREIT. If your partnership participates in the merger, neither AmREIT nor
the general partner or any of their affiliates will receive any compensation
for services rendered in connection with the merger.

   Offers From Third Parties. No offers on the partnership's properties have
been received during the past twelve months by the general partner from
unaffiliated third parties except as noted in "THE MERGER-- Offers from Third
Parties" beginning on page   of the proxy statement.

                       CONSIDERATION PAID TO PARTNERSHIP

   The following table sets forth, for your partnership:

  .  the aggregate amount of original limited partner investments in your
     partnership less any return of capital;

  .  the limited partner's adjusted capital per average $1,000 original
     investment;

  .  the number of shares of AmREIT common stock to be paid to your
     partnership;

  .  the estimated value of the shares of AmREIT common stock paid to your
     partnership based on the exchange price of $9.34 per share;

  .  the estimated value, based on the exchange price, of shares of AmREIT
     common stock you will receive for each $1,000 of your original
     investment:

<TABLE>
<CAPTION>
                                                                                   Estimated Value of
 Original Limited       Limited Partner                         Estimated Value of  AmREIT Shares per
Partner Investments     Adjusted Capital     Number of AmREIT     AmREIT Shares      Average $1,000
Less any Return of     per Average $1,000    Shares Offered to  Payable to Limited   Limited Partner
    Capital(1)       Original Investment(1) Limited Partners(2)    Partners(3)     Adjusted Capital(3)
- -------------------  ---------------------- ------------------- ------------------ -------------------
<S>                  <C>                    <C>                 <C>                <C>
 $7,061,209                  $1,000               677,185           $6,324,904            $896
</TABLE>
- --------
(1) The original limited partner investment in the partnership was $7,061,209.
    These columns reflect, as of March 31, 1999, an adjustment to the limited
    partners' original investments based on return of capital, resulting in the
    adjusted capital balance.
(2) The shares of AmREIT common stock payable to the limited partners of your
    partnership as set forth in this chart will not change if AmREIT acquires
    fewer than all of the partnerships in the merger. This number assumes that
    none of the limited partners of the partnership has elected the cash/notes
    option.
(3) Values are based on the exchange price of $9.34 established by AmREIT and
    your general partners. Upon listing the shares of AmREIT common stock on an
    exchange, the actual values at which the shares of AmREIT common stock will
    trade on the exchange may be significantly below the exchange price.

   Upon completion of the merger with your partnership, the operations and
existence of your partnership will cease. For more detailed information, see
"The Merger" beginning on page   of the proxy statement. The merger, however,
does not result in an all-cash payment to you in the liquidation of your
investment. For example, if you are eligible for and choose the cash/notes
option, you become a noteholder of AmREIT. You will have exchanged your
partnership interests for unsecured debt obligations of AmREIT which may not be
retired in full until    , 2006, a date approximately seven years after the
date the merger of your partnership occurs. On the other hand, if you exchange
your partnership interests for shares of AmREIT common stock, you will receive
an equity interest in AmREIT whose marketability will depend upon the market
that may develop with respect to the shares of AmREIT common stock, which will
be listed on an exchange. In the event the merger is not consummated for any
reason, your partnership will continue to pursue its business objectives of
maximizing the value of its properties, in addition to the possible liquidation
of its portfolio, another strategic combination or another attractive
alternative that may become available.


                                      S-6
<PAGE>

                             EXPENSES OF THE MERGER

   If your partnership approves the merger, AmREIT will bear all costs of the
merger. If your partnership rejects the merger, then your partnership will bear
the portion of its merger expenses based upon the percentage of "For" votes
cast for the merger, and we, as general partners of the partnership, will bear
the portion of those merger expenses based upon the percentage of "Against"
votes and abstentions. The amount of the merger expenses borne by all
partnerships is estimated to be $211,700, and of this amount approximately
$47,698 will be allocated to your partnership based on its proportionate share
of the combined net asset values of all 10 partnerships. In addition to the
partnership's proportional share of these partnership expenses, the partnership
will bear its own direct expenses for partner communications and
correspondence.

   The following table sets forth the estimated merger expenses allocable to
your partnership:

<TABLE>
      <S>                                                               <C>
      Pre-closing Transaction Costs:
        Legal.......................................................... $   --
        Accounting.....................................................   1,014
        Fairness Opinions/Valuations...................................  40,038
        Printing.......................................................     --
        Appraisal Fees.................................................   6,196
        Listing Fees...................................................     --
        Miscellaneous..................................................     451
                                                                        -------
          Total........................................................ $47,698
                                                                        =======
</TABLE>

                                 REQUIRED VOTE

Limited Partner Approval Required by the Partnership Agreement

   You are being asked to vote in favor of the merger of your partnership with
AmREIT and the amendment of your partnership's agreement of limited partnership
to permit the merger to occur. For your partnership to be acquired by AmREIT,
limited partners holding partnership interests constituting greater than 50% of
the outstanding partnership interests of your partnership must approve the
merger and the amendment to your partnership agreement. The affirmative vote of
greater than 50% of your partnership's limited partners will bind all partners
of your partnership.

Consequence of Failure to Approve the Merger

   If limited partners of your partnership representing greater than 50% of the
outstanding partnership interests do not vote "For" the merger, the merger may
not be consummated under the terms of the partnership agreement. In that event,
we plan to continue to operate your partnership as a going concern and to
eventually dispose of your partnership's properties, as contemplated by the
terms of the partnership agreement.

Special Meeting to Discuss the Merger

   We have scheduled a special meeting of the limited partners of your
partnership to discuss the solicitation materials, which include the proxy
statement, this supplement and the other materials distributed to you, and the
terms of the merger with you. At the conclusion of these discussions we will
vote on the merger. The special meeting will be held at [time], Houston time,
on,    1999, at     . We and members of AmREIT's management intend to solicit
actively your support for the merger and would like to use the special meeting
to answer questions about the merger and the solicitation materials (as defined
below) and to explain in person our reasons for recommending that you vote
"For" the merger.


                                      S-7
<PAGE>

                                VOTING PROCEDURE

   The proxy statement, this supplement the accompanying transmittal letter,
the power of attorney and the consent form constitute the solicitation
materials are being distributed to you and the other limited partners to obtain
your votes "For" or "Against" the merger of your partnership with AmREIT.

   In order for AmREIT to acquire your partnership, the limited partners
holding greater than 50% of the outstanding partnership interests of your
partnership must approve the merger. Your partnership will be acquired by a
merger with AmREIT, in the manner described in the proxy statement. A copy of
the Amended and Restated Agreement and Plan of Merger dated June 25, 1999, by
and between AmREIT and your partnership is attached hereto as Appendix B. We
encourage you to read the merger agreement in its entirety because it is the
legal document governing the merger.

   If you are not planning on attending the special meeting of the limited
partners of your partnership and voting in person, you should complete and
return the consent form before the expiration of the solicitation period. The
solicitation period is the time period during which you may vote "For" or
"Against" the merger with your partnership. The solicitation period will
commence upon delivery of the solicitation materials to you (on or about  ,
1999 and will continue until the later of (a)  ,1999 (a date not more than 60
calendar days from the initial delivery of the solicitation materials), or (b)
such later date as we may select and as to which we give you notice. At our
discretion, we may elect to extend the solicitation period. Under no
circumstances will the solicitation period be extended beyond March 31, 2000.
Any consent form received by   prior to [time], Houston time, on the last day
of the solicitation period will be effective provided that such consent form
has been properly completed and signed. If you fail to return a signed consent
form by the end of the solicitation period, your partnership interests will be
counted as voting "Against" the merger and you will receive shares of AmREIT
common stock if your partnership is acquired.

   The consent form consists of two parts. Part A seeks your consent to your
partnership's merger with AmREIT and an amendment to your partnership's
partnership agreement authorizing the merger. If you have interests in more
than one partnership, you will receive multiple consent forms which will
provide for separate votes for each partnership in which you own an interest.
If you return a signed consent form but fail to indicate whether you are voting
"For" or "Against" any matter (including the merger), you will be deemed to
have voted "For" such matter.

   Part B of the consent form is a power of attorney, which must be signed
separately. The power of attorney appoints Mr. H. Kerr Taylor as your attorney-
in-fact for the purpose of executing all other documents and instruments
advisable or necessary to complete the merger. The power of attorney is
intended solely to ease the administrative burden of completing the merger
without requiring your signatures on multiple documents.

                             FAIRNESS OF THE MERGER

   Based upon his analysis of the merger, the general partners reasonably
believe that:

  .  The terms of the merger, when considered as a whole, are fair to the
     limited partners;

  .  The shares offered in exchange for the partnership interests constitute
     fair consideration for the partnership interests of the limited
     partners; and

  .  After comparing the potential benefits and detriments of the merger with
     those of several alternatives, the merger is more attractive to the
     limited partners than such alternatives.

   THE GENERAL PARTNERS REASONABLY BELIEVE THAT THE TERMS OF THE MERGER
AGREEMENT, INCLUDING THE CONSIDERATION TO BE RECEIVED BY THE LIMITED PARTNERS
IN CONNECTION WITH THE MERGER, ARE FAIR TO AND IN THE BEST INTERESTS OF THE
LIMITED PARTNERS. ACCORDINGLY, THE GENERAL PARTNERS HAVE

                                      S-8
<PAGE>

APPROVED THE MERGER AGREEMENT AND RECOMMEND THAT THE LIMITED PARTNERS VOTE FOR
APPROVAL OF THE MERGER AGREEMENT AND AMENDMENT OF THE PARTNERSHIP AGREEMENT.

   The general partners' determination is based upon the transaction as a
whole, as well as the combination of less than all partnerships, because your
partnership's value for the purposes of the merger is its net asset value. The
general partners believe that net asset value is a reasonable estimate of the
value of your partnership for the merger as it is directly derived from the
value of your partnership's net assets at the effective date, independent of
the valuations of the assets of the other partnerships. The general partners
also believe the exchange price, the value on which shares of AmREIT common
stock will be issued to your partnership in the merger, is a reasonable
estimate of the value of the shares based on the last public offering price of
the shares and within the overall context of the merger. See "THE MERGER--The
General Partners' Reasons and Recommendations for the merger" on page   of the
proxy statement.

   Fairness Opinion. The general partners, on behalf of the partnership,
retained Houlihan Lokey to render an opinion as to whether the consideration to
be received by the limited partners in connection with the merger was fair,
from a financial point of view, to the limited partners. A copy of the fairness
opinion is attached as Appendix A. We encourage you to read the Houlihan Lokey
opinion in its entirety. Houlihan was not requested to, and did not make, any
recommendation to your partnership as to the consideration to be received by
you in connection with the merger, which consideration was determined through
negotiations between the common management of the partnerships and AmREIT. The
general partners retained Houlihan Lokey to render its fairness opinion based
upon Houlihan Lokey's experience in the valuation of businesses and their
securities in connection with mergers and acquisitions, and valuations for
corporate purposes especially with respect to REITs and other real estate
companies. Houlihan delivered its written opinion, dated June 25, 1999, to the
general partners, to the effect that, as of the date of such opinion, based on
Houlihan Lokey's review and subject to the limitations described in the proxy
statement, the consideration to be received by the limited partners in
connection with the merger is fair, from a financial point of view, to the
limited partners. The Houlihan Lokey fairness opinion does not constitute a
recommendation to any limited partner as to how any of you should vote on the
merger. See "FAIRNESS OPINIONS--The Houlihan Lokey Fairness Opinion" on page
of the proxy statement.

   Independent Appraisal. The general partners received an appraisal of your
partnership and its properties prepared by Valuation Associates, an independent
real estate appraisal firm. The general partners compared the value of the
shares of AmREIT common stock payable to the partnership, based on the exchange
price, with the appraised value of the partnership. Based on this comparison,
the general partners determined that the number of shares payable to the
partnership was reasonable. See "APPRAISALS" beginning on page   of the proxy
statement.

   Comparison of Benefits and Detriments. The general partners' assessment of
the fairness of the proposed merger was based on the review of different
alternatives that were available. The evaluations of the different alternatives
included a strategic combination with a publicly traded REIT to take advantage
of the potential growth of the REIT industry and real estate markets in
general, completely liquidating the partnership and continuing the partnership.
In order to determine whether the merger or one of its alternatives would be
more attractive to you, the general partners compared the potential benefits
and detriments of the merger with the potential benefits and detriments of
these alternatives. A detailed discussion of the potential benefits and
detriments of each of these alternatives is provided in "THE MERGER--The
General Partners' Reasons and Recommendation for the Merger" and "--
Alternatives to the Merger" beginning on page   of the proxy statement.

   In the event the merger is not consummated for any reason, your partnership
will continue to pursue its business objectives of maximizing the value of its
properties, in addition to the possible liquidation of its portfolio, another
strategic combination or another attractive alternative that may become
available.

                                      S-9
<PAGE>

                COMPARATIVE COMPENSATION, FEES AND DISTRIBUTIONS
         COMPENSATION PAID TO THE GENERAL PARTNERS AND THEIR AFFILIATES

   This section is intended to provide you with a brief comparison of the
compensation, fees and distributions paid to the general partners and their
affiliates under your partnership's current arrangements with those that would
have been paid had the merger been in place. The following table sets forth the
compensation, fees and distributions paid by your partnership to the general
partners and their affiliates during the most recent fiscal year and the three-
month period ended March 31, 1999 and compares those payments against the
amount that would have been paid assuming the merger had occurred on January 1,
1998.

<TABLE>
<CAPTION>
                                           Year Ended     Three Months Ended
                                        December 31, 1998   March 31, 1999
                                        ----------------- ---------------------
                                        Actual  Pro Forma  Actual    Pro Forma
                                        ------- --------- ---------- ----------
      <S>                               <C>     <C>       <C>        <C>
      Administrative Reimb.(1)......... $43,442  $  --    $   11,658   $   --
      Cash Distributions(2)............   3,120     --           705       --
      General Partners' Salary(3)......     --    2,946          --        884
</TABLE>
- --------
(1) An AmREIT subsidiary receives administrative reimbursements of up to 7.5%
    of gross rental revenues from the properties. No other fees, salaries or
    other compensation were paid by the partnership to its general partners or
    their affiliates during these periods.
(2) Includes all cash distributions made to Mr. H. Kerr Taylor, chairman of the
    board and chief executive officer of AmREIT and his affiliates resulting
    from ownership of Units and general partner interests. Mr. Taylor's
    employment agreement with AmREIT provides for a fixed base salary of
    $25,000 until June 1999 and $30,000 through June 2000, which amount will
    not increase as a result of the merger.
(3) Mr. Taylor's salary represents the total salary and benefits Mr. Taylor is
    currently entitled to receive as an officer and director of AmREIT
    allocated to the partnership based on the percentage of shares of AmREIT to
    be owned by the limited partners immediately after the merger. No other
    affiliate of the general partner of the partnership will receive
    compensation from AmREIT upon completion of the merger.

New Compensation

   AmREIT will internally manage and lease the properties obtained by AmREIT
from the partnership pursuant to the merger. The terms of this engagement will
be substantially similar to the terms governing the management arrangements
that AmREIT typically uses in managing its current properties.

                             CONFLICTS OF INTEREST

Affiliated General Partners

   As the general partners of your partnership, we each have an independent
obligation to assess whether the terms of the merger are fair and equitable to
the limited partners of your partnership without regard to whether the merger
is fair and equitable to any of the other participants (including the limited
partners in other partnerships). Mr. Taylor acts as the individual general
partner of all of the partnerships except Taylor Income Investors, Ltd. and
also as president and chief executive officer of AmREIT. While Mr. Taylor has
sought faithfully to honor his obligation to your partnership, there is an
inherent conflict of interest in serving, directly or indirectly, in a similar
capacity with respect to your partnership and also as an officer of AmREIT.

Benefits to General Partners

   Mr. Taylor, the individual general partner of all of the partnerships except
Taylor Income Investors, Ltd. and the chairman of the board and chief executive
officer of AmREIT, will receive up to 3,991 shares of AmREIT common stock
should these partnerships participate in the merger. In addition, Mr. Taylor
will receive up to an additional 6,784 shares as a result of disposition fees
payable by four other partnerships should they participate in the merger.

                                      S-10
<PAGE>

                       FEDERAL INCOME TAX CONSIDERATIONS

   Tax matters are very complicated, and the tax consequences of the merger to
you will depend on the facts of your own situation. We urge you to consult your
tax advisor for a full understanding of the tax consequences of the merger and
the reorganization to you.

Certain Tax Differences between the Partnership Interests and Shares of AmREIT
Common Stock

   Because your partnership is a partnership for federal income tax purposes,
it is not subject to taxation. Instead, as a limited partner, you are required
to take into account your share of the income or loss of your partnership,
regardless of whether any cash is distributed to you. If your partnership is
acquired by AmREIT, and you have voted "For" the merger, you will receive
shares of AmREIT common stock. If you have voted "Against" the merger but your
partnership is acquired by AmREIT, you will receive shares of AmREIT common
stock unless you elect the cash/notes option, in which case you will receive
cash and notes.

   If your partnership is acquired by AmREIT and you receive shares of AmREIT
common stock, your ownership of shares of AmREIT common stock will affect the
character and amount of income reportable by you in the future. Your
partnership is a partnership for federal income tax purposes and is not subject
to taxation. Currently, as the owner of partnership interests, you must take
into account your distributive share of all income, loss and separately stated
partnership items, regardless of the amount of any distributions of cash to
you. Your partnership supplies that information to you annually on a Schedule
K-1. The character of the income that you recognize depends upon the assets and
activities of your partnership and may, in some circumstances, be treated as
income which may be offset by any losses you may have from passive activities.

   In contrast to your treatment as a limited partner, if your partnership is
acquired by AmREIT and you receive shares of AmREIT common stock, as a
stockholder of AmREIT you will be taxed based on the amount of distributions
you receive from AmREIT. Each year AmREIT will send you a Form 1099-DIV
reporting the amount of taxable and nontaxable distributions paid to you during
the preceding year. The taxable portion of these distributions depends on the
amount of AmREIT's earnings and profits. Because the merger is a taxable
transaction, AmREIT's tax basis in the acquired properties will be higher than
your partnership's tax basis had been in the same properties. At the same time,
however, AmREIT may be required to utilize a slower method of depreciation with
respect to certain properties than that used by your partnership. As a result,
AmREIT's tax depreciation from the acquired properties will differ from your
partnership's tax depreciation. Accordingly, under certain circumstances, even
if AmREIT were to make the same level of distributions as your partnership, a
larger portion of the distributions could constitute taxable income to you. In
addition, the character of this income to you as a stockholder of AmREIT does
not depend on its character to AmREIT. The income will generally be ordinary
dividend income to you and will be classified as portfolio income under the
passive loss rules, except with respect to capital gains dividends.
Furthermore, if AmREIT incurs a taxable loss, the loss will not be passed
through to you.

Tax Consequences of the Merger

   In connection with the merger and for federal income tax purposes, the
assets (and any liabilities) of your partnership (if your partnership is
acquired by AmREIT) will be transferred to AmREIT in return for shares of
AmREIT common stock and/or cash and notes. Your partnership will then
immediately liquidate and distribute such property to you. The IRS requires
that you recognize a share of the income or loss, subject to the limits
described below, recognized by your partnership, including gain or loss
recognized as a result of the transfer of properties pursuant to the merger.
The estimated taxable gain and loss based on the exchange price, for an average
$1,000 original limited partner investment in your partnership, is set forth in
the table below for those limited partners subject to federal income taxation.

                                      S-11
<PAGE>

<TABLE>
<CAPTION>
                                                           Estimated Gain/(Loss)
                                                            per Average $1,000
                                                             Original Limited
                                                           Partner Investment(l)
                                                           ---------------------
      <S>                                                  <C>
      AAA Net Realty Fund XI, Ltd. .......................       $(38.00)
</TABLE>
- --------
(1) Values are based on the exchange price negotiated by your general partners
    and AmREIT. Upon listing the shares of AmREIT common stock on an exchange,
    the actual prices at which the shares of AmREIT common stock will trade on
    the exchange may be significantly below the exchange price.

   As a general rule, an actual or deemed transfer of assets of a partnership
such as your partnership to a corporation such as AmREIT in exchange for stock
is a taxable transaction. However, as an exception to this general rule, under
section 351(a) of the Code, no gain or loss is recognized if (1) property is
transferred to a corporation by one or more individuals or entities in exchange
for the stock of that corporation, and (2) immediately after the exchange, such
individuals or entities are in control of the corporation. For purposes of
section 351(a), control is defined as the ownership of stock possessing at
least 80 percent of the total combined voting power of all classes of stock
entitled to vote and at least 80 percent of the total number of shares of all
other classes of stock of the corporation. Following the merger, even if all
partnerships participate in the merger transaction, the limited partners of the
partnerships will not own stock possessing at least 80 percent of the total
combined voting power of all classes of AmREIT stock entitled to vote and at
least 80 percent of the total number of shares of all other classes of AmREIT
stock. Therefore, the merger will not result in the acquisition of control of
AmREIT by the limited partners for purposes of section 351(a). Even if the
merger resulted in the acquisition of control of AmREIT by the limited
partners, section 351(a) does not apply to a transfer of property to an
investment company in exchange for stock. A transfer is considered made to an
investment company if the transfer results in the diversification of the
transferor's interests and the transferee is a REIT. Accordingly, the transfer
of assets will result in recognition of gain or loss by each partnership that
is acquired by AmREIT.

   If your partnership is acquired by AmREIT and no limited partners elect the
cash/notes option, your partnership will receive solely shares of AmREIT common
stock in exchange for your partnership's assets. As a result, your partnership
will recognize an amount of gain equal to the difference between (1) the sum of
(a) the fair market value of the shares of AmREIT common stock received by your
partnership and (b) the amount of your partnership's liabilities, if any,
assumed by AmREIT and (2) the adjusted tax basis of the assets transferred by
your partnership to AmREIT.

   If your partnership is acquired by AmREIT and you or another limited partner
in your partnership elect the cash/notes option, your partnership will receive
shares of AmREIT common stock, cash and notes in exchange for your
partnership's assets. Because the principal portion of the notes will not be
due until    , 2006, the merger of your partnership's assets, in part, in
exchange for notes will be reported under the installment sales method and a
portion of your partnership's gain may be deferred under the "installment sale"
rules. Pursuant to this method, and assuming that none of the principal amount
of the notes is collected in the year of the merger, the amount of gain
recognized by your partnership in the year of the merger will be at least equal
to the value of the shares of AmREIT common stock and cash received by your
partnership multiplied by the ratio that the gross profit realized by your
partnership in the merger bears to the total contract price for your
partnership's assets. To the extent your partnership realizes depreciation
recapture income under section 1245 or section 1250 of the Code, the recapture
income will also be recognized by your partnership in the year of the merger.

   The gross profit that your partnership realizes from the merger will
generally equal the excess, if any, of the selling price (without reduction for
any selling expenses) for your partnership's assets over the adjusted tax basis
of those assets. The contract price will equal the selling price reduced by
certain qualified indebtedness encumbering your partnership's assets, if any,
that are assumed or taken subject to by AmREIT. The exact amount of the gain to
be recognized by your partnership in the year of the merger will also vary
depending upon the decisions of the limited partners to receive shares of
AmREIT common stock, cash and notes.

                                      S-12
<PAGE>

   In general, gains or losses realized with respect to transfers of non-dealer
real estate and equipment in the merger are likely to be treated as realized
from the sale of a "section 1231 asset" (i.e., real property and depreciable
assets used in a trade or business and held for more than one year). Your share
of gains or losses from the sale of section 1231 assets of your partnership
would be combined with any other section 1231 gains and losses that you
recognize in that year. If the result is a net loss, such loss is characterized
as an ordinary loss. If the result is a net gain, it is characterized as a
capital gain, except that the gain will be treated as ordinary income to the
extent that you have "non-recaptured net section 1231 losses." For these
purposes, the term "non-recaptured net section 1231 losses" means your
aggregate section 1231 losses for the five most recent prior years that have
not been previously recaptured. However, gain recognized on the sale of
personal property will be taxed as ordinary income to the extent of all prior
depreciation deductions taken by your partnership prior to sale. In general,
you may only use up to $3,000 of capital losses in excess of capital gains to
offset ordinary income in any taxable year. Any excess loss is carried forward
to future years subject to the same limitations.

   Allocation of Gain or Loss Among Limited Partners. The amount of the gain or
loss that your partnership recognizes will be allocated to you and the other
limited partners in accordance with the terms of your partnership's partnership
agreement. Each limited partner will be allocated and must report its allocable
share of such gain, if any, pursuant to these terms, regardless of the limited
partner's decision to receive cash and notes rather than shares of AmREIT
common stock. Even though a limited partner's election of the cash/notes option
may decrease the amount of gain your partnership recognizes, the electing
limited partner still will be required to take into account its share of your
partnership's gain as determined under the partnership agreement of your
partnership. Therefore, limited partners who elect the cash/notes option may
recognize gain in the year of the merger despite the fact that they will
receive only a small amount of cash and no publicly-traded instruments with
which to pay the tax on the gain. Such limited partners will adjust the basis
of the notes as described below, and the resulting increase in basis will
decrease the amount of the gain recognized over the term of the notes by the
limited partners electing the cash/notes option.

   Tax Consequences of the Liquidation and Termination of Your Partnership. If
your partnership is acquired by AmREIT, your partnership will be deemed to have
liquidated and distributed shares of AmREIT common stock and/or cash and notes,
as the case may be, to you. The shares of AmREIT common stock or cash and notes
will be distributed among you and the other limited partners in a manner that
we, as the general partners of your partnership, determine to be pro rata based
on your respective capital account balances. The taxable year of your
partnership will end at this time, and you must report in your taxable year
that includes the date of the merger, your share of all income, gain, loss,
deduction and credit for your partnership through the date of the merger
(including gain or loss resulting from the merger described above). If your
taxable year is not the calendar year, you could be required to recognize as
income in a single taxable year your share of your partnership's income
attributable to more than one of its taxable years.

   If you receive shares of AmREIT common stock in the merger, in addition to
your share of the gain or loss described above that you recognized as a result
of the deemed sale of your partnership's assets, you will recognize gain or
loss equal to the difference between the fair market value of the shares of
AmREIT common stock that you receive (determined on the closing date of the
merger) and your adjusted tax basis in your partnership interests (adjusted by
your distributive share of income, gain, loss, deduction and credit for the
final taxable year of your partnership (including any such items recognized by
your partnership as a result of the merger) as well as any distributions you
receive in such final taxable year (other than the distribution of the shares
of AmREIT common stock)). Your basis in the shares of AmREIT common stock will
then equal the fair market value of the shares of AmREIT common stock on the
closing date of the merger and your holding period for the shares of AmREIT
common stock for purposes of determining capital gain or loss will begin on the
closing date of the merger.

   If you receive cash and notes in the merger, in addition to your share of
the gain or loss described above that you recognized as a result of the deemed
sale of your partnership's assets, you will recognize gain to the extent that
the amount of cash you receive in the merger exceeds your adjusted basis in
your partnership

                                      S-13
<PAGE>

interests (adjusted by your distributive share of income, gain, loss, deduction
and credit for the final taxable year of your partnership (including any such
items recognized by your partnership as a result of the merger) as well as any
distributions you receive in such final taxable year (other than the
distributions of the cash and notes)). Your basis in the notes distributed to
you will equal your adjusted basis in your partnership interests, reduced (but
not below zero) by the amount of any cash distributed to you and your holding
period for the notes for purposes of determining capital gain or loss from the
disposition of the notes will include your holding period for your partnership
interests.

   Because the assets of your partnership are held for investment and not for
resale, the merger will not result in the recognition of material unrelated
business taxable income by you if you are a tax-exempt investor that does not
hold partnership interests either as a "dealer" or as debt-financed property
within the meaning of section 514, and you are not an organization described in
section 501(c)(7) (social clubs), section 501(c)(9) (voluntary employees'
beneficiary associations), section 501(c)(17) (supplemental unemployment
benefit trusts)or section 501(c)(20) (qualified group legal services plans) of
the Code. If you are included in one of the four classes of exempt
organizations noted in the previous sentence, you may recognize and be taxed on
gain or loss on the merger.

   Treatment of Noteholders. If you receive cash and notes in the merger, under
general principles of the Code, you must include stated interest in income in
accordance with your method of tax accounting. Accordingly, if you use the
accrual method of tax accounting, you must include stated interest in income as
it accrues and, if you use the cash method of tax accounting, you must include
stated interest in income as it is actually or constructively received.

   Payments of interest income to you will constitute portfolio income, not
passive activity income for purposes of section 469 of the Code. Accordingly,
such income will not be subject to reduction by your losses from passive
activities if you are subject to the passive activity loss rules. Income
attributable to interest payments may be offset by investment expense
deductions, however, subject to the limitation that, if you are an individual
investor, you may only deduct miscellaneous itemized deductions (including
investment expenses) to the extent such deductions exceed two percent of your
adjusted gross income.

   Noteholders will recognize gain or loss when AmREIT makes payments of
principal under the notes. The amount of gain or loss recognized at the time
the principal payments are made will be equal to the difference between the
amount of the principal payments and the noteholder's basis in the notes. If,
however, the notes are redeemed in part prior to the maturity date, the amount
of gain or loss recognized at the time the principal payments are made will be
equal to the difference between the amount of the principal payments made and a
proportionate amount of the noteholder's basis in the notes. To the extent a
noteholder's adjusted tax basis in his or her notes is greater than the face
amount of the notes, the excess should be treated as a capital loss upon the
retirement or maturity of the notes.

   In general, if you are a holder of notes, you will recognize gain or loss
upon the sale, exchange, redemption or other taxable disposition of a note
measured by the difference between (1) the amount of cash and the fair market
value of property received (except, for cash method taxpayers, to the extent
attributable to the payment of accrued interest) and (2) your tax basis in the
note. Any such gain or loss will generally be long-term capital gain or loss,
provided the note was a capital asset in your hands and was held for more than
one year.

   If the face amount of the notes that you hold at the end of the taxable year
(together with any other installment obligations that you receive during the
year) exceeds $5,000,000, you may be required to pay to the IRS interest at the
federal underpayment rate based on a portion of the tax liability that you have
deferred.

   Tax Consequences of the Merger to AmREIT. AmREIT will not recognize gain or
loss as a result of the merger. AmREIT will have a holding period in the
properties that begins on the closing date. The basis of the properties
received by AmREIT from the partnerships that are acquired by AmREIT will equal
the fair market

                                      S-14
<PAGE>

value of the shares of AmREIT common stock plus the cash and the issue price of
the notes issued in the merger, plus the amount of any liabilities of the
partnerships assumed by AmREIT.

   The aggregate basis of AmREIT's assets will be allocated among such assets
in accordance with their relative fair market values as described in section
1060 of the Code. As a result, AmREIT's basis in each acquired property may
differ from the partnership's basis therein, and the properties may be subject
to different depreciable periods and methods as a result of the merger. These
factors could result in an overall change, following the merger, in the
depreciation deductions attributable to the properties acquired from the
partnerships following the merger.

   Tax Consequences of the Reorganization. AmREIT desires to reorganize as a
Texas REIT following the merger. AmREIT will not recognize gain or loss as a
result of the reorganization. The reorganization will not change AmREIT's
holding period or tax basis of its properties.

   No gain or loss will be recognized by the holders of AmREIT common stock
pursuant to the reorganization. The aggregate tax basis of AmREIT common stock
received in the reorganization will be the same for holders of such stock as
the basis of the AmREIT common stock before the reorganization. In addition,
the holding period of such AmREIT common stock received in the reorganization
shall remain the same.

                                 MISCELLANEOUS

Distributions to Limited Partners

   Set forth below are distributions per partnership interest made by the
partnership to the limited partners during the most recent five fiscal years
and the most recently completed interim period. Also see "THE PARTNERSHIPS--
Partnership Distributions" on page   of the proxy statement.

<TABLE>
<CAPTION>
                                                             Three Months Ended
                     1994  1995     1996     1997     1998     March 31, 1999
                     ---- ------- -------- -------- -------- ------------------
<S>                  <C>  <C>     <C>      <C>      <C>      <C>
Distributions....... $--  $61,863 $275,433 $483,176 $523,377      $275,811
</TABLE>

Financial Information

   Rental income statements for the properties of the partnership for the three
months ended March 31, 1999 and the years ended December 31, 1998 and 1997 and
certain pro forma financial statements with respect to the partnership are set
forth in "The Unaudited Pro Forma Financial Information" and "INDEX TO
FINANCIAL INFORMATION" in the proxy statement beginning on page  .

List of Investors

   Under the partnership agreement and Texas law, a limited partner may obtain
a list of the names, addresses and number of partnership interests owned by the
other limited partners entitled to so vote on the merger by making written
request therefor from the general partners, c/o Larry Mangum, Chief Financial
Officer and Treasurer, AmREIT, Inc., 8 Greenway Plaza, Suite 824, Houston,
Texas 77046. At the time of making the request, the requesting limited partner
must submit $10.00 in payment for the costs of copying and mailing the list
and, if the partnership interests are held through a nominee, provide the
partnership with a statement from the nominee or other independent third party
confirming such limited partner's beneficial ownership. A limited partner is
only entitled to the foregoing information with respect to the partnership in
which the limited partner holds partnership interests. See "VOTING PROCEDURES"
in the proxy statement beginning on page  ,


                                      S-15
<PAGE>

June 25, 1999

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund XI, Ltd.
8 Greenway Plaza
Suite 824
Houston, TX 77046

Dear Mr. Taylor:

   We understand the following regarding AmREIT, Inc. ("AmREIT") and AAA Net
Realty Fund XI, Ltd. (the "Partnership"). AmREIT is a real estate investment
trust that was organized as a Maryland corporation in 1993. AmREIT became
internally managed upon its acquisition of its external advisor in June 1998
(the "Adviser Acquisition"), as a result, AmREIT is a self-managed and self-
administered REIT. AmREIT acquires, develops, owns and manages a diversified
portfolio of freestanding and specialty retail properties leased to national
and regional retail tenants.

   Mr. Kerr Taylor serves as the President of American Asset Advisors
Management Corporation XI, the general partner of the Partnership ( the
"General Partner"). The Partnership owns interests in seven retail properties.
Following the Adviser Acquisition, Mr. Taylor and his affiliated corporation
retained their fiduciary responsibilities associated with such General Partner
of the Partnership. However, the Partnership's properties are currently managed
by AmREIT Realty Investment Corporation, an affiliate of AmREIT.

   Finally, we understand that AmREIT has entered into a plan to acquire the
Partnership (the "Partnership Merger") through a merger transaction.
Specifically, we understand that pursuant to the Partnership Merger, AmREIT
will provide a total of 677,185 shares of AmREIT common stock in exchange for
the aggregate limited partnership interests in the Partnership. The Partnership
Merger and other related transactions disclosed to Houlihan Lokey are referred
to collectively herein as the "Transaction."

   AmREIT and the General Partner(s) have requested that Houlihan Lokey render
an opinion (the "Opinion") as to the matters set forth below. The Opinion does
not address AmREIT's, the General Partner's or the Partnership's underlying
business decision to effect the Transaction. We have also not been asked to
opine on and are not expressing any opinion as to: (i) the tax consequences of
the Transaction; (ii) the public market values or realizable value of AmREIT's
common shares given as consideration in the Transaction or the prices at which
AmREIT's common shares may trade in the future following the Transaction, or
(iii) the fairness of any aspect of the Transaction not expressly addressed in
this Opinion. Moreover, we have not been requested to, and did not, solicit
third party indications of interest in acquiring all or any part of AmREIT, or
the Partnership. Furthermore, at your request, we have not negotiated the
Transaction or advised you with respect to alternatives to it.

   In connection with this Opinion, we have made such reviews, analyses and
inquiries as we have deemed necessary and appropriate under the circumstances.
Among other things, we have:

     1. held discussions with the General Partner and certain members of its
  senior management to discuss the operations, financial condition, future
  prospects and projected operations and performance of the Partnership;

     2. visited certain facilities and business offices of the General
  Partner and AmREIT;

     3. reviewed the Partnership's annual reports to partners for the fiscal
  years ended December 31, 1998, 1997 and 1996 and interim financial
  statements for the three month period ended March 31, 1999 which the
  General Partner has identified as being the most current financial
  statements available and has indicated that there has been no material
  change in the financial position of the Partnership since such financial
  statements;

                                      A-1
<PAGE>


     4. reviewed copies of the 1994 Agreement of Limited Partnership of the
  Partnership; and

     5. reviewed AmREIT's annual reports to shareholders and on Form 10-K for
  the two fiscal years ended 1998 and quarterly reports on Form 10-Q for the
  quarter ended March 31, 1999;

     6. reviewed forecasts and projections prepared by the General Partner
  with respect to the Partnership for the year ended December 31, 1998 and
  reviewed summary pro-forma forecast prepared by AmREIT's management with
  respect to AmREIT, the Partnership and affiliated partnerships;

     7. reviewed drafts of the Joint Consent Solicitation Statement and
  Prospectus for AmREIT, Inc. and the Partnership;

     8. reviewed a draft of the Amended and Restated Agreement and Plan of
  Merger to be entered into by and between AmREIT and the Partnership;

     9. reviewed the appraisal of the Partnership's real property prepared by
  Valuation Associated dated May 31, 1999;

     10. reviewed the historical market prices for the AmREIT's publicly
  traded securities;

     11. reviewed certain other publicly available financial data for certain
  companies that we deem comparable to the Partnership and AmREIT, and
  publicly available prices and premiums paid in other transactions that we
  considered similar to the Transaction; and

     12. conducted such other studies, analyses and inquiries as we have
  deemed appropriate.

   We have relied upon and assumed, without independent verification, that the
financial forecasts and projections provided to us have been reasonably
prepared and reflect the best currently available estimates of the future
financial results and condition of AmREIT and the Partnership and that there
has been no material change in the assets, financial condition, business or
prospects of AmREIT or the Partnership since the date of the most recent
financial statements made available to us.

   We have not independently verified the accuracy and completeness of the
information supplied to us with respect to AmREIT or the Partnership and do not
assume any responsibility with respect to it. We have not made any physical
inspection or independent appraisal of any of the properties or assets of
AmREIT or the Partnership. Our opinion is necessarily based on business,
economic, market and other conditions as they exist and can be evaluated by us
at the date of this letter.

   Based upon the foregoing, and in reliance thereon, it is our opinion that
the aggregate consideration to be received by the limited partners of AAA Net
Realty Fund XI, Ltd. in connection with the Transaction is fair to them from a
financial point of view.

                          HOULIHAN LOKEY HOWARD & ZUKIN FINANCIAL ADVISORS, INC.

Mr. H. Kerr Taylor in his capacity as
President of the General Partner of
AAA Net Realty Fund XI, LTD
June 25, 1999                                                                -2-


                                      A-2
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER

   THIS AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this "Agreement"),
dated as of June 25, 1999, is entered into by and between AmREIT, Inc., a
Maryland real estate investment trust (the "REIT"), and AAA Net Realty Fund XI,
Ltd., a Texas limited partnership (the "Partnership"). H. Kerr Taylor, on
behalf of himself as the individual General Partner and American Asset Advisers
Management Corporation XI, a Texas corporation, the General Partners of the
Partnership (referred to herein as the "General Partner"), is a party to this
Agreement solely for the purpose of binding itself to the provisions of Section
5 and Section 7.9, hereunder.

                                    RECITALS

   A. Effective July 1, 1998, the parties hereto entered into that certain
Agreement and Plan of Merger (the "Original Agreement"); and

   B. The parties now desire to amend and restate the Original Agreement to
reflect the current agreement between the parties.

   NOW, THEREFORE, in consideration of the foregoing, and of the
representations, warranties, covenants and agreements contained herein, the
REIT and the Partnership hereby agree as follows:

                                   SECTION 1

                                   The Merger

   1.1 The Merger. Subject to the terms and conditions of this Agreement, at
the Effective Time (as defined in Section 1.3), and in accordance with the
Maryland General Corporation Law (the "Maryland Law") and the Texas Revised
Uniform Limited Partnership Act (the "LP Act") the Partnership shall be merged
with and into the REIT in accordance with this Agreement (the "Merger").
Following the Merger, the separate existence of the Partnership shall cease and
the REIT shall continue as the surviving entity (the "Surviving Corporation")
and shall succeed to and assume all the rights and obligations of the
Partnership. The Merger shall have the effects specified in the Maryland Act,
and Section 2.11 of the LP Act.

   1.2 The Closing.  Subject to the terms and conditions of this Agreement, the
closing of the Merger (the "Closing") shall take place at the offices of the
REIT, located at Eight Greenway Plaza, Suite 824, Houston, Texas 77046 at
10:00, a.m., local time, within five business days after receipt of approval of
the Merger by the REIT's shareholders and the Partnership's partners (the
"Partners"), or at such other time, date or place as the REIT and the
Partnership may agree. The date on which the Closing occurs is hereinafter
referred to as the "Closing Date."

   1.3 Effective Time. If all the conditions to the Merger set forth in Section
8 hereof shall have been fulfilled or waived (and this Agreement shall not have
been terminated as provided in Section 9 hereof), the REIT and the Partnership
shall cause Articles of Merger satisfying the requirements of the Maryland Act
and Articles of Merger satisfying the requirements of the LP Act to be properly
executed, verified and delivered for filing in accordance with the LP Act and
the Maryland Act on the Closing Date. The Merger shall become effective upon
the later of (i) the issuance of a certificate of merger by the State
Department of Assessments and Taxation of the State of Maryland and (ii) the
issuance of a certificate of merger by the Secretary of State of the State of
Texas, or such other date as may be agreed to by the parties, but not later
than the Closing Date.

   1.4 Articles of Incorporation and Bylaws. The Articles of Incorporation and
Bylaws of the REIT as in effect immediately prior to the Effective Time shall
be the Articles of Incorporation and Bylaws of the Surviving Corporation at the
Effective Time.

                                      B-1
<PAGE>

   1.5 Officers and Directors. The officers of the REIT immediately prior to
the Effective Time shall continue as officers of the Surviving Corporation and
remain officers until their successors are duly appointed or their prior
resignation, removal or death. The directors of the REIT immediately prior to
the Effective Time shall continue as directors of the Surviving Corporation and
shall remain directors until their successors are duly elected and qualified or
their prior resignation, removal or death.

                                   SECTION 2

                      Consideration For Partnership Assets

   2.1 Consideration Paid by the REIT. At or as of the Effective Time, the
assets and the liabilities of the Partnership shall be the assets and
liabilities of Company.

   2.2 Consideration to the Partnership in the Merger.

     (a) REIT Shares. Except as provided in Section 2.2(b), as of the
  Effective Time, each unit of limited partner interest of the Partnership
  (the "Units") and the interest of the General Partner entitled to receive
  consideration, if any, shall, in the Merger, be converted into the number
  of shares of the REIT's common stock, $0.01 par value per share (the "REIT
  Shares"), as provided in Section 4 hereof. No fractional REIT Shares shall
  be issued. Any Partner who would be entitled to a fractional REIT Share
  will receive cash based on the price of $9.34 per REIT Share (the "Exchange
  Price").

     (b) Cash/Notes Option. As of the Effective Time, if the Partnership
  approves the Merger each Unit held of record by a Partner who votes against
  the Merger (a "Dissenting Limited Partner") will receive REIT Shares unless
  he or she affirmatively elects to receive consideration in the form of 10%
  cash and 90% notes (the "Cash/Notes Option") based on the liquidation value
  of the Partnership, as determined by Valuation Associates (the "Liquidation
  Value"). The Liquidation Value will be lower than the value of the REIT
  Shares offered to the Partnership in the merger, based on the Exchange
  Price. The notes (the "Notes") shall be in the form described in the Note
  and Loan Agreement attached hereto as Exhibit A and incorporated herein by
  reference. In the event the principal amount of Notes issuable to
  Dissenting Limited Partners electing the Cash/Notes Option, when aggregated
  with the principal amounts of the Notes to be issued to electing dissenting
  limited partners (the "Other Dissenting Partners") in all other
  partnerships to whom offers are being made by the REIT that approve the
  merger with the REIT (the "Other Partnerships"), exceeds $10,000,000,
  Dissenting Limited Partners electing the Cash/Notes Option shall receive
  their pro rata portion of the $10,000,000 aggregate principal amount of the
  Notes (based on the total number of the Units of the Dissenting Limited
  Partners and the Other Dissenting Partners), with the remaining value of
  the Dissenting Limited Partners' Note consideration to be paid in REIT
  Shares. The cash component of the Cash/Notes Option will not be affected by
  any such pro ration.

   2.3 Issuance of Certificates for REIT Shares and Notes. Upon or as soon as
practicable after the Effective Time, the REIT shall distribute in accordance
with Section 3.4 hereof to the holders of the Units of the Partnership
certificates representing the REIT Shares (the "Share Certificates") and the
Cash/Notes to which they are entitled pursuant hereto.

                                   SECTION 3

                             Partnership Interests

   3.1 Conversion of the Units.

     (a) REIT Shares. At the Effective Time, each REIT Share outstanding
  immediately prior to the Effective Time shall remain outstanding and shall
  represent one REIT Share.

                                      B-2
<PAGE>

     (b) Partnership Interests. At the Effective Time, the Units of the
  Partnership issued and outstanding immediately prior to the Effective Time
  shall, by virtue of the Merger and without any action on the part of holder
  thereof, be converted into REIT Shares or Cash/Notes determined in
  accordance with the Partnership's Net Asset Value or Liquidation Value,
  respectively, as set forth below.

                           Calculation of Partnership
                                Net Asset Value

<TABLE>
<CAPTION>
      Negotiated Price of               Net Cash at                       Partnership
     Partnership Properties            March 31, 1999                   Net Asset Value
     ----------------------            --------------                   ---------------
     <S>                               <C>                              <C>
           $6,243,000                     $81,904                         $6,324,904
</TABLE>

                                  REIT Shares
                             Payable to Partnership

<TABLE>
<CAPTION>
                                                                            No. of REIT
                                       No. of REIT                         Shares Offered
                                      Shares Offered                          per Unit
                                      --------------                       --------------
     <S>                              <C>                                  <C>
     To Limited Partners:                677,185                               95.90
</TABLE>

                        Calculation of Liquidation Value

<TABLE>
<CAPTION>
     Leased Fee
      Original      Share of
     Partnership   Partnership Liquidation  Brokers'    Legal/    Marketing/  Liquidation
        Value       Expenses    Discount   Commission   Closing   Contingency    Value
     -----------   ----------- ----------- ----------  ---------  ----------- -----------
     <S>           <C>         <C>         <C>         <C>        <C>         <C>
     $6,231,994     $(30,808)   $(311,600) $(186,960)  $(155,800)  $(124,640) $5,422,187
</TABLE>

                                   Cash/Notes
                           Payable to Partnership(1)

<TABLE>
<CAPTION>
                              Maximum      Amount of       Maximum         Principal
                             Aggregate    Cash Offered Principal Amount  Amount of Note
                           Amount of Cash   per Unit   of Notes Offered Offered Per Unit
                           -------------- ------------ ---------------- ----------------
     <S>                   <C>            <C>          <C>              <C>
     To Limited Partners:     $265,678        $77         $2,391,102          $691
</TABLE>
- --------
(1) The notes portion of consideration granted to the limited partners in the
    merger has been limited to $10,000,000. As such, should the total notes to
    be issued to all limited partners in all partnerships exceed $10,000,000,
    then each partner will get their pro-rata share of notes, the balance to be
    issued in REIT Shares.

   As a result of the Merger and without any action on the part of the holder
thereof, at the Effective Time, all of the Units and the general partner
interests of the Partnership shall cease to be outstanding and shall be
canceled and retired, and each holder of such Units or interests shall
thereafter cease to have any rights with respect to the Units or interests,
except the right to receive, without interest, the REIT Shares and/or the
Cash/Notes, as applicable, in accordance with this Section 3.1 and, in either
case, cash in lieu of fractional REIT Shares in accordance with Section 3.4(e)
hereof (the "Merger Consideration").

   3.2 Adjustment to the Merger Consideration. The number of REIT Shares and
amount of Cash/Notes, as applicable, to be received in the Merger by the
Partnership shall be adjusted as of the Effective Time as follows:

     (a) If, during the period from March 31, 1999 to and including the
  Effective Time, the outstanding REIT Shares shall have been changed to a
  different number of shares or securities by reason of any share

                                      B-3
<PAGE>

  dividend, subdivision, reclassification, recapitalization, share split,
  reverse share split, combination, exchange of shares or the like, the
  number of REIT Shares to be issued in the Merger shall be appropriately
  adjusted;

     (b) If, as of the Effective Time, the Net Cash of the Partnership, as
  defined in Section 3.3 below, is different than its Net Cash amount shown
  in Section 3.1 above, the Net Cash of the Partnership shall be increased
  (if greater) or decreased (if less) and the Merger Consideration issuable
  to the Partnership in the Merger shall be increased or decreased, as the
  case may be, by an amount equal to such difference divided by the Exchange
  Price; and

     (c) Anything in the foregoing to the contrary notwithstanding, the Net
  Asset Value of the Partnership as of the Effective Time shall not be
  adjusted below an amount equal to $6,243,000.

   3.3 Definitions. For the purposes of this Section 3:

     (a) "Net Asset Value" means the sum of the negotiated prices of the
  Partnership's properties set forth under Section 3.1 plus its Net Cash as
  of the Effective Time.

     (b) "Net Cash" means, as of the date determined, (i) the sum of a
  Partnership's cash and cash equivalents, less (ii) the sum of the
  Partnership's liabilities, as determined on an accrual accounting basis.

   3.4 Exchange of Partnership Interests.

     (a) As of the Effective Time, the REIT shall deposit, or shall cause to
  be deposited, with an exchange agent selected by the REIT, which shall be
  the REIT's transfer agent, or such other party reasonably satisfactory to
  the Partnership (the "Exchange Agent"), for the benefit of the Partners,
  for exchange in accordance with this Section 3, Share Certificates
  representing the total number of REIT Shares issuable to Partners (other
  than Dissenting Limited Partners electing the Cash/Notes Option) and the
  aggregate amount of Cash and Notes issuable to Dissenting Limited Partners
  electing the Cash/Notes Option (such cash, Share Certificates and Notes,
  together with any dividends or distributions with respect thereto, being
  hereinafter referred to as the "Exchange Fund") to be issued pursuant to
  Sections 3.1 and 3.2 and paid pursuant to this Section 3.4 in exchange for
  the outstanding Units and interests.

     (b) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding Units (the "Unit Certificates") whose Units were converted into
  the right to receive the Merger Consideration pursuant to Section 3.1
  hereof (i) a letter of transmittal (which shall specify that delivery shall
  be effected, and the risk of loss and title to the Unit Certificates shall
  pass, only upon delivery of the Unit Certificates to the Exchange Agent and
  shall be in a form and have such other provisions as the REIT may
  reasonably specify) and (ii) instructions for use in effecting the
  surrender of the Unit Certificates in exchange for the Merger
  Consideration. Upon surrender of a Unit Certificate for cancellation to the
  Exchange Agent or to such other agent or agents as may be appointed by the
  REIT together with such letter of transmittal, duly executed, and such
  other documents as may be reasonably requested by the Exchange Agent, the
  holder of such Unit Certificate shall be entitled to receive in exchange
  therefor the Merger Consideration into which the Units previously
  represented by the Unit Certificate shall have been converted pursuant to
  Section 3.1 hereto and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the agreement of limited
  partnership of the Partnership (the "Agreement of Limited Partnership"),
  and the Unit Certificate so surrendered shall forthwith be cancelled. In
  the event of a transfer of ownership of a Unit which is not registered in
  the transfer records of the Partnership, payment may be made to a person
  other than the person in whose name the Unit Certificate so surrendered is
  registered if such Unit Certificate shall be properly endorsed or otherwise
  be in proper form for transfer and the person requesting such payment
  either shall pay any transfer or other taxes required by reason of such
  payment being made to a person other than the registered holder of such
  Unit Certificate or establish to the satisfaction of the REIT that such tax
  or taxes have been paid or are not applicable. Upon surrender as
  contemplated by this Section 3.4, each Unit

                                      B-4
<PAGE>

  Certificate shall be deemed at anytime after the Effective Time to
  represent only the right to receive upon such surrender the Merger
  Consideration, without interest, into which the Units previously
  represented by such Unit Certificate shall have been converted pursuant to
  Section 3.1 hereof, and any dividends or other distributions to which such
  holder is entitled pursuant to the terms of the Agreement of Limited
  Partnership. No interest will be paid or will accrue on the Merger
  Consideration upon the surrender of any Unit Certificate or on any cash
  payable pursuant to Section 3.1 or Section 3.4(d) hereof.

     (c) At and after the Effective Time, there shall be no transfers on the
  transfer books of the Partnership of the Units which were outstanding
  immediately prior to the Effective Time.

     (d) Notwithstanding any other provision of this Agreement to the
  contrary, no fractional REIT Shares shall be issued in connection with the
  Merger. All REIT Shares to which a holder of Units is entitled immediately
  prior to the Effective Time shall be aggregated. If a fractional share
  results from such aggregation, in lieu of any such fractional share, each
  holder of Units who would otherwise have been entitled to receive a
  fraction of a REIT Share upon surrender of Unit Certificates for exchange
  pursuant to Section 3.4(b) hereof shall be entitled to receive from the
  Exchange Agent a cash payment equal to such fraction multiplied by the
  Exchange Price.

     (e) Any portion of the Exchange Fund (including the proceeds of any
  investments thereof, any REIT Shares, and any Notes or interest thereon)
  that remains unclaimed by the former Partners of the Partnership one year
  after the Effective Time shall be delivered to the REIT. Any former
  Partners of the Partnership who have not theretofore complied with this
  Section 3.4 shall thereafter look only to the REIT for delivery of their
  REIT Shares and/or Cash/Notes, and payment of cash in lieu of fractional
  shares and/or dividends on such REIT Shares, in respect of each Unit such
  Partners hold as determined pursuant to this Agreement, in each case,
  without any interest thereon.

     (f) None of the REIT, the Partnership, the Exchange Agent or any other
  person shall be liable to any former holder of the Partner's interest or
  with respect to the Units for any amount properly delivered to a public
  official pursuant to applicable abandoned property, escheat or similar
  laws.

                                   SECTION 4

                         Representations And Warranties
                               of the Partnership

   The Partnership represents and warrants to the REIT as set forth below. As
contemplated below, the "Partnership Disclosure Letter" will be delivered to
the REIT on or before the Closing. The Partnership Disclosure Letter shall
provide the information or exceptions described below. The Partnership
Disclosure Letter shall be amended prior to Closing to cause such
representations and warranties to be materially true and correct on the Closing
Date.

   4.1 Existence; Authority; Compliance with Law.

     (a) The Partnership is a limited partnership, duly formed and validly
  existing under the laws of the State of Texas. To the General Partner's
  actual knowledge, the Partnership is duly licensed or qualified to do
  business as a foreign limited partnership and is in good standing under the
  laws of any other state of the United States in which the character of the
  properties owned or leased by it therein or in which the transaction of its
  business makes such qualification necessary, except where the failure to be
  so qualified would not have a material adverse effect on the business,
  results of operations or financial condition of the Partnership (a
  "Partnership Material Adverse Effect"). The Partnership has all requisite
  power and authority to own, operate, lease and encumber its properties and
  carry on its business as now conducted.

     (b) To the General Partner's actual knowledge, the Partnership is not in
  violation of any order of any court, governmental authority or arbitration
  board or tribunal, or any law, ordinance, governmental rule or regulation
  to which the Partnership or any of its properties or assets are subject,
  where such violation

                                      B-5
<PAGE>

  would have a Partnership Material Adverse Effect. The Partnership has
  obtained all licenses, permits and other authorizations and has taken all
  actions required by applicable law or governmental regulations in
  connection with its business as now conducted, where the failure to obtain
  any such item or to take any such action would have a Partnership Material
  Adverse Effect. A copy of the Partnership's Agreement of Limited
  Partnership and Certificate of Limited Partnership (collectively, the
  "Partnership Organizational Documents") have been delivered or made
  available to the REIT and its counsel and such documents will be listed in
  the Partnership Disclosure Letter and were or will be true and correct when
  delivered or made available.

   4.2 Authorization, Validity and Effect of Agreements. The Partnership has
the requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement (the "Partnership Ancillary Agreements"). Subject only to the
approval of this Agreement and the transactions contemplated hereby by the
Partners as contemplated by this Agreement, the consummation by the Partnership
of this Agreement, the Partnership Ancillary Agreements and the transactions
contemplated hereby and thereby have been duly authorized by all requisite
action on the part of the Partnership. In reliance upon the legal opinion
described in Section 7.2(e), this Agreement constitutes, and the Partnership
Ancillary Agreements (when executed and delivered pursuant hereto for value
received) will constitute, the valid and legally binding obligations of the
Partnership, enforceable against the Partnership in accordance with their
respective terms, subject to applicable bankruptcy, insolvency, moratorium or
other similar laws relating to creditors' rights and general principles of
equity (collectively, "Equitable Remedies").

   4.3 Future Issuances. To the General Partner's actual knowledge, there are
not at the date of this Agreement any existing options, warrants, calls,
subscriptions, convertible securities, or other rights, agreements or
commitments which obligate the Partnership to issue, transfer or sell any of
its Units or other Partnership interests. After the Effective Time, the REIT
will have no obligation to issue, transfer or sell any Partnership interest.

   4.4 Other Interests. Except as set forth in the Partnership Disclosure
Letter, the Partnership does not own, directly or indirectly, any interest or
investment (whether equity or debt) in any corporation, partnership, joint
venture, business, trust or entity (other than investments in short-term
investment securities).

   4.5 Financial Statements.

     (a) The financial statements of the Partnership for the fiscal years
  ended December 31, 1998 and 1997 and the financial statements for the
  fiscal quarter ended March 31, 1999 (collectively, the "Partnership
  Financial Statements") present fairly, in conformity with generally
  accepted accounting principles applied on a consisted basis (except as may
  be indicated in the notes thereto), the financial position of the
  Partnership as of the dates thereof and its results of operations and cash
  flows for the periods then ended (subject to normal year-end adjustments in
  the case of the interim financial statements). Copies of the Partnership
  Financial Statements have been delivered or made available to the REIT and
  its financial advisers and such documents will be listed in the Partnership
  Disclosure Letter and were or will be true and correct when delivered or
  made available.

     (b) Except as and to the extent set forth on the balance sheet of the
  Partnership at March 31, 1999, including all notes thereto, or as otherwise
  set forth in the Partnership Financial Statements, the Partnership has no
  material liabilities or obligations of any nature (whether accrued,
  absolute, contingent or otherwise) that would be required to be reflected
  on, or reserved against in, a balance sheet of the Partnership or in the
  notes thereto, prepared in accordance with generally accepted accounting
  principles consistently applied, except liabilities arising in the ordinary
  course of business since such date which would not have a Partnership
  Material Adverse Effect.

   4.6 No Violation. To General Partner's actual knowledge, neither the
execution and delivery by the Partnership of this Agreement nor the
consummation by the Partnership of the transactions contemplated

                                      B-6
<PAGE>

hereby in accordance with the terms hereof will: (a) conflict with or result in
a breach of any provisions of the Agreement of Limited Partnership of the
Partnership; (b) except as contemplated by the Partnership Ancillary Agreements
or as set forth in the Partnership Disclosure Letter, violate, or conflict
with, or result in a breach of any provision of, or constitute a default (or an
event which, with notice or lapse of time or both, would constitute a default)
under, or result in the termination or in a right of termination or
cancellation of, or accelerate the performance required by, or result in the
creation of any lien, security interest, charge or encumbrance upon any of the
properties of the Partnership under, or result in being declared void, voidable
or without further binding effect, any of the terms, conditions or provisions
of any note, bond, mortgage, indenture, deed of trust or any license,
franchise, permit, lease, contract, agreement or other instrument, commitment
or obligation to which the Partnership is a party, or by which the Partnership
or any of its properties is bound or affected, except for any of the foregoing
matters which, individually or in the aggregate, would not have a Partnership
Material Adverse Effect; or (c) other than the filings provided for in this
Agreement to effect the Merger, any filings required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), the Securities Act of
1933, as amended (the "Securities Act"), or applicable state securities and
"Blue Sky" laws (collectively, the "Regulatory Filings"), require any consent,
approval or authorization of, or declaration, filing or registration with, any
domestic governmental or regulatory authority, except where the failure to
obtain any such consent, approval or authorization of, or declaration, filing
or registration with, any governmental or regulatory authority would not have a
Partnership Material Adverse Effect.

   4.7 Litigation. To the General Partner's actual knowledge, there are (a) no
continuing orders, injunctions or decrees of any court, arbitrator or
governmental authority to which the Partnership is a party or by which any of
its properties or assets are bound or to which the General Partner is a party
or by which any of his/its properties or assets are bound and (b) except as set
forth in the Partnership Disclosure Letter, no actions, suits or proceedings
pending against the Partnership or against the General Partner or, to the
actual knowledge of the General Partner, threatened against the Partnership or
against the General Partner, at law or in equity, or before or by any federal
or state commission, board, bureau, agency or instrumentality that in the case
of clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a Partnership Material Adverse Effect.

   4.8 Absence of Certain Changes. Except as disclosed in the Partnership
Reports, since December 31, 1998, (a) the Partnership conducted its business
only in the ordinary course of such business (which for purposes of this
Section 4.8 only, shall include all acquisitions of real estate properties and
financing arrangements made in connection therewith); (b) there has not been
any Partnership Material Adverse Effect; (c) there has not been any
distribution, setting aside or payment of any distribution with respect to any
Partner interest in the Partnership; and (d) there has not been any material
change in the Partnership's accounting principles, practices or methods.

   4.9 Taxes.

     (a) Except as set forth in the Partnership Disclosure Letter, the
  Partnership (i) has timely filed all federal, state and foreign tax returns
  including, without limitation, information returns and reports required to
  be filed by it for tax periods ended prior to the date of this Agreement or
  requests for extensions have been timely filed and any such request has
  been granted and has not expired and all such returns are accurate and
  complete in all material respects, (ii) has paid or accrued all taxes shown
  to be due and payable on such returns or which have become due and payable
  pursuant to any assessment, deficiency notice, 30-day letter or other
  notice received by it and (iii) has properly accrued all taxes for such
  periods and periods subsequent to the periods covered by such returns. The
  Partnership has not received notice that the federal, state and local
  income and franchise tax returns of the Partnership have been or will be
  examined by any taxing authority. The Partnership has not executed or filed
  with the Internal Revenue Service (the "IRS") or any other taxing authority
  any agreement now in effect extending the period for assessment or
  collection of any income or other taxes.

                                      B-7
<PAGE>

     (b) Except as set forth in the Partnership Disclosure Letter, the
  Partnership is not a party to any pending action or proceeding by any
  governmental authority for assessment or collection of taxes, and no claim
  for assessment or collection of taxes has been asserted against it. True,
  correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the Partnership since its inception and all
  communications relating thereto have been delivered to the REIT or made
  available to representatives of the REIT or will be so delivered or made
  available prior to the Closing. The Partnership does not hold any asset (i)
  the disposition of which could be subject to rules similar to Section 1374
  of the Internal Revenue Code of 1986, as amended (the "Code"), as a result
  of an election under IRS Notice 88-19 or (ii) that is subject to a consent
  filed pursuant to Section 341(f) of the Code and regulations thereunder.
  For purposes of this Section 4.9, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   4.10 Books and Records. The books of account and other financial records of
the Partnership are in all material respects true, complete and correct, have
been maintained in accordance with good business practices, and are accurately
reflected in all material respects in the Partnership Financial Statements.

   4.11 Properties.

     (a) The Partnership owns fee simple title to, or an interest in a joint
  venture which owns fee title to, each of the real properties reflected on
  the most recent balance sheet of the Partnership included in the
  Partnership Reports or as identified in the Partnership Disclosure Letter
  (the "Partnership Properties"), which are all of the real estate properties
  owned by it, free and clear of liens, mortgages or deeds of trust, claims
  against title, charges which are liens or security interests
  ("Encumbrances"), except as set forth in the Partnership Disclosure Letter.
  To the General Partner's actual knowledge, the Partnership Properties are
  not subject to any rights of way, written agreements, laws, ordinances and
  regulations affecting building use or occupancy, or reservations of an
  interest in title (collectively, "Property Restrictions"), except for (i)
  Encumbrances and Property Restrictions set forth in the Partnership
  Disclosure Letter, (ii) Property Restrictions imposed or promulgated by law
  or any governmental body or authority with respect to real property,
  including zoning regulations that do not materially adversely affect the
  current use of the property, (iii) Encumbrances and Property Restrictions
  disclosed on existing title reports or current surveys (in either case
  copies of which title reports and surveys have been or will be delivered or
  made available to the REIT prior to the Closing) and/or (iv) mechanics',
  carriers', workmen's, repairmen's liens and other Encumbrances, Property
  Restrictions and other limitations of any kind, if any, which have
  heretofore been bonded (and that are listed in the Partnership Disclosure
  Letter) or which individually or in the aggregate do not exceed $10,000, do
  not materially detract from the value of or materially interfere with the
  present use of any of the Partnership Properties subject thereto or
  affected thereby, and do not otherwise materially impair business
  operations conducted by the Partnership and which have arisen or been
  incurred only in its construction activities or in the ordinary course of
  business.

     (b) Valid policies of title insurance have been issued insuring the
  Partnership's fee simple title to the Partnership Properties subject only
  to the matters disclosed above and as may be set forth in the Partnership
  Disclosure Letter, and such policies are, at the date hereof, in full force
  and effect and no claim has been made against any such policy. To the
  General Partner's actual knowledge, except as set forth in the Partnership
  Disclosure Letter: (i) there is no certificate, permit or license from any
  governmental authority having jurisdiction over any of the Partnership
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the Partnership Properties or which is necessary to permit the
  lawful use and operation of all driveways, roads and other means of egress
  and ingress to and from any of the Partnership Properties that has not been
  obtained and is not in full force and effect, or any pending threat of
  modification or cancellation of any of same; (ii) the Partnership has not
  received written notice of any material violation of any federal, state or
  municipal law, ordinance, order, regulation or requirement affecting any
  portion of any of the Partnership Properties issued by any governmental
  authority; (iii) there are no structural defects relating to the
  Partnership Properties and no Partnership Properties whose

                                      B-8
<PAGE>

  building systems are not in working order in any material respect; and (iv)
  there is (A) no physical damage to any Partnership Property in excess of
  $10,000 for which there is no insurance in effect covering the cost of the
  restoration, (B) no current renovation to any Partnership Property the cost
  of which exceeds $10,000 and (C) no current restoration (excluding tenant
  improvements) of any Partnership Property, the cost of which exceeds
  $10,000.

     (c) Except as set forth in the Partnership Disclosure Letter, the
  Partnership has not received notice to the effect that and there are no (i)
  condemnation or rezoning proceedings that are pending or threatened with
  respect to any of the Partnership Properties or (ii) zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the Partnership Properties or by the continued
  maintenance, operation or use of the parking areas. All work to be
  performed, payments to be made and actions to be taken by the Partnership
  pursuant to any agreement entered into with a governmental body or
  authority in connection with a site approval, zoning reclassification or
  other similar action relating to the Partnership Properties (e.g., Local
  Improvement District, Road Improvement District, Environmental Mitigation)
  has been performed, paid or taken, as the case may be, and the General
  Partner is not aware of any planned or proposed work, payments or actions
  that may be required pursuant to such agreements, except as set forth in
  the Partnership Disclosure Letter.

   4.12 Environmental Matters. To the General Partner's actual knowledge,
neither the Partnership nor any other person has caused (a) the unlawful
presence of any hazardous substances, hazardous materials, toxic substances or
waste materials (collectively, "Hazardous Materials") on any of the Partnership
Properties, or (b) any unlawful spills, releases, discharges or disposal of
Hazardous Materials to have occurred or be presently occurring on or from the
Partnership Properties as a result of any construction on or operation and use
of such properties, which presence or occurrence would, individually or in the
aggregate, have a Partnership Material Adverse Effect; and in connection with
the construction on or operation and use of the Partnership Properties, the
Partnership has not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   4.13 Subsidiaries and Joint Ventures. Each subsidiary of the Partnership and
joint venture in which the Partnership is an owner, together with the ownership
interest of the Partnership and the jurisdiction in which such subsidiary or
joint venture is incorporated or otherwise organized is identified in the
Partnership Disclosure Letter. Other than its investments in its subsidiaries
and joint ventures, the Partnership does not own, directly or indirectly, any
outstanding capital stock or equity interest in any corporation, partnership,
joint venture or other entity. For purposes of this Agreement, (a) "subsidiary"
means, with respect to any entity, any corporation of which securities or other
ownership interests have an ordinary voting power to elect a majority of the
board of directors of other persons performing similar functions are directly
or indirectly owned by such entity and (b) "joint venture" means, with respect
to any entity, any corporation or organization (other than such entity and any
subsidiary thereof) of which such entity or any subsidiary thereof is, directly
or indirectly, the beneficial owner of 40% or more of any class of equity
securities or equivalent profit participation interest.

   4.14 Labor Matters. The Partnership is not a party to, or bound by, any
collective bargaining agreement, contract or other agreement or understanding
with a labor union or labor union organization. There is no unfair labor
practice or labor arbitration proceeding pending or, to the actual knowledge of
the General Partner, threatened against the Partnership relating to its
business, except for any such proceeding which would not have a Partnership
Material Adverse Effect. To the actual knowledge of the General Partner, there
are no organizational efforts with respect to the formation of a collective
bargaining unit presently being made or threatened involving employees of the
Partnership.

   4.15 No Brokers. Except the fee that may be payable to Houlihan Lokey Howard
& Zukin Financial Advisors, Inc. ("Houlihan") by the Partnership as described
in Section 6.9 below, the Partnership has not entered into any contract,
arrangement or understanding with any person or firm which may result in the

                                      B-9
<PAGE>

obligation of the Partnership or the REIT to pay any finder's fees, brokerage
or agent's commissions or other like payments in connection with the
negotiations leading to this Agreement or the consummation of the transactions
contemplated hereby. The Partnership is not aware of any claim for payment of
any finder's fees, brokerage or agent's commissions or other like payments in
connection with the negotiations leading to this Agreement or the consummation
of the transactions contemplated hereby.

   4.16 Opinion of Financial Advisor. The General Partner, on behalf of the
Partnership, has retained Houlihan to issue an opinion to the effect that, as
of the date of such opinion, the Merger Consideration is fair to the holders of
the Units of the Partnership from a financial point of view (the "Fairness
Opinion").

   4.17 Related Party Transactions. Except as set forth in the Partnership
Disclosure Letter, there are no arrangements, agreements or contracts entered
into by the Partnership with (a) any consultant, (b) any person who is an
officer, director or affiliate of the Partnership or the General Partner, any
relative of any of the foregoing or any entity of which any of the foregoing is
an affiliate, or (c) any person who acquired the Units of the Partnership in a
private placement.

   4.18 Contracts and Commitments. The Partnership Disclosure Letter sets forth
(a) all unsecured notes or other obligations of the Partnership which
individually may result in total payments in excess of $10,000, (b) all notes,
debentures, bonds and other evidence of indebtedness which are secured or
collateralized by mortgages, deeds of trust or other security interests in the
Partnership Properties or personal property of the Partnership, and (c) each
commitment entered into by the Partnership which may result in total payments
or liability in excess of $10,000. Copies of the foregoing will be delivered or
made available to the REIT prior to the Closing, will be listed on the
Partnership Disclosure Letter and will be materially true and correct when
delivered or made available. The Partnership has not received any notice of a
default that has not been cured under any of the documents described in clause
(a) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the Partnership to purchase real
property are set forth in the Partnership Disclosure Letter and such options
and the Partnership's rights thereunder are in full force and effect. All joint
venture agreements to which the Partnership is a party are set forth in the
Partnership Disclosure Letter and the Partnership is not in default with
respect to any obligations, which individually or in the aggregate are
material, thereunder.

   4.19 Development Rights. Set forth in the Partnership Disclosure Letter is a
list of all material agreements entered into by the Partnership relating to the
development, rehabilitation, capital improvement or construction of office
buildings, industrial facilities or other real estate properties, which
development or construction has not been substantially completed as of the date
of this Agreement. Such agreements, true and correct copies of all of which is
delivered or made available to the REIT prior to the Closing, are listed in the
Partnership Disclosure Letter, have not been modified and are valid and binding
in accordance with their respective terms.

   4.20 Convertible Securities. To the General Partner's actual knowledge, the
Partnership has no outstanding options, warrants or other securities
exercisable for, or convertible into, Units or other interests of the
Partnership, the terms of which would require any anti-dilution adjustments by
reason of the consummation of the transactions contemplated hereby.

                                   SECTION 5

                   Representations and Warranties of The REIT

   The REIT represents and warrants to the Partnership as set forth below. As
contemplated below, the "REIT Disclosure Letter" will be delivered to the
Partnership on or before the Closing. The REIT Disclosure Letter shall provide
the information or exceptions described below. The REIT Disclosure Letter shall
be amended prior to Closing to cause such representations and warranties to be
materially true and correct on the Closing Date.

                                      B-10
<PAGE>

   5.1 Existence; Good Standing; Authority; Compliance with Law.

     (a) The REIT is a corporation duly organized and validly existing under
  the laws of the State of Maryland. To the REIT's actual knowledge, the REIT
  is duly licensed or qualified to do business and is in good standing under
  the laws of any other state of the United States in which the character of
  the properties owned or leased by it therein or in which the transaction of
  its business makes such qualification necessary, except where the failure
  to be so qualified would not have a material adverse effect on the
  business, results of operations or financial condition of the REIT and its
  subsidiaries taken as a whole (a "REIT Material Adverse Effect"). The REIT
  has all requisite power and authority to own, operate, lease and encumber
  its properties and carry on its business as now conducted. Each of the
  REIT's Subsidiaries is a corporation or partnership duly organized, validly
  existing and in good standing under the laws of its jurisdiction of
  incorporation or organization, has the requisite power and authority to own
  its properties and to carry on its business as it is now being conducted,
  and is duly qualified to do business and is in good standing in each
  jurisdiction in which the ownership of its property or the conduct of its
  business requires such qualification, except for jurisdictions in which
  such failure to be so qualified or to be in good standing would not have a
  REIT Material Adverse Effect.

     (b) To the REIT's actual acknowledge, neither the REIT nor any REIT
  Subsidiary is in violation of any order of any court, governmental
  authority or arbitration board or tribunal, or any law, ordinance,
  governmental rule or regulation to which the REIT or any REIT Subsidiary or
  any of their respective properties or assets are subject, where such
  violation would have a REIT Material Adverse Effect. The REIT and its
  Subsidiaries have obtained all licenses, permits and other authorizations
  and have taken all actions required by applicable law or governmental
  regulations in connection with their business as now conducted, where the
  failure to obtain any such item or to take any such action would have a
  REIT Material Adverse Effect. Copies of the REIT's and its Subsidiaries'
  Articles of Incorporation, Bylaws, organizational documents and partnership
  and joint venture agreements have been or will be prior to the Closing,
  delivered or made available to the Partnership and such documents will be
  listed in the REIT Disclosure Letter and were or will be true and correct
  when delivered or made available. For the purposes of this Section 5.1, the
  term "Subsidiary" shall include the entities set forth in the REIT
  Disclosure Letter, which are all of the REIT's Subsidiaries.

   5.2 Authorization, Validity and Effect of Agreements. The REIT has the
requisite power and authority to enter into the transactions contemplated
hereby and to execute and deliver this Agreement and all other documents,
agreements and instruments related to the transactions contemplated by this
Agreement to which it is a party (the "REIT Ancillary Agreements"). Subject
only to the approval of the Merger contemplated hereby by the holders of a
majority of the outstanding REIT Shares, present and voting thereon, the
consummation by the REIT of this Agreement, the REIT Ancillary Agreements and
the transactions contemplated hereby and thereby have been duly authorized by
all requisite action on the part of the REIT. This Agreement constitutes, and
the REIT Ancillary Agreements (when executed and delivered pursuant hereto for
value received) will constitute, the valid and legally binding obligations of
the REIT enforceable against the REIT in accordance with their respective
terms, subject to Equitable Remedies.

   5.3 Capitalization. On March 31, 1999, the authorized capital stock of the
REIT consisted of 100,010,000 shares of common stock, par value $0.01 per share
(the "Common Shares") and 10,001,000 shares of preferred stock, par value $.01
per share (the "Preferred Stock"). As of March 31, 1999, 2,384,117 REIT Common
Shares were outstanding and no shares of Preferred Stock were outstanding. The
REIT has no outstanding bonds, debentures, notes or other obligations, the
holders of which have the right to vote (or which are convertible into or
exercisable for securities having the right to vote) with the stockholders of
the REIT on any matter. All such issued and outstanding REIT Shares are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except as set forth in the REIT Disclosure Letter, there are not any
existing options, warrants, calls, subscriptions, convertible securities, or
other rights, agreements or commitments which obligate the REIT or any of its
Subsidiaries to issue, transfer or sell any shares or other equity interest of
the REIT or any of its Subsidiaries, except under any employee incentive plan
approved by

                                      B-11
<PAGE>

the REIT's stockholders. There are no agreements or understandings to which the
REIT is a party with respect to the voting of any REIT Shares or which restrict
the transfer of any such shares, except in order to protect its REIT status.

   5.4 Subsidiaries. Except as set forth in the REIT Disclosure Letter, the
REIT owns directly or indirectly each of the outstanding shares of capital
stock or all of the partnership or other equity interests of each of the REIT's
Subsidiaries (except those joint venture interests as may be disclosed in the
REIT Disclosure Letter) and such stock interests are free and clear of all
liens, pledges, security interests, claims or other encumbrances other than
liens imposed by local law which are not material.

   5.5 Other Interests. Except as disclosed in the REIT Disclosure Letter and
except for interests in the REIT Subsidiaries, neither the REIT nor any REIT
Subsidiary owns directly or indirectly any interest or investment (whether
equity or debt) in any corporation, partnership, joint venture, business, trust
or entity (other than investments in short-term investment securities).

   5.6 No Violation. Neither the execution and delivery by the REIT of this
Agreement nor the consummation by the REIT of the transactions contemplated
hereby in accordance with the terms hereof, will: (a) conflict with or result
in a breach of any provisions of the REIT's Articles of Incorporation or
Bylaws; (b) violate, or conflict with, or result in a breach of any provision
of, or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) under, or result in the termination or in a
right of termination or cancellation of, or accelerate the performance required
by, or result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties of the REIT or its Subsidiaries under,
or result in being declared void, voidable or without further binding effect,
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or any license, franchise, permit, lease, contract,
agreement or other instrument, commitment or obligation to which the REIT or
any of its Subsidiaries is a party, or by which the REIT or any of its
Subsidiaries or any of their properties is bound or affected, except for any of
the foregoing matters which, individually or in the aggregate, would not have a
REIT Material Adverse Effect; or (c) other than the Regulatory Filings require
any consent, approval or authorization of, or declaration, filing or
registration with, any domestic governmental or regulatory authority, except
where the failure to obtain such consent, approval or authorization of, or
declaration, filing or registration with, any governmental or regulatory
authority would not have a REIT Material Adverse Effect.

   5.7 SEC Documents.

     (a) The REIT has made available or will make available to the
  Partnership prior to the Closing, the registration statements of the REIT
  filed with the SEC in connection with public offerings of REIT securities
  since its inception and all exhibits, amendments and supplements thereto
  (the "REIT Registration Statements"), and each report, proxy statement or
  information statement and all exhibits thereto prepared by it or relating
  to its properties since the effective date of the latest REIT Registration
  Statement, each in the form (including exhibits and any amendments thereto)
  filed with the SEC (collectively, the "REIT Reports"). The REIT Reports,
  which were or will be filed with the SEC in a timely manner, constitute all
  forms, reports and documents required to be filed by the REIT under the
  Securities Laws.

     (b) To the REIT's actual knowledge, as of their respective dates, the
  REIT Reports (i) complied as to form in all material respects with the
  applicable requirements of the Securities Laws and (ii) did not contain any
  untrue statement of a material fact or omit to state a material fact
  required to be stated therein or necessary to make the statements made
  therein, in the light of the circumstances under which they were made, not
  misleading. To the REIT's actual acknowledge, each of the consolidated
  balance sheets of the REIT included in or incorporated by reference into
  the REIT Reports (including the related notes and schedules) fairly
  presents the consolidated financial position of the REIT and the REIT
  Subsidiaries as of its date and each of the consolidated statements of
  income, retained earnings and cash flows of the REIT included in or
  incorporated by reference into the REIT Reports (including any related
  notes and schedules)

                                      B-12
<PAGE>

  fairly presents the results of operations, retained earnings or cash flows,
  as the case may be, of the REIT and the REIT Subsidiaries for the periods
  set forth therein (subject, in the case of unaided statements, to normal
  year-end audit adjustments which would not be material in amount or
  effect), in each case in accordance with generally accepted accounting
  principles consistently applied during the periods involved, except as may
  be noted therein and except, in the case of the unaided statements, as
  permitted by the Securities Laws.

     (c) Except as and to the extent set forth on the consolidated balance
  sheet of the REIT and its Subsidiaries at March 31, 1999, including all
  notes thereto, or as set forth in the REIT Reports, neither the REIT nor
  any of the REIT Subsidiaries has any material liabilities or obligations of
  any nature (whether accrued, absolute, contingent or otherwise) that would
  be required to be reflected on, or reserved against in, a balance sheet of
  the REIT or in the notes thereto, prepared in accordance with generally
  accepted accounting principles consistently applied, except liabilities
  arising in the ordinary course of business since such date which would not
  have a REIT Material Adverse Effect.

   5.8 Litigation. To the REIT's actual knowledge, there are (a) no continuing
orders, injunctions or decrees of any court, arbitrator or governmental
authority to which the REIT or any REIT Subsidiary is a party or by which any
of its properties or assets are bound or, to which any of its directors,
officers, or affiliates is a party or by which any of their properties or
assets are bound and (b) except as will be set forth in the REIT Disclosure
Letter, no actions, suits or proceedings pending against the REIT or any REIT
Subsidiary or, to the knowledge of the REIT, against any of its Directors,
officers or affiliates or, to the knowledge of the REIT, threatened against the
REIT or any REIT Subsidiary or against any of its directors, officers, or
affiliates, at law or in equity, or before or by any federal or state
commission, board, bureau, agency or instrumentality, that in the case of
clauses (a) or (b) above are reasonably likely, individually or in the
aggregate, to have a REIT Material Adverse Effect.

   5.9 Absence of Certain Changes. Except as disclosed in the REIT Reports
filed with the SEC prior to the date hereof, (a) the REIT and its Subsidiaries
have conducted their business only in the ordinary course of such business
(which, for purposes of this section only, shall include all acquisitions of
real estate properties and financing arrangements made in connection
therewith); (b) there has not been any REIT Material Adverse Effect; (c) there
has not been any declaration, setting aside or payment of any dividend or other
distribution with respect to the REIT Shares; and (d) there has not been any
material change in the REIT's accounting principles, practices or methods.

   5.10 Taxes.

     (a) Except as disclosed in the REIT Disclosure Letter, the REIT and each
  of its Subsidiaries (i) has timely filed all federal, state and foreign tax
  returns including, without limitation, information returns and reports
  required to be filed by any of them for tax periods ended prior to the date
  of this Agreement or requests for extensions have been timely filed and any
  such request has been granted and has not expired and all such returns are
  absolute and complete in all material respects, (ii) has paid or accrued
  all taxes shown to be due and payable on such returns or which have become
  due and payable pursuant to any assessment, deficiency notice, 30-day
  letter or other notice received by it and (iii) has properly accrued all
  taxes for such periods subsequent to the periods covered by such returns.
  Neither the REIT nor any of its Subsidiaries has received notice that the
  federal, state and local income and franchise tax returns of the REIT or
  any such Subsidiary has been or will be examined by any taxing authority.
  Neither the REIT nor any of its Subsidiaries has executed or filed with the
  IRS or any other taxing authority any agreement now in effect extending the
  period for assessment or collection of any income or other taxes.

     (b) Except as disclosed in the REIT Disclosure Letter, neither the REIT
  nor any of its Subsidiaries is a party to any pending action or proceeding
  by any governmental authority for assessment or collection of taxes, and no
  claim for assessment or collection of taxes has been asserted against it.
  True, correct and complete copies of all federal, state and local income or
  franchise tax returns filed by the REIT and each of its Subsidiaries and
  all communications relating thereto have been delivered to the Partnership
  or made

                                      B-13
<PAGE>

  available to representatives of the Partnership or will be so delivered or
  made available prior to the Closing. The REIT (i) has qualified to be taxed
  as a REIT pursuant to Sections 856 through 859 of the Code for its taxable
  years ended December 31, 1995 through 1998, inclusive; (ii) has operated,
  and intends to continue to operate, in such a manner as to qualify to be
  taxed as a REIT pursuant to Sections 856 through 859 of the Code for its
  taxable year ended on the effective date of the Merger; and (iii) has not
  taken or omitted to take any action which could result in, and each of the
  executive officers of the REIT, each acting in his respective capacity as
  such, has no actual knowledge of, a challenge to its status as a REIT. The
  REIT represents that each of its Subsidiaries is a Qualified REIT
  Subsidiary as defined in Section 856(i) of the Code. Neither the REIT nor
  any of its Subsidiaries holds any asset (x) the disposition of which could
  be subject to rules similar to Section 1374 of the Code as a result of an
  election under IRS Notice 88-19 or (y) that is subject to a consent filed
  pursuant to Section 341(f) of the Code and regulations thereunder. For
  purposes of this Section 5.10, "taxes" includes any interest, penalty or
  additional amount payable with respect to any tax.

   5.11 Books and Records.

     (a) The books of account and other financial records of the REIT and its
  Subsidiaries are in all material respects true, complete and correct, have
  been maintained in accordance with good business practices, and are
  accurately reflected in all material respects in the financial statements
  included in the REIT Reports.

     (b) The minute books and other records of the REIT and its Subsidiaries
  contain in all material respects accurate records of all meetings and
  accurately reflect in all material respects all other corporate action of
  the shareholders and the Board and any committees of the Board and its
  Subsidiaries.

   5.12 Properties.

     (a) The REIT and its Subsidiaries own, and each joint venture to which
  the REIT or any of its Subsidiaries is a party owns, fee simple title to
  each of the real properties reflected on the most recent balance sheet of
  the REIT included in the REIT Reports or as identified in the REIT
  Disclosure Letter (the "REIT Properties"), which are all of the real estate
  properties owned by them, free and clear of Encumbrances, except as set
  forth in the REIT Disclosures Letter. To the REIT's actual knowledge, the
  REIT Properties are not subject to any Property Restrictions, except for
  (i) Encumbrances and Property Restrictions set forth in the REIT Disclosure
  Letter, (ii) Property Restrictions imposed or promulgated by law or any
  governmental body or authority with respect to real property, including
  zoning regulations that do not materially adversely affect the current use
  of the property, (iii) Encumbrances and Property Restrictions disclosed on
  existing title reports or surveys (in either case copies of which title
  reports and surveys have been or will be delivered or made available to the
  Partnership prior to the Closing and (iv) mechanics', carriers', workmen's,
  repairmen's liens and other Encumbrances, Property Restrictions and other
  limitations of any kind, if any, which have heretofore been bonded (and
  that are listed in the REIT Disclosure Letter) or which individually or in
  the aggregate, do not exceed $100,000, do not materially detract from the
  value of or materially interfere with the present use of any of the REIT
  Properties subject thereto or affected thereby, and do not otherwise
  materially impair business operations conducted by the REIT and its
  Subsidiaries and which have arisen or been incurred only in its
  construction activities or in the ordinary course of business.

     (b) Valid policies of title insurance have been issued insuring the
  REIT's or any of its Subsidiaries' fee simple title to the REIT Properties,
  subject only to the matters disclosed above and as may be set forth in the
  REIT Disclosure Letter, and such policies are, at the date hereof, in full
  force and effect and no material claim has been made against any such
  policy. To the REIT's actual knowledge, except as will be set forth in the
  REIT Disclosure Letter, (i) there is no certificate, permit or license from
  any governmental authority having jurisdiction over any of the REIT
  Properties or any agreement, easement or other right which is necessary to
  permit the lawful use and operation of the buildings and improvements on
  any of the REIT Properties or which is necessary to permit the lawful use
  and operation of all driveways, roads and

                                      B-14
<PAGE>

  other means of egress and ingress to and from any of the REIT Properties
  that has not been obtained and is not in full force and effect, or any
  pending threat of modification or cancellation of any of same; (ii) neither
  the REIT nor its Subsidiaries has received written notice of any material
  violation of any federal, state or municipal law, ordinance, order,
  regulation or requirement affecting any portion of any of the REIT
  Properties issued by any governmental authority; (iii) there are no
  structural defects relating to the REIT Properties and no REIT Properties
  whose building systems are not in working order in any material respect;
  and (iv) there is (A) no physical damage to any the REIT Property in excess
  of $100,000 for which there is no insurance in effect covering the cost of
  the restoration, (B) no current renovation to any the REIT Property the
  cost of which exceeds $100,000 and (C) no current restoration (excluding
  tenant improvements) of any the REIT Property the cost of which exceeds
  $100,000.

     (c) Except as set forth in the REIT Disclosure Letter, neither the REIT
  nor its Subsidiaries have received notice to the effect that and there are
  no (i) condemnation or rezoning proceedings that are pending or threatened
  with respect to any of the REIT Properties or (ii) any zoning, building or
  similar laws, codes, ordinances, orders or regulations that are or will be
  violated by the continued maintenance, operation or use of any buildings or
  other improvements on any of the REIT Properties or by the continued
  maintenance, operation or use of the parking areas in any material respect.
  All work to be performed, payments to be made and actions to be taken by
  the REIT or its Subsidiaries prior to the date hereof pursuant to any
  agreement entered into with a governmental body or authority in connection
  with a site approval, zoning reclassification or other similar action
  relating to the REIT Properties (e.g., Local Improvement District, Road
  Improvement District, Environmental Mitigation) has been performed, paid or
  taken, as the case may be, and the REIT is not aware of any planned or
  proposed work, payments or actions that may be required after the date
  hereof pursuant to such agreements, except as set forth in the REIT
  Disclosure Letter.

   5.13 Environmental Matters. To the actual knowledge of the REIT, none of the
REIT, any of its Subsidiaries or any other person, has caused or permitted (a)
the unlawful presence of any Hazardous Materials on any of the REIT Properties,
or (b) any unlawful spills, releases, discharges or disposal of Hazardous
Materials to have occurred or be presently occurring on or from the REIT
Properties as a result of any construction on or operation and use of such
properties, which presence or occurrence would, individually or in the
aggregate, have a REIT Material Adverse Effect; and in connection with the
construction on or operation and use of the REIT Properties, the REIT and its
Subsidiaries have not failed to comply, in any material respect, with any
applicable local, state and federal environmental laws, regulations, ordinances
and administrative and judicial orders relating to the generation, recycling,
reuse, sale, storage, handling, transport and disposal of any Hazardous
Materials.

   5.14 Labor Matters. Neither the REIT nor any of its Subsidiaries is a party
to, or bound by, any collective bargaining agreement, contract or other
agreement or understanding with a labor union or labor union organization.
There is no unfair labor practice or labor arbitration proceeding pending or,
to the knowledge of the executive officers of the REIT, threatened against the
REIT or its Subsidiaries relating to their business, except for any such
proceeding which would not have the REIT Material Adverse Effect. To the
knowledge of the REIT, there are no organizational efforts with respect to the
formation of a collective bargaining unit presently being made or threatened
involving employees of the REIT or any of its Subsidiaries.

   5.15 No Brokers. Except for the fee payable to Morgan Keegan & Company, Inc.
("Morgan Keegan"), as described in Section 5.16 below, the REIT has not entered
into any contract, arrangement or understanding with any person or firm which
may result in the obligation of the REIT or the Partnership to pay any finder's
fees, brokerage or agent's commissions or other like payments in connection
with the negotiations leading to this Agreement or the consummation of the
transactions contemplated hereby. The REIT is not aware of any claim for
payment of any finder's fees, brokerage or agent's commissions or other like
payments in connection with the negotiations leading to this Agreement or the
consummation of the transactions contemplated hereby.

                                      B-15
<PAGE>

   5.16 Opinion of Financial Advisor. The REIT has retained Morgan Keegan to
review the transaction contemplated by this Agreement and to issue an opinion
as to the fairness to the REIT, from a financial point of view, of the
aggregate Merger Consideration to be paid by the REIT pursuant to the Merger
and the mergers with the Other Partnerships.

   5.17 Partnership Share Ownership. Except as set forth in the REIT Disclosure
Letter, neither the REIT nor any of its Subsidiaries owns any Units or other
partner interests of the Partnership or other securities convertible into
Partnership interests.

   5.18 The REIT Shares. The issuance and delivery by the REIT of the REIT
Shares in connection with the Merger and this Agreement have been duly and
validly authorized by all necessary action on the part of the REIT, except for
the approval of its stockholders of the merger as contemplated by this
Agreement. The REIT Shares to be issued in connection with the Merger and this
Agreement, when issued in accordance with the terms of this Agreement, will be
validly issued, fully paid and nonassessable, except that stockholders may be
subject to further assessment with respect to certain claims for tort,
contract, taxes, statutory liability and otherwise in some jurisdictions to the
extent such claims are not satisfied by the REIT.

   5.19 The Notes. The issuance and delivery by the REIT of the Notes in
connection with the Merger and this Agreement have been duly and validly
authorized by all necessary action on the part of the REIT, except for the
approval of its stockholders of the Merger as contemplated by this Agreement.
The Notes to be issued in connection with the Merger and this Agreement, when
issued in accordance with the terms of this Agreement, will constitute binding
obligations of the REIT enforceable in accordance with these terms, subject to
the laws respecting debtor rights generally.

   5.20 Convertible Securities. Except as disclosed in the REIT Disclosure
Letter, the REIT has no outstanding options, warrants or other securities
exercisable for, or convertible into, shares of the REIT Shares, the terms of
which would require any anti-dilution adjustments by reason of the consummation
of the transactions contemplated hereby.

   5.21 Related Party Transactions. Set forth in the REIT Disclosure Letter
will be a list of all arrangements, agreements and contracts entered into by
the REIT or any of its Subsidiaries with (a) any person who is an officer,
director or affiliate of the REIT or any of its Subsidiaries, any relative of
any of the foregoing or any entity of which any of the foregoing is an
affiliate or (b) any person who acquired the REIT Shares in a private
placement. The copies of such documents, all of which have been or will be
delivered or made available to the Partnership prior to the Closing, are or
will be true, complete and correct when delivered or made available.

   5.22 Contracts and Commitments. The REIT Disclosure Letter sets forth (a)
all unsecured notes or other obligations of the REIT and the REIT Subsidiaries
which individually may result in total payments in excess of $100,000, (b)
notes, debentures, bonds and other evidence of indebtedness which are secured
or collateralized by mortgages, deeds of trust or other security interests in
the REIT Properties or personal property of the REIT and its Subsidiaries and
(c) each commitment entered into by the REIT or any of its Subsidiaries which
individually may result in total payments or liability in excess of $100,000.
Copies of the foregoing have been or will be delivered or made available to the
Partnership prior to the Closing, will be listed on the REIT Disclosure Letter
and will be materially true and correct when delivered or made available. None
of the REIT or any of its Subsidiaries has received any notice of a default
that has not been cured under any of the documents described in clauses (a) or
(b) above or is in default respecting any payment obligations thereunder beyond
any applicable grace periods. All options of the REIT or any of its
Subsidiaries to purchase real property are set forth in the REIT Disclosure
Letter and such options and the REIT's or its Subsidiaries' rights thereunder
are in full force and effect. All joint venture agreements to which the REIT or
any of its Subsidiaries is a party are set forth in the REIT Disclosure Letter
and the REIT or its Subsidiaries are not in default with respect to any
obligations, which individually or in the aggregate are material, thereunder.

                                      B-16
<PAGE>

   5.23 Development Rights. Set forth in the REIT Disclosure Letter is a list
of all material agreements entered into by the REIT or any of its Subsidiaries
relating to the development, rehabilitation, capital improvement or
construction of office buildings, industrial facilities or other real estate
properties which development or construction has not been substantially
completed as of the date of this Agreement. Such agreements, true, complete and
correct copies of all of which have been or are delivered or made available to
the Partnership prior to the Closing, will be listed in the REIT Disclosure
Letter.

   5.24 Certain Payments Resulting From Transactions. Except as disclosed in
the REIT Disclosure Letter, the execution of, and performance of the
transactions contemplated by, this Agreement will not (either alone or upon the
occurrence of any additional or subsequent events) (a) constitute an event
under any the REIT Benefit Plan, policy, practice, agreement or other
arrangement or any trust or loan (the "Employee Arrangements") that will or may
result in any payment (whether of severance pay or otherwise), acceleration,
forgiveness of indebtedness, vesting, distribution, increase in benefits or
obligation to fund benefits with respect to any employee, director or
consultant of the REIT or any of its Subsidiaries unless such rights have been
waived by any such person or (b) result in the triggering or imposition of any
restrictions or limitations on the right of the REIT or the Partnership to
amend or terminate any Employee Arrangement and receive the full amount of any
excess assets remaining or resulting from such amendment or termination,
subject to applicable taxes. No payment or benefit which will be required to be
made pursuant to the terms of any agreement, commitment or the REIT Benefit
Plan, as a result of the transactions contemplated by this Agreement, to any
officer, director or employee of the REIT or any of its Subsidiaries, will be
characterized as an "excess parachute payment" within the meaning of Section
280G(b)(1) of the Code.

                                   SECTION 6

                                   Covenants

   6.1 Acquisition Proposals. Prior to the Effective Time, the Partnership and
the REIT each agrees (a) that neither of them nor any of their subsidiaries
shall, and each of them shall direct and use its best efforts to cause its
respective officers, general partner(s), limited partners, directors,
employees, agents, affiliates and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it or any
of its subsidiaries), as applicable, not to, initiate, solicit or encourage,
directly or indirectly, any inquiries or the making or implementation of any
proposal or offer (including, without limitation, any proposal or offer to its
shareholders or limited partners) with respect to a merger, acquisition, tender
offer, exchange offer, consolidation or similar transaction involving, or any
purchase of all or any significant portion of the assets or any equity
securities (or any debt securities convertible into equity securities) of, such
party or any of its subsidiaries (any such proposal or offer being hereinafter
referred to as an "Acquisition Proposal"), other than the transactions
contemplated by this Agreement, or engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (b) that it
will immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with respect
to any of the foregoing and each will take the necessary steps to inform the
individuals or entities referred to above of the obligations undertaken in this
Section 6.1; and (c) that it will notify the other party immediately if any
such inquiries or proposals are received by, any such information is requested
from, or any such negotiations or discussions are sought to be initiated or
continued with, it; provided, however, that nothing contained in this Section
6.1 shall prohibit the General Partner or the Board of Directors of this REIT
(the "Board") from (i) furnishing information to or entering into discussions
or negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General Partner
or the Board, as applicable, determines in good faith that such action is
required for it to comply with its fiduciary duties to limited partners or
stockholders, as applicable, imposed by law as advised by counsel, (B) prior to
furnishing such information to, or entering into discussions or negotiations
with, such person or entity, such party provides written notice to the other
party to this Agreement to the effect that it is furnishing information to, or
entering into discussions with, such person or entity, and

                                      B-17
<PAGE>

(C) subject to any confidentiality agreement with such person or entity (which
such party determined in good faith was required to be executed in order for
the General Partner or the Board, as applicable, to comply with its fiduciary
duties to limited partners or shareholders, as applicable, imposed by law as
advised by counsel), such party keeps the other party to this Agreement
informed of the status (but not the terms) of any such discussions or
negotiations; and (ii) to the extent applicable, complying with Rule 14e-2
promulgated under the Exchange Act with regard to an Acquisition Proposal.

   Nothing in this Section 6.1 shall (x) permit any party to terminate this
Agreement (except as specifically provided in Section 8 hereof), (y) permit any
party to enter into any agreement with respect to an Acquisition Proposal
during the term of this Agreement (it being agreed that during the term of this
Agreement, no party shall enter into any agreement with any person that
provides for, or in any way facilitates, an Acquisition Proposal (other than a
confidentiality agreement in customary form)) or (z) affect any other
obligation of any party under this Agreement.

   6.2 Conduct of Businesses.

     (a) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter or the REIT Disclosure Letter or as
  contemplated by this Agreement, unless the other party has consented in
  writing thereto, the REIT and the Partnership:

       (i) Shall use their reasonable efforts, and shall cause each of
    their respective subsidiaries to use their reasonable efforts, to
    preserve intact their business organizations and goodwill and keep
    available the services of their respective officers and employees;

       (ii) Shall confer on a regular basis with one or more
    representatives of the other to report operational matters of
    materiality and, subject to Section 6.1, any proposals to engage in
    material transactions;

       (iii) Shall promptly notify the other of any material emergency or
    other material change in the condition (financial or otherwise) of the
    business, properties, assets or liabilities, or any material
    governmental complaints, investigations or hearings (or communications
    indicating that the same may be contemplated), or the breach in any
    material respect of any representation, warranty, covenant or agreement
    contained herein;

       (iv) Shall continue to pay quarterly dividends or distributions, as
    the case may be, at the current rates but shall not make any other
    distributions payable with respect to the REIT Shares and Partnership
    interests, respectively, except for any distributions of proceeds
    resulting from the sale of properties; and

       (v) Shall promptly deliver to the other true and correct copies of
    any report, statement or schedule filed with the SEC subsequent to the
    date of this Agreement.

     (b) Prior to the Effective Time, except as may be set forth in the
  Partnership Disclosure Letter, unless the REIT has consented (such consent
  not to be unreasonably withheld or delayed) in writing thereto, the
  Partnership:

       (i) Shall conduct its operations according to its usual, regular and
    ordinary course in substantially the same manner as heretofore
    conducted;

       (ii) Shall not amend the Partnership Organizational Documents;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights existing on
    the date hereof and disclosed pursuant to this Agreement, issue any
    Units or other interests in the Partnership, make any distribution,
    effect any recapitalization or other similar transaction, (B) grant,
    confer or award any option, warrant, conversion right or other right
    not existing on the date hereof to acquire any Partnership Units, (C)
    increase any compensation or enter into or amend any employment
    agreement with the General Partner or any of the present or

                                      B-18
<PAGE>

    future affiliates of the General Partner, or (D) adopt any new employee
    benefit plan or amend any existing employee benefit plan in any
    material respect, except for changes which are less favorable to
    participants in such plans;

       (iv) Shall not declare, set aside or make any distribution or
    payment with respect to any Units or other interests in the Partnership
    or directly or indirectly redeem, purchase or otherwise acquire any
    Units or other interests in the Partnership, or make any commitment for
    any such action;

       (v) Shall not sell or otherwise dispose of (A) any Partnership
    Properties, or (B) except in the ordinary course of business, any of
    its other assets which are material, individually or in the aggregate;

       (vi) Shall not make any loans, advances or capital contributions to,
    or investments in, any other person;

       (vii) Shall not pay, discharge or satisfy any claims, liabilities or
    obligations (absolute, accrued, asserted or unasserted, contingent or
    otherwise), other than the payment, discharge or satisfaction, in the
    ordinary course of business consistent with past practice or in
    accordance with their terms, of liabilities reflected or reserved
    against in, or contemplated by, the most recent Partnership Financial
    Statements (or the notes thereto) or incurred in the ordinary course of
    business consistent with past practice;

       (viii) Shall not enter into any commitment which individually may
    result in total payments or liability by or to it in excess of $10,000
    (or 5% of its Net Asset Value, if less) in the case of any one
    commitment or in excess of $20,000 (or 10% of its Net Asset Value, if
    less) for all commitments;

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the Partnership or its general partner(s) except to the extent the same
    occur in the ordinary course of business consistent with past practice
    and would not have a Partnership Material Adverse Effect; and

       (x) Shall not enter into or terminate any lease representing annual
    revenues of $10,000 or more (or 5% of its Net Asset Value, if less).

     (c) Prior to the Effective Time, except as may be set forth in the REIT
  Disclosure Letter, unless the Partnership has consented (such consent not
  to be unreasonably withheld or delayed) in writing thereto, the REIT:

       (i) Shall, and shall cause each of its subsidiaries to, conduct its
    operations according to their usual, regular and ordinary course in
    substantially the same manner as heretofore conducted;

       (ii) Shall not amend its Articles of Incorporation or Bylaws except
    as contemplated by this Agreement;

       (iii) Shall not (A) except pursuant to the exercise of options,
    warrants, conversion rights and other contractual rights (including the
    REIT's existing dividend reinvestment plan) existing on the date hereof
    and disclosed pursuant to this Agreement, issue any shares of its
    capital stock, share dividend, recapitalization or other similar
    transaction, ( B) grant, confer or award any option, warrant,
    conversion right or other right not existing on the date hereof to
    acquire any shares of its capital stock (except pursuant to any
    employee incentive plan approved by shareholders), (C) amend any
    employment agreement with any of its present or future officers or the
    Board or (D) adopt any new employee benefit plan (including any share
    option, share benefit or share purchase plan), except the employee
    incentive plan to be voted on at its stockholder meeting for the fiscal
    year ended December 31, 1998;

       (iv) Shall not declare (except as provided above for the continuing
    payment of quarterly dividends), set aside or pay any dividend or make
    any other distribution or payment with respect to

                                      B-19
<PAGE>

    any REIT Shares or directly or indirectly redeem, purchase or otherwise
    acquire any capital stock of any of its Subsidiaries, or make any
    commitment for any such action;

       (v) Except as set forth in the REIT Disclosure Letter, shall not,
    and shall not permit any of its subsidiaries to, sell or otherwise
    dispose of (A) any REIT Properties or any of its capital stock of or
    other interests in subsidiaries or (B) except in the ordinary course of
    business, any of its other assets which are material, individually or
    in the aggregate;

       (vi) Shall not, and shall not permit any of its subsidiaries to
    (except in the ordinary course of business), make any loans, advances
    or capital contributions to, or investments in, any other person other
    than in connection with the sale of properties;

       (vii) Shall not, and shall not permit any of its subsidiaries to,
    pay, discharge or satisfy any claims, liabilities or obligations
    (absolute, accrued, asserted or unasserted, contingent or otherwise),
    other than the payment, discharge or satisfaction in the ordinary
    course of business consistent with past practice or in accordance with
    their terms, of liabilities reflected or reserved against in, or
    contemplated by, the most recent consolidated financial statements (or
    the notes thereto) of the REIT included in the REIT Reports or incurred
    in the ordinary course of business consistent with past practice;

       (viii) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment which individually may result in total
    payments or liability by or to it in excess of $50,000 in the case of
    any one commitment or in excess of $250,000 for all commitments, except
    for those commitments in connection with the acquisition and/or
    development of property disclosed in the REIT Disclosure Letter; and

       (ix) Shall not, and shall not permit any of its subsidiaries to,
    enter into any commitment with any officer, director or affiliate of
    the REIT or any of its subsidiaries, except as herein or in the REIT
    Disclosure Letter provided and except in the ordinary course of
    business.

   For purposes of this Section 6.2, any consent shall be deemed to be
unreasonably delayed if notice of consent or withholding of consent is not
received within three days of request. Further, if no response is received by
the end of business on such third day, the party receiving the request shall be
deemed to have consented to such action.

   6.3 Meetings of Stockholders and Partners. Each of the REIT and the
Partnership will take all action necessary in accordance with applicable law
and its organizational documents to convene a meeting of its stockholders or
partners, as applicable, as promptly as practicable to consider and vote upon
or otherwise to obtain the consent of its stockholders or partners, as
applicable, to approve this Agreement and the transactions contemplated hereby.
The Board and the General Partner shall each recommend such approval and the
REIT and the Partnership shall each take all lawful action to solicit such
approval, including, without limitation, timely mailing the Proxy Statement (as
defined in Section 6.7 hereof); provided, however, that such recommendation or
solicitation is subject to any action taken by, or upon authority of, the Board
and the General Partner, as the case may be, in the exercise of its good faith
judgment as to its fiduciary duties to its stockholders or partners, as
applicable, imposed by law as advised by counsel. The REIT and the Partnership
shall coordinate and cooperate with respect to the timing of such meetings and
shall use their best efforts to hold such meetings on the same day.

   6.4 Filings; Other Action. Subject to the terms and conditions herein
provided, the Partnership and the REIT shall: (a) use all reasonable efforts to
cooperate with one another in (i) determining which filings are required to be
made prior to the Effective Time with, and which consents, approvals, permits
or authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States and the several
states in connection with the execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby and (ii) timely making all
such filings and timely seeking all such consents, approvals, permits or
authorizations; (b) use all reasonable efforts to obtain in

                                      B-20
<PAGE>

writing any consents required from third parties in form reasonably
satisfactory to the Partnership and the REIT necessary to effectuate the
Merger; and (c) use all reasonable efforts to take, or cause to be taken, all
other action and do, or cause to be done, all other things necessary, proper or
appropriate to consummate and make effective the transactions contemplated by
this Agreement. If, at any time after the Effective Time, any further action is
necessary or desirable to carry out the purpose of this Agreement, the proper
officers and directors of the REIT and the General Partner shall take all such
necessary action.

   6.5 Inspection of Records. From the date hereof to the Effective Time, the
Partnership and the REIT shall allow all designated officers, attorneys,
accountants and other representatives of the other access at all reasonable
times to the records and files, correspondence, audits and properties, as well
as to all information relating to commitments, contracts, titles and financial
position, or otherwise pertaining to the business and affairs of the
Partnership and the REIT and their respective subsidiaries.

   6.6 Publicity. The Partnership and the REIT shall, subject to their
respective legal obligations (including requirements of stock exchanges and
other similar regulatory bodies), consult with each other, and use reasonable
efforts to agree upon the text of any press release before issuing any such
press release or otherwise making public statements with respect to the
transactions contemplated hereby and in making any filings with any federal or
state governmental or regulatory agency or with any national securities
exchange with respect thereto.

   6.7 Regulatory Filings. The REIT and Partnership shall cooperate and
promptly prepare and the REIT shall file with the SEC under the Security Act as
soon as practicable a Registration Statement on Form S-4 (the "Registration
Statement"), which will include this Joint Proxy and Consent Solicitation
Statement and Prospectus, with respect to the REIT Shares issuable in
connection with the Merger (the "Proxy Statement"). The respective parties will
cause the Registration Statement and the Proxy Statement to comply as to form
in all material respects with the applicable provisions of the Securities Act,
the Exchange Act and the rules and regulations promulgated thereunder. The REIT
shall use all reasonable efforts, and the Partnership will cooperate with the
REIT, to have the Registration Statement declared effective by the SEC as
promptly as practicable. The REIT shall use its best efforts to obtain, prior
to the effectiveness of the Registration Statement, any necessary state
securities law or "Blue Sky" permits or approvals required to carry out the
transactions contemplated by this Agreement and will pay all expenses incident
thereto. The REIT agrees that the Registration Statement and the Proxy
Statement and each amendment or supplement thereto, at the time it is filed or
becomes effective, will not include an untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
were made, not misleading; provided, however, that the foregoing shall not
apply to the extent that any such untrue statement of a material fact or
omission to state a material fact was made by the REIT in reliance upon and in
conformity with written information concerning the Partnership furnished to the
REIT by the Partnership specifically for use in the Registration Statement. The
Partnership agrees that the written information provided by it specifically for
inclusion in the Registration Statement and each amendment or supplement
thereto, at the time it is filed or becomes effective, will not include an
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The REIT will
advise the Partnership, promptly after it receives notice thereof, of the time
when the Registration Statement may be filed or any supplement or amendment has
been filed or when the Registration Statement will become effective, the
issuance of any stop order, the suspension of the qualification of the REIT
Shares issuable in connection with the Merger for offering or sale in any
jurisdiction, or any request by the SEC for amendment of the Proxy Statement or
comments thereon and responses thereto or requests by the SEC for additional
information.

   6.8 Further Action. Each party hereto shall, subject to the fulfillment at
or before the Effective Time of each of the conditions of performances set
forth herein or the waiver thereof, perform such further acts and execute such
documents as may reasonably be required to effect the Merger.

                                      B-21
<PAGE>

   6.9 Expenses. Subject to Section 8.3 hereof, all costs and expenses of the
Partnership incurred in connection with the Merger shall be paid by the REIT if
the Partnership approves the Merger. In the event the Partnership does not
approve the Merger, the Partnership shall pay its Proportionate Share (the
"Partnership Proportionate Share") of the costs of the valuations and the
Fairness Opinion delivered to the General Partner by Houlihan Lokey, the
accounting costs for the partnerships, and 50% of the costs of the appraisals
of the partnership properties and the costs of partner communications (and any
other costs incurred for the benefit of such partnerships or their partners)
(the "Partnership Merger Expenses"). The General Partners shall pay their
proportionate share (the "General Partners Proportionate Share") of the
Partnership Merger Expenses. The Partnership Proportionate Share of the
Partnership Merger Expenses, for the purposes of this Agreement, shall be the
fraction the numerator of which is the number of votes cast "For" the Merger
and the denominator of which is the total number of votes cast on the Merger.
The General Partners' Proportionate Share of the Partnership Merger Expenses,
for purposes of this Merger Agreement, shall be the fraction the numerator of
which is the number of votes cast "Against" the Merger and abstentions and the
denominator of which is the total number of votes cast on the Merger.

   6.10 Indemnification. For a period of six years from and after the Effective
Time, the REIT shall indemnify the partners or agents of the Partnership who at
any time prior to the Effective Time were entitled to indemnification under the
Agreement of Limited Partnership existing on the date hereof to the same extent
as such partners or agents are entitled to indemnification under such Agreement
of Limited Partnership in respect of actions or omissions occurring at or prior
to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement).

   6.11 Survival of the Partnership Obligations; Assumption of the Partnership
Liabilities by the REIT. All of the obligations of the Partnership that are
outstanding at the Closing shall survive the Closing and shall not be merged
therein. Upon the consummation of the Merger, such obligations shall be
assumed, automatically, by the REIT; provided, however, that such assumption
shall not impose upon or expose the REIT to any liability for which the
Partnership was not liable, and provided, further, that the REIT shall be
entitled to the same defenses, offsets and counterclaims to which the
Partnership would have been entitled, but for the Merger.

   6.12 The REIT Status. From and after the date and until the Effective Time,
neither the REIT nor the Partnership nor any of their respective subsidiaries
or other affiliates shall (a) knowingly take any action, or knowingly fail to
take any action, that would jeopardize qualification of the REIT as a REIT
within the meaning of Sections 856 through 859 of the Code; or (b) enter into
any contract, agreement, commitment or arrangement with respect to the
foregoing.

   6.13 Third Party Consents. The REIT and the Partnership each shall take all
necessary corporate and other action and will use its commercially reasonable
efforts to obtain the consents and applicable approvals from third parties that
may be required to enable it to carry out the transactions contemplated by this
Agreement.

   6.14 Efforts to Fulfill Conditions. The REIT and the Partnership each shall
use commercially reasonable efforts to insure that all conditions precedent to
its obligations hereunder are fulfilled at or prior to the Closing.

   6.15 Representations, Warranties and Conditions Prior to Closing. The REIT
and the Partnership each shall use its commercially reasonable efforts to cause
its representations and warranties contained in this Agreement to be true and
correct on and as of the Closing Date in all material respects. Prior to
Closing, the REIT and the Partnership each shall promptly notify the other in
writing (a) if any representation or warranty contained in this Agreement is
discovered to be or becomes untrue or (b) if the REIT or the Partnership fails
to perform or comply with any of its covenants or agreements contained in this
Agreement or it is reasonably expected that it will be unable to perform or
comply with any of its covenants or agreements contained in this Agreement.

                                      B-22
<PAGE>

   6.16 Cooperation of the Parties. The REIT and the Partnership each will
cooperate with the other in supplying such information as may be reasonably
requested by the other in connection with obtaining consents or approvals to
the transactions contemplated by this Agreement.

                                   SECTION 7

                                   Conditions

   7.1 Conditions to Each Party's Obligations to Effect the Merger. The
respective obligation of each party to effect the Merger shall be subject to
the fulfillment at or prior to the Closing Date of the following conditions:

     (a) This Agreement and the transactions contemplated hereby shall have
  been approved in the manner required by the charter and bylaws and
  Agreement of Limited Partnership of the REIT and the Partnership,
  respectively, and by the holders of the REIT Shares and Partnership
  interests and no stockholder or partner shall have appraisal or dissenter's
  rights as a result of the Merger under applicable law or the charter,
  bylaws or Agreement of Limited Partnership, as the case may be.

     (b) Neither of the parties hereto shall be subject to any order or
  injunction of a court of competent jurisdiction which prohibits the
  consummation of the transactions contemplated by this Agreement. In the
  event any such order or injunction shall have been issued, each party
  agrees to use its reasonable efforts to have any such injunction lifted.

     (c) All consents, authorizations, orders and approvals of (or filings or
  registrations with) any governmental commission, board, other regulatory
  body or third parties required in connection with the execution, delivery
  and performance of this Agreement shall have been obtained or made, except
  for filings in connection with the Merger and any other documents required
  to be filed after the Effective Time and except where the failure to have
  obtained or made any such consent, authorization, order, approval, filing
  or registration would not have a material adverse effect on the business,
  results of operations or financial condition of the REIT and the
  Partnership (and their respective subsidiaries), taken as a whole,
  following the Effective Time.

     (d) The REIT Shares shall have been listed on an exchange.

   7.2 Conditions to Obligations of the Partnership to Effect the Merger. The
obligation of the Partnership to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Partnership:

     (a) The REIT shall have performed its agreements contained in this
  Agreement required to be performed on or prior to the Effective Time and
  the representations and warranties of the REIT contained in this Agreement
  shall be true and correct in all material respects as of the Closing Date
  as if made on the Closing Date, and the Partnership shall have received a
  certificate of the President or an Executive or Senior Vice President of
  the REIT, dated the Closing Date, certifying to such effect.

     (b) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, to the
  effect that the REIT met the requirements for qualification and taxation as
  a REIT for its taxable years 1995 through 1998; the REIT's diversity of
  equity ownership, operations through the Closing Date and proposed method
  of operation as described in the Proxy Statement should allow it to qualify
  as a REIT for its taxable year ending December 31, 1999; and the discussion
  contained under the caption "Material Federal Income Tax Aspects" in the
  Proxy Statement accurately reflects existing law and fairly addresses the
  material federal income tax issues described therein. In rendering its
  opinion, said counsel shall be entitled to rely as to any factual matter
  upon certificates given by executive officers and other duly authorized
  representatives of the Partnership and the REIT and shall be entitled to
  assume that the covenants set forth in Section 6 shall be fully complied
  with.

                                      B-23
<PAGE>

     (c) From the date of the Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the REIT and its subsidiaries, taken as a whole, that would
  have or would be reasonably likely to have a REIT Material Adverse Effect
  other than any such change that affects both the Partnership and the REIT
  in a substantially similar manner.

     (d) The Houlihan Fairness Opinion addressed to the Partnership that the
  Merger is fair, from a financial point of view, to the partners of the
  Partnership shall not have been withdrawn or materially modified.

     (e) The Partnership shall have received the opinion of legal counsel to
  the REIT, as approved by the Partnership, dated the Closing Date, as to
  such customary matters as the General Partner may reasonably request, such
  opinion to be reasonably satisfactory to the Partnership.

   7.3 Conditions to Obligation of the REIT to Effect the Merger. The
obligations of the REIT to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the REIT:

     (a) The Partnership shall have performed its agreements contained in
  this Agreement required to be performed on or prior to the Effective Time
  and the representations and warranties of the Partnership contained in this
  Agreement shall be true and correct in all material respects as of the
  Closing Date as if made on the Closing Date, and the REIT shall have
  received a certificate of the General Partner or the corporate general
  partner if applicable dated the Closing Date, certifying to such effect.

     (b) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, to the effect
  that the consummation of the Merger will not result in the REIT's failure
  to continue to satisfy the requirements for qualification as a REIT for
  federal income tax purposes. In rendering its opinion, said counsel shall
  be entitled to rely as to any factual matter upon certificates given by
  executive officers and other duly authorized representatives of the REIT
  and the Partnership and shall be entitled to assume that the covenants of
  Section 6 shall be fully complied with.

     (c) From the date of this Agreement through the Effective Time, there
  shall not have occurred any change in the financial condition, business or
  operations of the Partnership and its subsidiaries, taken as a whole, that
  would have or would be reasonably likely to have a Partnership Material
  Adverse Effect, other than any such change that affects both the
  Partnership and the REIT in a substantially similar manner.

     (d) The opinion of Morgan Keegan, addressed to the Board of Directors of
  the REIT, that the consideration to be paid by the REIT pursuant to the
  Merger is fair, from a financial point of view, to the REIT and its
  stockholders shall not have been withdrawn or materially modified.

     (e) The REIT shall have received the opinion of legal counsel to the
  Partnership, as approved by the REIT, dated the Closing Date, as to such
  customary matters as the REIT may reasonably request, such opinion to be
  reasonably satisfactory to the REIT.

                                   SECTION 8

                                  Termination

   8.1 Termination by Mutual Consent. This Agreement may be terminated and the
Merger may be abandoned at any time prior to the Effective Time, before or
after the approval of this Agreement by the partners of the Partnership or the
shareholders of the REIT by the mutual written consent of the REIT and the
Partnership.

   8.2 Termination By Either the REIT or the Partnership for Good Reason. The
Merger Agreement may be terminated and the Merger may be abandoned by action of
the General Partner for the Partnership or

                                      B-24
<PAGE>

the independent directors of the Board only for good reason. Only the following
shall constitute termination for "good reason" for the purposes of this
Agreement.

     (a) By either the REIT or the Partnership if the Merger shall not have
  been consummated by March 31, 2000;

     (b) By the REIT if the approval of the Limited Partners of the
  Partnership shall not have been obtained as required under this Agreement;

     (c) By the Partnership if the approval of the stockholders of the REIT
  shall not have been obtained as required under the Agreement;

     (d) By either the REIT or the Partnership if there has been a breach by
  the other of any representation or warranty contained in the this Agreement
  which would have or would be reasonably likely to have a REIT Material
  Adverse Effect or a Partnership Material Adverse Effect, as the case may
  be, which breach is not cured within 30 days after written notice of such
  breach is given to the breaching party by the non-breaching party;

     (e) By either the REIT or the Partnership if there has been a material
  breach of any of the covenants or agreements set forth in the Merger
  Agreement by the other, which breach is not curable or, if curable, is not
  cured within 30 days after written notice of such breach is given to the
  breaching party by the non breaching party;

     (f) By the Partnership if, in the exercise of its good faith judgment as
  to its fiduciary duties as imposed by law, and as advised by counsel, the
  General Partner determines that such termination is required by reason of
  an Acquisition Proposal relating to the Partnership being made;

     (g) By the REIT if, in the exercise of their good faith judgment as to
  fiduciary duties as imposed by law, and as advised by counsel, the
  independent directors of the Board determine that such termination is
  required by reason of a Acquisition Proposal relating to the REIT being
  made; or

     (h) By either the REIT or the Partnership if a United States federal or
  state court of competent jurisdiction or United States federal or state
  governmental, regulatory or administrative agency or commission shall have
  issued an order, decree or ruling or taken any other action permanently
  restraining, enjoining or otherwise prohibiting the transactions
  contemplated by this Agreement and such order, decree, ruling or other
  action shall have become final and non-appealable, provided that the party
  seeking to terminate this Agreement shall have used all reasonable efforts
  to remove such order, decree, ruling or injunction; provided, however, that
  the terminating party shall not have breached in any material respect its
  obligations under this Agreement in any manner that shall have proximately
  contributed to the occurrence of the failure.

   8.3 Effect of Termination and Abandonment.

     (a) If an election to terminate this Agreement is made by the
  Partnership (i) other than for good reason or (ii) for good reason pursuant
  to Section 8.2(f) hereof, and a Partnership Acquisition Proposal shall have
  been made and, within one year from the date of such termination, the
  Partnership consummates a Partnership Acquisition Proposal or enters into
  an agreement to consummate a Partnership Acquisition Proposal to be
  subsequently consummated, the Partnership shall pay as liquidated damages
  (not as a penalty or forfeiture) to the REIT, provided that the REIT was
  not in material breach of its obligations at the time of such termination,
  an amount equal to the lesser of (x) the Partnership's Proportionate Share
  of $500,000 (a "REIT Liquidated Damages Amount") and (y) the sum of (1) the
  maximum amount that can be paid to the REIT without causing the REIT to
  fail to meet the requirements of Sections 856(c)(2) and (3) of the Code
  determined as if the payment of such amount did not constitute income
  described in Sections 856(c)(2)(A)-(H) and 856(c)(3)(A)-(I) of the Code
  ("Qualifying Income"), as determined by the REIT's certified public
  accountants plus (2) an amount equal to the REIT Liquidated Damages Amount
  less the amount payable under clause (1) above in the event the REIT
  receives a letter

                                      B-25
<PAGE>

  from its counsel indicating that it has received a ruling from the IRS to
  the effect that the REIT Liquidated Damages Amount payment constitutes
  Qualifying Income. In addition to the REIT Liquidated Damages Amount, the
  REIT shall be entitled to receive from the Partnership (or its successor in
  interest) all documented out-of-pocket costs and expenses incurred by it,
  up to a maximum of the Partnership's Proportionate Share of the REIT
  Expenses. The payments to which the REIT is entitled as described above
  shall be its sole remedy with respect to the termination of this Agreement
  under the circumstances contemplated above.

     (b) If an election to terminate this Agreement is made by the REIT
  because of a Partnership Material Adverse Effect under Section 8.2(d), the
  Partnership shall, provided that the REIT was not in material breach of its
  obligations at the time of such termination, pay the REIT for the REIT
  Expenses, up to a maximum of the Partnership's Proportionate Share thereof
  (although it shall not be required to pay the REIT Liquidated Damages
  Amount), which payment of the REIT Expenses shall be the REIT's sole remedy
  for termination of this Agreement in such circumstances.

     (c) If an election to terminate this Agreement is made by the REIT (i)
  other than for good reason or (ii) for good reason pursuant to Section
  8.2(g) and, within one year from the date of such termination, the REIT
  consummates a REIT Acquisition Proposal or enters into an agreement to
  consummate a REIT Acquisition Proposal to be subsequently consummated; the
  REIT shall pay liquidated damages (not as a penalty or forfeiture) to the
  Partnership, provided that the Partnership was not in material breach of
  its obligations at the time of such termination. Such liquidated damages
  shall be in an amount equal to 120% of the Partnership's Proportionate
  Share of the Partnership Merger Expenses (the "Partnership Liquidated
  Damages Amount"). The payments to which the Partnership is entitled as
  described above shall be its sole remedy with respect to the termination of
  this Agreement under the circumstances contemplated above.

     (d) If an election to terminate this Agreement is made by the
  Partnership pursuant to Section 8.2(d) because of REIT Material Adverse
  Effect, the REIT shall, provided that the Partnership was not in material
  breach of its obligations at the time of such termination, pay the
  Partnership for the Partnership's Proportionate Share of the Partnership
  Merger Expenses (although it shall not be required to pay the Partnership
  Liquidated Damages Amount), which payment shall be the Partnership's sole
  remedy for termination of this Agreement in such circumstances.

     (e) If this Agreement is terminated by either party pursuant to Section
  8.2(e), the non-terminating party shall, provided that the terminating
  party was not in material breach of its obligations at the time of such
  termination, pay the terminating party (i) in the case of termination by
  the Partnership the Partnership Liquidated Damages Amount, and in the case
  of termination by the REIT, the REIT Liquidated Damages Amount, plus (ii)
  an amount equal to the terminating parties' Proportionate Share of the
  Merger Expenses and (iii) the non-terminating party shall remain liable to
  the terminating party for its breach.

     (f) If this Agreement is terminated pursuant to Section 8.2(a) (as a
  result of the condition set forth in Section 7.2(c) or Section 8.2(h) not
  being satisfied), the REIT shall, provided that the Partnership was not in
  material breach of its obligations hereunder at the time of such
  termination, pay the Partnership an amount equal to the Partnership's
  Proportionate Share of the Partnership Merger Expenses, which payment shall
  be the Partnership's sole remedy for termination of the Agreement in such
  circumstances.

     (g) If an election to terminate this Agreement is made pursuant to
  Section 8.2(a), (b) or (c), and a Partnership Acquisition Proposal or a
  REIT Acquisition Proposal shall have been made and, within one year from
  the date of such termination, the terminating party consummates such
  Acquisition Proposal or enters into an agreement to consummate such
  Acquisition Proposal which is subsequently consummated, the terminating
  party shall pay to the non-terminating party, provided that the non-
  terminating party was not in material breach of its obligations hereunder
  at the time of such termination, as liquidated damages and not as a penalty
  or forfeiture, an amount equal to (x) in the case of termination by the
  Partnership, the Partnership Liquidated Damages Amount, and in the case of
  termination by the REIT, the REIT Liquidated Damages Amount, plus (y) its
  Proportionate Share of the Merger Expenses. In addition to such amount, the
  non-terminating party shall be entitled to receive from the terminating
  party (or its successor

                                      B-26
<PAGE>

  in interest) all of its documented out-of-pocket costs and expenses in
  connection with this Agreement and the transactions contemplated thereby.
  The payments to which the non-terminating party is entitled under this
  Section 8.3(g) shall be its sole remedy with respect to the termination of
  the Agreement under the circumstances contemplated in this Section 8.3(g).

     (h) The REIT and the Partnership agree to amend this Section 8.3 at the
  request of the REIT in order to (i) maximize the portion of the Liquidated
  Damages Amount that may be distributed to the REIT hereunder without
  causing the REIT to fail to meet the requirements of Sections 856(c)(2) and
  (3) of the Code or (ii) improve the REIT's chances of securing a favorable
  ruling described in this Section 8.3, provided that no such amendment may
  result in any additional cost or expense to such other party.

     (i) In the event of termination of this Agreement and the abandonment of
  the Merger pursuant to this Section 8, all obligations of the parties
  hereto shall terminate, except the obligations of the parties pursuant to
  this Section 8.3 and Section 6.9 and except for the provisions of Sections
  9.3, 9.4, 9.5, 9.6, 9.7, 9.10, 9.13, 9.14 and 9.16. In the event the REIT
  or the Partnership has received a Liquidated Damages Amount as provided in
  this Section 8.3, such recipient shall not assert or pursue in any manner,
  directly or indirectly, any claim or cause of action against the other
  party hereto or any of its officers, independent directors of the Board, or
  General Partner, as applicable, based in whole or part upon its or their
  receipt, consideration, recommendation or approval of an Acquisition
  Proposal or the exercise by the REIT of its right to termination under
  Section 8.2(g) or the exercise by the Partnership of its right to
  termination under Section 8.2(f). Notwithstanding the foregoing, in the
  event the REIT or the Partnership is required to file suit to seek all or a
  portion of such Liquidated Damages Amount, and it ultimately succeeds, it
  shall be entitled to all expenses, including attorney's fees and expenses,
  which it has incurred in enforcing its rights hereunder.

     (j) If either party willfully fails to perform its duties and
  obligations under this Agreement, the non-breaching party is additionally
  entitled to all remedies available to it at law or in equity and to recover
  its expenses from the breaching party.

   8.4 Extension; Waiver. At any time prior to the Effective Time, any party
hereto, by action taken by the General Partner or the Board, as applicable,
may, to the extent legally allowed, (a) extend the time for the performance of
any of the obligations or other acts of the other parties hereto, (b) waive any
inaccuracies in the representations and warranties made to such party contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions for the benefit of such party
contained herein. Any agreement on the part of a party hereto to any such
extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party.

                                   SECTION 9

                               General Provisions

   9.1 Nonsurvival of Representations, Warranties and Agreements. All
representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall not survive the Merger;
provided, however, that the agreements contained in Section 3, the last
sentence of Section 6.4 and Sections 6.9, 6.10, 6.11, 6.12, 6.13, 6.14 and 6.16
and this Section 9 shall survive the Merger.

   9.2 Notices. Any notice required to be given hereunder shall be in writing
and shall be sent by facsimile transmission (confirmed by any of the methods
that follow), courier service (with proof of service), hand delivery or
certified or registered mail (return receipt requested and first-class postage
prepaid) and addressed as follows:

                                      B-27
<PAGE>

     If to the REIT:

       AmREIT, Inc.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: President

     Telecopy: (713) 850-0498

     If to the Partnership:

       AAA Net Realty Fund XI, Ltd.
       8 Greenway Plaza, Suite 824
       Houston, TX 77046
       Attention: General Partner

or to such other address as any party shall specify by written notice so given,
and such notice shall be deemed to have been delivered as of the date so
delivered.

   9.3 Assignment; Binding Effect; Benefit. Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other party. Subject to the preceding sentence, this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns. Notwithstanding anything
contained in this Agreement to the contrary, except as provided in the
following sentence, nothing in this Agreement, expressed or implied, is
intended to confer on any person other than the parties hereto or their
respective heirs, successors, executors, administrators and assigns any rights,
remedies, obligations or liabilities under or by reason of this Agreement. The
provisions of Section 3 and Sections 6.10, 6.12, 6.13, 6.14 and 6.16
(collectively, the "Third Party Provisions") shall benefit the persons
identified therein, but the aggregate liability of the REIT with respect
thereto shall not exceed the amount specified in Section 8.

   9.4 Entire Agreement. This Agreement, the Exhibits, the Schedules, the
Partnership Disclosure Letter, the REIT Disclosure Letter, the Partnership
Ancillary Agreements, the REIT Ancillary Agreements and any documents delivered
by the parties in connection herewith constitute the entire agreement among the
parties with respect to the subject matter hereof and supersede all prior
agreements and understandings among the parties with respect thereto. No
addition to or modification of any provision of this Agreement shall be binding
upon any party hereto unless made in writing and signed by all parties hereto.

 9.5 Confidentiality.

     (a) As used herein, "Confidential Material" means, with respect to
  either party hereto (the "Providing Party"), all information (written or
  oral) furnished (whether before or after the date hereof) by the Providing
  Party and its directors, partners, officers, employees, affiliates or
  representatives of advisors, including counsel, lenders and financial
  advisors (collectively, the "Providing Party Representatives") to the other
  party hereto (the "Receiving Party") or such Receiving Party's directors,
  partners, officers, employees, affiliates or representatives of advisors,
  including counsel, lenders and financial advisors or the Receiving Party's
  potential sources of financing for the transactions contemplated by this
  Agreement (collectively "the Receiving Party Representatives") and all
  analyses, compilations, forecasts and other studies or other documents
  prepared by the Providing Party or the Providing Party Representatives in
  connection with its or their review of the transactions contemplated by
  this Agreement which contain or reflect such information. The term
  "Confidential Material" does not include, however, information which (i) at
  the time of disclosure or thereafter is generally available to and known by
  the public other than as a result of a disclosure directly or indirectly by
  the Receiving Party or the Receiving Party Representatives in violation of
  this Agreement, (ii) at the time of disclosure was available on a
  nonconfidential basis from a source other than the Providing Party or the
  Providing Party Representatives, providing that such source

                                      B-28
<PAGE>

  is not and was not bound by a confidentiality agreement with the Providing
  Party, (iii) was known by the Receiving Party prior to receiving the
  Confidential Material from the Providing Party or has been independently
  acquired or developed by the Receiving Party without violating any of its
  obligations under this Agreement or (iv) is contained in the REIT Reports
  or Registration Statement.

     (b) Subject to paragraph (c) below or except as required by law, the
  Confidential Material will be kept confidential and will not, without the
  prior written consent of the Providing Party, be disclosed by the Receiving
  Party or the Receiving Party Representatives, in whole or in part, and will
  not be used by the Receiving Party or the Receiving Party Representatives,
  directly or indirectly, for any purpose other than in connection with this
  Agreement, the Merger or the evaluating, negotiating or advising with
  respect to a transaction contemplated herein. Moreover, each Receiving
  Party agrees to transmit Confidential Material to the Receiving Party
  Representatives only if and to the extent that the Receiving Party
  Representatives need to know the Confidential Material for purposes of such
  transaction and are informed by such Receiving Party of the confidential
  nature of the Confidential Material and of the terms of this Section 9.5.

     (c) In the event that either Receiving Party, the Receiving Party
  Representatives or anyone to whom such Receiving Party or the Receiving
  Party Representatives supply the Confidential Material, are requested or
  required (by oral questions, interrogatories, requests for information or
  documents, subpoena, civil investigative demand, any informal or formal
  investigation by any government or governmental agency or authority or
  otherwise in connection with legal processes) to disclose any Confidential
  Material, such Receiving Party agrees (i) to immediately notify the
  Providing Party of the existence, terms and circumstances surrounding such
  a request, (ii) to consult with the Providing Party on the advisability of
  taking legally available steps to resist or narrow such request and (iii)
  if disclosure of such information is required, to furnish only that portion
  of the Confidential Material which, in the opinion of such Receiving
  Party's counsel, such Receiving Party is legally compelled to disclose and
  to cooperate with any action by the Providing Party to obtain an
  appropriate protective order or otherwise reliable assurances that
  confidential treatment will be accorded the Confidential Material (it being
  agreed that the Providing Party shall reimburse the Receiving Party for all
  reasonable out-of-pocket expenses incurred by the Receiving Party in
  connection with such cooperation).

     (d) In the event of the termination of this Agreement in accordance with
  its terms, promptly upon request from the Providing Party, the Receiving
  Party shall, except to the extent prevented by law, redeliver to the
  Providing Party or destroy all tangible Confidential Material and will not
  retain any copies, extracts or other reproductions thereof in whole or in
  part. Any such destruction shall be certified in writing to the Providing
  Party by an authorized officer of the Receiving Party supervising the same.
  Notwithstanding the foregoing, each Receiving Party and one Receiving Party
  Representative designated by each Receiving Party shall be permitted to
  retain one permanent file copy of each document constituting Confidential
  Material.

     (e) Each party hereto further agrees that if this Agreement is
  terminated in accordance with its terms, until one year from the date of
  termination, (i) it will not offer to hire or hire any person currently or
  formerly employed by the other party with whom such party has had contact
  prior hereto other than persons whose employment shall have been terminated
  by such other party prior to the date of such offer to hire or hiring and
  (ii) neither it nor its affiliates shall directly or indirectly, (A)(w)
  solicit, seek or offer to effect or effect, (x) negotiate with or provide
  any information to the Board or General Partner(s), as applicable, of the
  other party, or officer of the other party or any stockholder or partner,
  as applicable, of the other party with respect to, (y) make any statement
  or proposal, whether written or oral, either alone or in concert with
  others, to the Board or board of directors of the General Partner(s) of the
  other party, any director, officer of the other party or any stockholder or
  partner of the other party or any other person with respect to, or (z) make
  any public announcement (except as required by law in respect of actions
  permitted hereby) or proposal or offer whatsoever (including, without
  limitation, any solicitation of consents as such terms are defined or used
  in Regulation 14A of the Exchange Act) with respect to, (1) any form of
  business combination or similar or other extraordinary transaction
  involving the other party or any affiliate thereof, including, without
  limitation, a merger, tender or exchange offer or liquidation of the other
  party's

                                      B-29
<PAGE>

  assets, (2) any form of restructuring, recapitalization or similar
  transaction with respect to the other party or any affiliate thereto, (3)
  any purchase of any securities or assets, or rights or options to acquire
  any securities or assets (through purchase, exchange, conversion or
  otherwise), of the other party or any affiliate thereof, (4) any proposal
  to seek representation on the Board or the board of directors of the
  General Partner(s), as applicable, or otherwise to seek to control or
  influence the management, Board or the board of directors of the General
  Partner(s), as applicable, or policies of the other party or any affiliate
  thereof, (5) any request or proposal to waive, terminate or amend the
  provisions of this Section 9.5, or (6) any proposal or other statement
  inconsistent with the terms of this Section 9.5 or (B) instigate,
  encourage, join, act in concert with or assist (including, without
  limitation, providing or assisting in any way in the obtaining of financing
  for, or acting as a joint or co-bidder for the other party with) any third
  party to do any of the foregoing, unless and until such party has received
  the prior written invitation or approval of a majority of the Board or the
  General Partner(s), as applicable, to do any of the foregoing; provided
  that, without such invitation or approval, either party may at any time, on
  a confidential non-public basis, submit to the Chief Executive Officer of
  the REIT or the General Partner(s), as applicable, a proposal to (a) amend
  any of the provisions of this Section 9.5(e) or (b) effect a business
  combination or other extraordinary transaction with the other party
  providing for the acquisition of all or substantially all of the assets or
  the securities of the other party, including, without limitation, a merger,
  tender offer or exchange offer. Each party hereto agrees that it will not
  agree with any third party to waive its rights under this Section 9.5.

   9.6 Amendment. This Agreement may be amended by the parties hereto, by
action taken by the Board or the board of directors of the General Partner(s),
as applicable, at any time before or after approval of this Agreement or any
other matter presented in connection with the Merger by the stockholders of the
REIT and partners of the Partnership, but after any such approval, no amendment
shall be made which by law requires the further approval of stockholders or
partners, as applicable, without obtaining such further approval. This
Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

   9.7 Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas without regard to its rules of
conflict of laws. Each of the REIT and the Partnership hereby irrevocably and
unconditionally consents to submit to the exclusive jurisdiction of the courts
of the State of Texas and of the United States District Court, Southern
District of Texas (the "Texas Courts") for any litigation arising out of or
relating to this Agreement and the transactions contemplated hereby (and agrees
not to commence any litigation relating thereto except in such courts), waives
any objection to the laying of venue of any such litigation in the Texas Courts
and agrees not to plead or claim in any Texas Court that such litigation
brought therein has been brought in an inconvenient forum.

   9.8 Counterparts. This Agreement may be executed by the parties hereto in
separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the same
instrument. Each counterpart may consist of a number of copies hereof each
signed by less than all, but together signed by all, of the parties hereto.

   9.9 Headings. Headings of the Sections of this Agreement are for the
convenience of the parties only and shall be given no substantive or
interpretive effect whatsoever.

   9.10 Interpretation. In this Agreement, unless the context otherwise
requires, words describing the singular number shall include the plural and
vice versa, and words denoting any gender shall include all genders and words
denoting natural persons shall include corporations and partnerships and vice
versa.

   9.11 Waivers. Except as provided in this Agreement, no action taken pursuant
to this Agreement, including, without limitation, any investigation by or on
behalf of any party, shall be deemed to constitute a waiver by the party taking
such action of compliance with any representations, warranties, covenants or
agreements contained in this Agreement. The waiver by any party hereto of a
breach of any provision

                                      B-30
<PAGE>

hereunder shall not operate or be construed as a waiver of any prior or
subsequent breach of the same or any other provision hereunder.

   9.12 Incorporation. The Partnership Disclosure Letter and the REIT
Disclosure Letter and all Exhibits and Schedules attached hereto and thereto
and referred to herein and therein are hereby incorporated herein and made a
part hereof for all purposes as if fully set forth herein.

   9.13 Severability. If any provision of this Agreement is held to be illegal,
invalid or unenforceable under any current or future law, and if the rights or
obligations of the parties under this Agreement would not be materially and
adversely affected thereby, such provision shall be fully separable, and this
Agreement shall be construed and enforced as if such illegal, invalid or
unenforceable provision had never comprised a part hereof, and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance therefrom. In lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as a part of this Agreement, a
legal, valid and enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the parties hereto
request the court or any arbitrator to whom disputes relating to this Agreement
are submitted to reform the otherwise illegal, invalid or unenforceable
provision in accordance with this Section 9.13.

   9.14 Enforcement of Agreement. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this Agreement
were not performed in accordance with its specific terms or was otherwise
breached. It is accordingly agreed that the parties shall be entitled to an
injunction or injunctions to prevent breaches of this Agreement and to enforce
specifically the terms and provisions hereof in any Texas Court, this being in
addition to any other remedy to which they are entitled at law or in equity.

   9.15 Non-Recourse. Neither the officers, directors nor stockholders of the
REIT shall be personally bound or have any personal liability hereunder. The
Partnership shall look solely to the assets of the REIT for satisfaction of any
liability of the REIT with respect to this Agreement and the Ancillary
Agreements to which it is a party. The Partnership will not seek recourse or
commence any action against any of the stockholders of the REIT or any of their
personal assets, and will not commence any action for money judgments against
any of the directors or officers of the REIT or seek recourse against any of
their personal assets, for the performance or payment of any obligation of the
REIT hereunder or thereunder. The partners of the Partnership shall not be
personally bound or have any personal liability hereunder. The REIT shall look
solely to the assets of the Partnership for satisfaction of any liability of
the Partnership with respect to this Agreement and the Ancillary Agreements to
which it is a party. The REIT will not seek recourse or commence any action
against any of the partners of the Partnership or any of their personal assets,
and will not commence any action for money judgments against any of the
directors or officers of the Partnership or seek recourse against any of their
personal assets, for the performance or payment of any obligation of the
Partnership hereunder or thereunder.

                                      B-31
<PAGE>

   IN WITNESS WHEREOF, the parties have executed this Agreement and caused the
same to be duly delivered on their behalf on the day and year first written
above.

                                          AmREIT, Inc.

                                          _____________________________________
                                              H. Kerr Taylor, President and
                                                 Chief Executive Officer

                                          AAA Net Realty Fund XI, Ltd.

                                          By: American Asset Advisers
                                              Management Corporation XI
                                              Its General Partner

                                              By: _____________________________
                                                  H. Kerr Taylor, President

                                          By: _________________________________
                                                      H. Kerr Taylor
                                                    Its General Partner

                                      B-32
<PAGE>

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20. Indemnification of Directors and Officers.

   Section 2-418 of the Maryland General Corporation Law (MGCL) provides that,
in general, a corporation may indemnify each director to the corporation or its
stockholders for judgments, penalties, fines, settlements and reasonable
expenses actually incurred by the director in connection with the proceeding,
except for liability (1) where the act or omission of the director was material
to the matter giving rise to the proceeding and was committed in bad faith or
involved active and deliberate dishonesty; (2) for any transaction from which
the director derived an improper personal benefit; and (3) in the case of a
criminal proceeding, the director had reasonable cause to believe that the act
or omission was unlawful. The AmREIT charter provides for the elimination and
limitation of the personal liability of directors and officers of AmREIT for
monetary damages to the fullest extent permitted by the MGCL. AmREIT's charter
also provides for indemnification of the its directors, officers, employees and
agents under certain circumstances to the fullest extent permitted by the MGCL.
These provisions do not limit or eliminate the rights of AmREIT or any
stockholder to seek non-monetary relief such as an injunction or recission in
the event of a breach of a director's duty of care.

   Insofar as indemnification for liabilities arising under the Securities Act
of 1933, as amended, may be permitted to directors, officers or persons
controlling AmREIT pursuant to the foregoing provisions, it has been informed
that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Securities Act and
is therefore unenforceable.

Item 21. Exhibits and Financial Statement Schedules

   (a) Exhibits

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
  2.1        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Income Investors, Ltd., constituting a part
             of this registration statement).
  2.2        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors IV, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Income Investors IV, Ltd., constituting a
             part of this registration statement).
  2.3        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors V, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Investors V, Ltd., constituting a part of
             this registration statement).
  2.4        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors VI, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement Taylor Income Investors VI, Ltd., constituting a part
             of this registration statement).
  2.5        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and AAA Net Realty Fund VII, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement AAA Net Realty Fund VII, Ltd., constituting a part of
             this registration statement).
</TABLE>

                                      II-1
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
   2.6       Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund VIII, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund VIII, Ltd., constituting a part of this registration
             statement).
   2.7       Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund Goodyear, Ltd. dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund Goodyear, Ltd., constituting a part of this
             registration statement).
   2.8       Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund IX, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund IX, Ltd., constituting a part of this registration
             statement).
   2.9       Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund X, Ltd., dated June 25, 1999 (filed
             as Appendix B to the prospectus supplement AAA Net Realty Fund X,
             Ltd., constituting a part of this registration statement).
   2.10      Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund XI, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund XI, Ltd., constituting a part of this registration
             statement).
   3.1       Articles of Incorporation (included as Exhibit 3.1 of the Exhibits
             to Registration Statement No. 33-70654 of the Company and
             incorporated herein by reference).
   3.2       Articles of Amendment to the Articles of Incorporation (included
             as Exhibit 3 (ii) of the Company's Annual Report on Form 10-K for
             the year ended December 31, 1994 and incorporated herein by
             reference).
   3.3       Articles of Amendment to the Articles of Incorporation dated
             December 16, 1997 (included as Exhibit 3 (v) of the Exhibits to
             the Company's Annual Report on Form 10-KSB for the year ended
             December 31, 1997 and incorporated herein by reference).
   3.4       Amended and Restated by-laws, dated November 12, 1997 (included as
             Exhibit 3 (vi) of the Exhibits to the Company's Annual Report on
             Form 10-KSB for the year ended December 31, 1997 and incorporated
             herein by reference).
   4.1       Forms of Note and Loan Agreement (filed as Annex 3 to this
             registration statement).
 **5.1       Opinion and consent of Locke Liddell & Sapp LLP as to the legality
             of the AmREIT common stock.
 **8.1       Opinion of Locke Liddell & Sapp LLP, special tax counsel, as to
             certain federal income tax matters.
  10.1       Lease between Ironwood Development Corporation, as landlord and
             Tandy Corporation, a Delaware corporation, dated August, 1991
             (included as Exhibit 10 (b) (2) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
  10.2       Assignment and Assumption of the Lease between Ironwood
             Development Corporation and American Asset Advisers Trust, Inc.,
             dated June 14, 1994 (included as Exhibit 10 (b) (1) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1994, and incorporated herein by reference).
  10.3       Assignment of Guaranties and Warranties from Ironwood Development
             Corporation to American Asset Advisers Trust, Inc., dated June 14,
             1994 (included as Exhibit 10 (b) (4) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1995 and incorporated herein by reference).
</TABLE>

                                      II-2
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.4        Real Estate Sales Agreement between America's Favorite Chicken
             Company and AAA Net Realty Fund X, Ltd., dated June 13, 1994
             (included as Exhibit 10 (b) (5) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.5        Lease (the "AFCC Lease") between AAA Net Realty Fund X, Ltd., as
             landlord and America's Favorite Chicken Company, as tenant, dated
             June 13, 1994 (included as Exhibit 10 (b) (6) of the Exhibits to
             the Company's Annual Report on Form 10-K for the year ended
             December 31, 1995 and incorporated herein by reference).
 10.6        Assignment of the Agreement and the Lease form AAA Net Realty Fund
             X, Ltd. to American Asset Advisers Trust, Inc. (included as
             Exhibit 10 (b) (7) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.7        First Amendment to AFCC Lease, dated July 22, 1994 (included as
             Exhibit 10 (b) (8) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.8        Agreement for Purchase and Sale of Real Estate (the "KCBB
             Contract") between KCBB, Inc. and AAA Net Realty Fund X, Ltd.,
             dated October 12, 1994 (included as Exhibit 10 (b) (9) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.9        Lease (the "KCBB Lease") between KCBB, Inc., as landlord and Sound
             Warehouse, Inc., as tenant, dated November 19, 1993 (included as
             Exhibit 10 (b) (10) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.10       Guaranty of KCBB Lease by Blockbuster Entertainment Corporation
             (included as Exhibit 10 (b) (11) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.11       Amendment to the KCBB Contract (included as Exhibit 10 (b) (12) of
             the Exhibits to the Company's Annual Report on Form 10-K for the
             year ended December 31, 1995 and incorporated herein by
             reference).
 10.12       Joint Venture Agreement between the Company and AAA Net Realty
             Fund X, Ltd., dated October 27, 1994 (included as Exhibit 10 (b)
             (3) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1994, and incorporated herein by
             reference).
 10.13       Assignment and Assumption of the Lease between KCBB, Inc. and AAA
             Joint Venture 94-1, dated November 11, 1994 (included as Exhibit
             10 (b) (4) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1994, and incorporated herein
             by reference).
 10.14       Assignment from KCBB, Inc. to AAA Joint Venture 94-1, dated
             November 11, 1994 (included as Exhibit 10 (b) (15) of the Exhibits
             to the Company's Annual Report on Form 10-K for the year ended
             December31, 1995 and incorporated herein by reference).
 10.15       Assignment from KCBB, Inc., to AAA Joint Venture 94-1 of
             warranties, dated November 11, 1994 (included as Exhibit 10 (b)
             (16) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1995 and incorporated herein by
             reference).
 10.16       Agreement for Purchase and Sale of Real Estate (the "KCBB Contract
             II") between KCBB, Inc. and the Company, dated August 9, 1995
             (included as Exhibit 10 (b) (17) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
</TABLE>

                                      II-3
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.17       Lease (the "KCBB Lease II") between KCBB, Inc., as landlord and
             Blockbuster Music Retail, Inc., as tenant, dated August 9, 1995
             (included as Exhibit 10 (b) (18) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.18       Amendment to Agreement for Purchase and Sale of Real Estate
             Assigning Agreement to AAA Joint Venture 95-2 (included as Exhibit
             10 (b) (19) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1995 and incorporated herein
             by reference).
 10.19       Joint Venture Agreement between the Company and AAA net Realty
             Fund XI, Ltd., dated August 24, 1995 (included as Exhibit 10 (b)
             (20) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1995 and incorporated herein by
             reference).
 10.20       Assignment and Assumption of the KCBB Lease II between KCBB, Inc.
             and AAA Joint Venture 95-2, dated September 12, 1995 (included as
             Exhibit 10 (b) (21) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.21       Assignment from KCBB, Inc. to AAA Joint Venture 95-2 of Contracts
             and Warranties, dated September 12, 1995 (included as Exhibit 10
             (b) (22) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1995 and incorporated herein
             by reference).
 10.22       Agreement for the Purchase and Sale of Real Estate between Turner
             Adreac, L.C. and the Company, dated March 31, 1995 (included as
             Exhibit 10 (b) (23) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.23       Assignment of Rents, Leases and Profits from Turner Adreac, L.C.
             to American Asset Advisers Trust, Inc., dated March 31, 1995
             (included as Exhibit 10 (b) (24) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.24       Lease (the "OneCare Lease") between Turner Adreac, L.C. and
             OneCare Health Industries, Inc., a Texas non-profit corporation,
             dated February 17, 1995 (included as Exhibit 10 (b) (25) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.25       Assignment and Assumption of the OneCare Lease between Turner
             Adreac, L.C. and American Asset Advisers Trust, Inc., dated
             September 26, 1995 (included as Exhibit 10 (b) (26) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.26       Assignment of Warranties from Turner Adreac, L.C. to the Company,
             dated September 26, 1995 (included as Exhibit 10 (b) (27) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.27       Agreement for Purchase and Sale of Real Estate between Company and
             Tucson Oracle Limited Partnership (the "AZ LP"), dated January 19,
             1996 (included as Exhibit 10 (b) (28) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1995 and incorporated herein by reference).
 10.28       First Amendment to Agreement for the Purchase and Sale of Real
             Estate between Company and the AZ LP, dated June 10, 1996
             (included as Exhibit 10 (b) (29) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
</TABLE>

                                      II-4
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.29       Lease (the "Just For Feet Lease") between Cumberland America
             Development Company, Inc. and Just for Feet, Inc., dated August
             10, 1995 (included as Exhibit 10 (b) (30) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1996 and incorporated herein by reference).
 10.30       First Amendment to Just For Feet Lease, dated February 29, 1996
             (included as Exhibit 10 (b) (31) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.31       Second Amendment to Just For Feet Lease, dated May 29, 1996
             (included as Exhibit 10 (b) (32) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.32       Third Amendment to Just For Feet Lease, dated January, 1997
             (included as Exhibit 10 (b) (33) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.33       Joint Venture Agreement between the Company and AAA Net Realty
             Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., dated April 5, 1996
             (included as Exhibit 10 (b) (34) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.34       Bill of Sale and Assignment between Tucson Oracle Limited
             Partnership and AAA Joint Venture 96-1, dated September 6, 1996
             (included as Exhibit 10 (b) (35) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.35       Joint Venture Agreement between the Company and AAA Net Realty
             Fund XI, Ltd., dated August 8, 1996 (included as Exhibit 10 (b)
             (36) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1996 and incorporated herein by
             reference).
 10.36       Revolving Credit Agreement, dated November 6, 1998, by and among
             AmREIT, Inc., certain lenders and Wells Fargo Bank, as the Agent,
             relating to a $30,000,000 loan (included as Exhibit 10.1 of the
             Exhibits to the Company's Quarterly Report on Form 10-QSB for the
             quarter ended September 30, 1998 and incorporated herein by
             reference).
 10.37       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors, Ltd., constituting a part of this registration
             statement).
 10.38       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors IV, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors IV, Ltd., constituting a part of this registration
             statement).
 10.39       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors V, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors V, Ltd., constituting a part of this registration
             statement).
 10.40       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors VI, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors VI, Ltd., constituting a part of this registration
             statement).
 10.41       Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund VII, Ltd., dated June 25, 1999 (filed as Appendix
             A to the prospectus supplement for AAA Net Realty Fund VII, Ltd.,
             constituting a part of this registration statement).
</TABLE>

                                      II-5
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
  10.42      Fairness Opinion prepared by Houlihan Lokey, incorporated AAA Net
             Realty Fund VIII, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund VIII, Ltd.,
             constituting a part of this registration statement).
  10.43      Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund Goodyear, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for AAA Net Realty Fund
             Goodyear, Ltd., constituting a part of this registration
             statement).
  10.44      Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund IX, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund IX, Ltd.,
             constituting a part of this registration statement).
  10.45      Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund X, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund X, Ltd.,
             constituting a part of this registration statement).
  10.46      Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund XI, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund XI, Ltd.,
             constituting a part of this registration statement).
 *10.47      Appraisal prepared by Valuation Associates of Taylor Income
             Investors, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
 *10.48      Appraisal prepared by Valuation Associates of Taylor Income
             Investors IV, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
 *10.49      Appraisal prepared by Valuation Associates of Taylor Investors V,
             Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.50      Appraisal prepared by Valuation Associates of Taylor Investors VI,
             Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.51      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             VII, Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.52      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             VIII, Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.53      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             Goodyear, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
 *10.54      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             IX, Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.55      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             X, Ltd., dated May 31, 1999, including Supplement to Appraisal.
 *10.56      Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             XI, Ltd., dated May 31, 1999, including Supplement to Appraisal.
  10.57      Fairness Opinion prepared by Morgan Keegan, incorporated for
             AmREIT, dated June 23, 1999 (filed as Annex 1 to this Registration
             Statement).
 *11.1       Computation of earnings per common share, twelve months ended
             December 31, 1998 and 1997.
 *11.2       Computation of earnings per common share, three months ended March
             31, 1998 and 1998.
 *21.1       Subsidiaries of the Company.
  23.1       Consent of Locke Liddell & Sapp LLP (included as part of Exhibit
             5.1).
</TABLE>

                                      II-6
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
   *23.2     Consent of Deloitte & Touche LLP.
   *23.3     Consent of Morgan Keegan & Company
   *24.1     Power of Attorney (included on the signature page of the
             registration statement).
 ***27.1     Financial Data Schedule.
  **99.1     Consent form with power of attorney and cash/notes option
             election.
</TABLE>
- --------
*  Filed herewith.
** To be filed by amendment.
*** Previously filed.

   (b) Financial Statement Schedules

     Reference is made to [describe financial statements]

   (c) Reports, Opinions and Appraisals

   The opinion of Morgan Keegan as to the fairness, from a financial point of
view, of the consideration to be paid to the partnerships by AmREIT is attached
as Annex 1 to this registration statement. The opinions of Houlihan Lokey as to
the fairness, from a financial point of view, of (1) the consideration offered
by AMREIT with respect to each of the individual partnerships and their limited
partners; (2) the aggregate consideration offered with respect to all of the
partnerships; and (3) the method of allocating the consideration among the
partnerships are attached to the supplements of the partnerships as Appendix A.
The appraisals prepared by Valuation Associates with respect to the
partnerships are attached hereto as Exhibits 10.47 through 10.56. The opinion
of Locke Liddell & Sapp LLP as to the federal income tax consequences of the
proposed acquisition of the partnerships by AmREIT is attached hereto as
Exhibit 8.1.

Item 22. Undertakings

   AmREIT hereby undertakes:

    (1) that prior to any public reoffering of the securities registered
  hereunder through use of a prospectus which is part of this registration
  statement, by any person or party who is deemed to be an underwriter within
  the meaning of Rule 145(c), AmREIT undertakes that such reoffering
  prospectus will contain the information called for by the applicable
  registration form with respect to reofferings by persons who may be deemed
  underwriters, in addition to the information called for by the other items
  of the applicable form;

     (2) that every prospectus (a) that is filed pursuant to paragraph (1)
  above, or (b) that purports to meet the requirements of Section 10(a)(3) of
  the Securities Act and is used in connection with an offering of securities
  subject to Rule 415, will be filed as a part of an amendment to the
  registration statement and will not be used until such amendment is
  effective, and that, for purposes of determining any liability under the
  Securities Act, each post-effective amendment shall be deemed to be a new
  registration relating to the securities offered therein, and the offering
  of such securities at that time shall be deemed to be the initial bona fide
  offering thereof;

     (3) for purposes of determining any liability under the Securities Act,
  the information omitted from the form of prospectus filed as part of this
  registration statement in reliance upon Rule 430A and contained in a form
  of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or
  497(h) under the Securities Act shall be deemed to be part of this
  registration statement as of the time it was declared effective; and

     (4) for the purpose of determining any liability under the Securities
  Act, each post-effective amendment that contains a form of prospectus shall
  be deemed to be a new registration statement relating to the securities
  offered therein, and the offering of such securities at that time shall be
  deemed to be the initial bona fide offering thereof.

                                      II-7
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Harris County, State of Texas, on
this 29th day of June, 1999.

                                          AmREIT, Inc.

                                          By:     /s/ H. Kerr Taylor
                                             ----------------------------------

                                                      H. Kerr Taylor
                                               Chairman of the Board, Chief
                                              Executive Officer and President

                               POWER OF ATTORNEY

   Know all Persons by These Presents, that each individual whose signature
appears below constitutes and appoints H. Kerr Taylor his true and lawful
attorney-in-fact and agent, with power of substitution and resubstitution, for
him and in his name, place and stead, in any and all capacities, to sign any
and all amendments (including post-effective amendments) to this registration
statement, and to file the same, with all exhibits thereto and other documents
in connection therewith, with the Securities and Exchange Commission, granting
unto said attorney-in-fact and agent full power and authority to do and perform
each and every act and thing requisite and necessary to be done in and about
the premises, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that said attorney-in-fact and
agent or his substitute, may lawfully do or cause to be done by virtue hereof.

   Pursuant to the requirements of the Securities Act, this registration
statement has been signed by the following persons in the capacities and on the
date indicated.

<TABLE>
<S>  <C>
</TABLE>
              Signature                    Position                  Date

       /s/ H. Kerr Taylor            Chairman of the           June 29, 1999
- -----------------------------------   Board, Chief
          H. Kerr Taylor              Executive Officer
                                      and President

       /s/ L. Larry Mangum           Chief Financial           June 29, 1999
- -----------------------------------   Officer and
          L. Larry Mangum             Treasurer

   /s/ Robert S. Cartwright, Jr.     Director                  June 29, 1999
- -----------------------------------
     Robert S. Cartwright, Jr.

    /s/ George A. McCanse, Jr.       Director                  June 29, 1999
- -----------------------------------
      George A. McCanse, Jr.

                                      II-8
<PAGE>

                                 EXHIBIT INDEX

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
  2.1        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Income Investors, Ltd., constituting a part
             of this registration statement).
  2.2        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors IV, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Income Investors IV, Ltd., constituting a
             part of this registration statement).
  2.3        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors V, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement for Taylor Investors V, Ltd., constituting a part of
             this registration statement).
  2.4        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and Taylor Income Investors VI, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement Taylor Income Investors VI, Ltd., constituting a part
             of this registration statement).
  2.5        Amended and Restated Amended and Restated Agreement and Plan of
             Merger by and between AmREIT and AAA Net Realty Fund VII, Ltd.,
             dated June 25, 1999 (filed as Appendix B to the prospectus
             supplement AAA Net Realty Fund VII, Ltd., constituting a part of
             this registration statement).
  2.6        Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund VIII, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund VIII, Ltd., constituting a part of this registration
             statement).
  2.7        Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund Goodyear, Ltd. dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund Goodyear, Ltd., constituting a part of this
             registration statement).
  2.8        Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund IX, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund IX, Ltd., constituting a part of this registration
             statement).
  2.9        Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund X, Ltd., dated June 25, 1999 (filed
             as Appendix B to the prospectus supplement AAA Net Realty Fund X,
             Ltd., constituting a part of this registration statement).
  2.10       Amended and Restated Agreement and Plan of Merger by and between
             AmREIT and AAA Net Realty Fund XI, Ltd., dated June 25, 1999
             (filed as Appendix B to the prospectus supplement for AAA Net
             Realty Fund XI, Ltd., constituting a part of this registration
             statement).
  3.1        Articles of Incorporation (included as Exhibit 3.1 of the Exhibits
             to Registration Statement No. 33-70654 of the Company and
             incorporated herein by reference).
  3.2        Articles of Amendment to the Articles of Incorporation (included
             as Exhibit 3 (ii) of the Company's Annual Report on Form 10-K for
             the year ended December 31, 1994 and incorporated herein by
             reference).
</TABLE>
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
   3.3       Articles of Amendment to the Articles of Incorporation dated
             December 16, 1997 (included as Exhibit 3 (v) of the Exhibits to
             the Company's Annual Report on Form 10-KSB for the year ended
             December 31, 1997 and incorporated herein by reference).
   3.4       Amended and Restated by-laws, dated November 12, 1997 (included as
             Exhibit 3 (vi) of the Exhibits to the Company's Annual Report on
             Form 10-KSB for the year ended December 31, 1997 and incorporated
             herein by reference).
   4.1       Forms of Note and Loan Agreement (filed as Annex 3 to this
             registration statement).
 **5.1       Opinion and consent of Locke Liddell & Sapp LLP as to the legality
             of the AmREIT common stock.
 **8.1       Opinion of Locke Liddell & Sapp LLP, special tax counsel, as to
             certain federal income tax matters.
  10.1       Lease between Ironwood Development Corporation, as landlord and
             Tandy Corporation, a Delaware corporation, dated August, 1991
             (included as Exhibit 10 (b) (2) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
  10.2       Assignment and Assumption of the Lease between Ironwood
             Development Corporation and American Asset Advisers Trust, Inc.,
             dated June 14, 1994 (included as Exhibit 10 (b) (1) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1994, and incorporated herein by reference).
  10.3       Assignment of Guaranties and Warranties from Ironwood Development
             Corporation to American Asset Advisers Trust, Inc., dated June 14,
             1994 (included as Exhibit 10 (b) (4) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1995 and incorporated herein by reference).
  10.4       Real Estate Sales Agreement between America's Favorite Chicken
             Company and AAA Net Realty Fund X, Ltd., dated June 13, 1994
             (included as Exhibit 10 (b) (5) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
  10.5       Lease (the "AFCC Lease") between AAA Net Realty Fund X, Ltd., as
             landlord and America's Favorite Chicken Company, as tenant, dated
             June 13, 1994 (included as Exhibit 10 (b) (6) of the Exhibits to
             the Company's Annual Report on Form 10-K for the year ended
             December 31, 1995 and incorporated herein by reference).
  10.6       Assignment of the Agreement and the Lease form AAA Net Realty Fund
             X, Ltd. to American Asset Advisers Trust, Inc. (included as
             Exhibit 10 (b) (7) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
  10.7       First Amendment to AFCC Lease, dated July 22, 1994 (included as
             Exhibit 10 (b) (8) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
  10.8       Agreement for Purchase and Sale of Real Estate (the "KCBB
             Contract") between KCBB, Inc. and AAA Net Realty Fund X, Ltd.,
             dated October 12, 1994 (included as Exhibit 10 (b) (9) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
</TABLE>
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.9        Lease (the "KCBB Lease") between KCBB, Inc., as landlord and Sound
             Warehouse, Inc., as tenant, dated November 19, 1993 (included as
             Exhibit 10 (b) (10) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.10       Guaranty of KCBB Lease by Blockbuster Entertainment Corporation
             (included as Exhibit 10 (b) (11) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.11       Amendment to the KCBB Contract (included as Exhibit 10 (b) (12) of
             the Exhibits to the Company's Annual Report on Form 10-K for the
             year ended December 31, 1995 and incorporated herein by
             reference).
 10.12       Joint Venture Agreement between the Company and AAA Net Realty
             Fund X, Ltd., dated October 27, 1994 (included as Exhibit 10 (b)
             (3) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1994, and incorporated herein by
             reference).
 10.13       Assignment and Assumption of the Lease between KCBB, Inc. and AAA
             Joint Venture 94-1, dated November 11, 1994 (included as Exhibit
             10 (b) (4) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1994, and incorporated herein
             by reference).
 10.14       Assignment from KCBB, Inc. to AAA Joint Venture 94-1, dated
             November 11, 1994 (included as Exhibit 10 (b) (15) of the Exhibits
             to the Company's Annual Report on Form 10-K for the year ended
             December 31, 1995 and incorporated herein by reference).
 10.15       Assignment from KCBB, Inc., to AAA Joint Venture 94-1 of
             warranties, dated November 11, 1994 (included as Exhibit 10 (b)
             (16) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1995 and incorporated herein by
             reference).
 10.16       Agreement for Purchase and Sale of Real Estate (the "KCBB Contract
             II") between KCBB, Inc. and the Company, dated August 9, 1995
             (included as Exhibit 10 (b) (17) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.17       Lease (the "KCBB Lease II") between KCBB, Inc., as landlord and
             Blockbuster Music Retail, Inc., as tenant, dated August 9, 1995
             (included as Exhibit 10 (b) (18) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.18       Amendment to Agreement for Purchase and Sale of Real Estate
             Assigning Agreement to AAA Joint Venture 95-2 (included as Exhibit
             10 (b) (19) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1995 and incorporated herein
             by reference).
 10.19       Joint Venture Agreement between the Company and AAA net Realty
             Fund XI, Ltd., dated August 24, 1995 (included as Exhibit 10 (b)
             (20) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1995 and incorporated herein by
             reference).
 10.20       Assignment and Assumption of the KCBB Lease II between KCBB, Inc.
             and AAA Joint Venture 95-2, dated September 12, 1995 (included as
             Exhibit 10 (b) (21) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
</TABLE>
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.21       Assignment from KCBB, Inc. to AAA Joint Venture 95-2 of Contracts
             and Warranties, dated September 12, 1995 (included as Exhibit 10
             (b) (22) of the Exhibits to the Company's Annual Report on Form
             10-K for the year ended December 31, 1995 and incorporated herein
             by reference).
 10.22       Agreement for the Purchase and Sale of Real Estate between Turner
             Adreac, L.C. and the Company, dated March 31, 1995 (included as
             Exhibit 10 (b) (23) of the Exhibits to the Company's Annual Report
             on Form 10-K for the year ended December 31, 1995 and incorporated
             herein by reference).
 10.23       Assignment of Rents, Leases and Profits from Turner Adreac, L.C.
             to American Asset Advisers Trust, Inc., dated March 31, 1995
             (included as Exhibit 10 (b) (24) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1995
             and incorporated herein by reference).
 10.24       Lease (the "OneCare Lease") between Turner Adreac, L.C. and
             OneCare Health Industries, Inc., a Texas non-profit corporation,
             dated February 17, 1995 (included as Exhibit 10 (b) (25) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.25       Assignment and Assumption of the OneCare Lease between Turner
             Adreac, L.C. and American Asset Advisers Trust, Inc., dated
             September 26, 1995 (included as Exhibit 10 (b) (26) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.26       Assignment of Warranties from Turner Adreac, L.C. to the Company,
             dated September 26, 1995 (included as Exhibit 10 (b) (27) of the
             Exhibits to the Company's Annual Report on Form 10-K for the year
             ended December 31, 1995 and incorporated herein by reference).
 10.27       Agreement for Purchase and Sale of Real Estate between Company and
             Tucson Oracle Limited Partnership (the "AZ LP"), dated January 19,
             1996 (included as Exhibit 10 (b) (28) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1995 and incorporated herein by reference).
 10.28       First Amendment to Agreement for the Purchase and Sale of Real
             Estate between Company and the AZ LP, dated June 10, 1996
             (included as Exhibit 10 (b) (29) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.29       Lease (the "Just For Feet Lease") between Cumberland America
             Development Company, Inc. and Just for Feet, Inc., dated August
             10, 1995 (included as Exhibit 10 (b) (30) of the Exhibits to the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1996 and incorporated herein by reference).
 10.30       First Amendment to Just For Feet Lease, dated February 29, 1996
             (included as Exhibit 10 (b) (31) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.31       Second Amendment to Just For Feet Lease, dated May 29, 1996
             (included as Exhibit 10 (b) (32) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.32       Third Amendment to Just For Feet Lease, dated January, 1997
             (included as Exhibit 10 (b) (33) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
</TABLE>
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
 10.33       Joint Venture Agreement between the Company and AAA Net Realty
             Fund X, Ltd. and AAA Net Realty Fund XI, Ltd., dated April 5, 1996
             (included as Exhibit 10 (b) (34) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.34       Bill of Sale and Assignment between Tucson Oracle Limited
             Partnership and AAA Joint Venture 96-1, dated September 6, 1996
             (included as Exhibit 10 (b) (35) of the Exhibits to the Company's
             Annual Report on Form 10-K for the year ended December 31, 1996
             and incorporated herein by reference).
 10.35       Joint Venture Agreement between the Company and AAA Net Realty
             Fund XI, Ltd., dated August 8, 1996 (included as Exhibit 10 (b)
             (36) of the Exhibits to the Company's Annual Report on Form 10-K
             for the year ended December 31, 1996 and incorporated herein by
             reference).
 10.36       Revolving Credit Agreement, dated November 6, 1998, by and among
             AmREIT, Inc., certain lenders and Wells Fargo Bank, as the Agent,
             relating to a $30,000,000 loan (included as Exhibit 10.1 of the
             Exhibits to the Company's Quarterly Report on Form 10-QSB for the
             quarter ended September 30, 1998 and incorporated herein by
             reference).
 10.37       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors, Ltd., constituting a part of this registration
             statement).
 10.38       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors IV, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors IV, Ltd., constituting a part of this registration
             statement).
 10.39       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors V, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors V, Ltd., constituting a part of this registration
             statement).
 10.40       Fairness Opinion prepared by Houlihan Lokey, incorporated for
             Taylor Income Investors VI, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for Taylor Income
             Investors VI, Ltd., constituting a part of this registration
             statement).
 10.41       Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund VII, Ltd., dated June 25, 1999 (filed as Appendix
             A to the prospectus supplement for AAA Net Realty Fund VII, Ltd.,
             constituting a part of this registration statement).
 10.42       Fairness Opinion prepared by Houlihan Lokey, incorporated AAA Net
             Realty Fund VIII, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund VIII, Ltd.,
             constituting a part of this registration statement).
 10.43       Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund Goodyear, Ltd., dated June 25, 1999 (filed as
             Appendix A to the prospectus supplement for AAA Net Realty Fund
             Goodyear, Ltd., constituting a part of this registration
             statement).
 10.44       Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund IX, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund IX, Ltd.,
             constituting a part of this registration statement).
 10.45       Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund X, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund X, Ltd.,
             constituting a part of this registration statement).
</TABLE>
<PAGE>

<TABLE>
 <C>         <S>
 Exhibit No. Exhibit
 ----------- -------
    10.46    Fairness Opinion prepared by Houlihan Lokey, incorporated for AAA
             Net Realty Fund XI, Ltd., dated June 25, 1999 (filed as Appendix A
             to the prospectus supplement for AAA Net Realty Fund XI, Ltd.,
             constituting a part of this registration statement).
   *10.47    Appraisal prepared by Valuation Associates of Taylor Income
             Investors, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
   *10.48    Appraisal prepared by Valuation Associates of Taylor Income
             Investors IV, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
   *10.49    Appraisal prepared by Valuation Associates of Taylor Investors V,
             Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.50    Appraisal prepared by Valuation Associates of Taylor Investors VI,
             Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.51    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             VII, Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.52    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             VIII, Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.53    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             Goodyear, Ltd., dated May 31, 1999, including Supplement to
             Appraisal.
   *10.54    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             IX, Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.55    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             X, Ltd., dated May 31, 1999, including Supplement to Appraisal.
   *10.56    Appraisal prepared by Valuation Associates of AAA Net Realty Fund
             XI, Ltd., dated May 31, 1999, including Supplement to Appraisal.
    10.57    Fairness Opinion prepared by Morgan Keegan, incorporated for
             AmREIT, dated June 23, 1999 (filed as Annex 1 to this Registration
             Statement).
   *11.1     Computation of earnings per common share, twelve months ended
             December 31, 1998 and 1997.
   *11.2     Computation of earnings per common shares, three months ended
             March 31, 1999 and 1998.
   *21.1     Subsidiaries of the Company.
    23.1     Consent of Locke Liddell & Sapp LLP (included as part of Exhibit
             5.1).
   *23.2     Consent of Deloitte & Touche LLP.
   *23.3     Consent of Morgan Keegan & Company
   *24.1     Power of Attorney (included on the signature page of the
             registration statement).
 ***27.1     Financial Data Schedule.
  **99.1     Consent form with power of attorney and cash/notes option
             election.
</TABLE>
- --------
*  Filed herewith.
** To be filed by amendment.
*** Previously filed.

<PAGE>

                  COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                      OF

                            THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                           OF PROPERTIES WITHIN THE
                            PROPERTY FUND KNOWN AS
                                AmREIT FUND III


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                      BY


                 VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                            ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                 MAY 31, 1999


                                DATE OF REPORT
                                 JUNE 16, 1999


                                  VA9-137-III

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     III

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains two properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 2
- ------------

sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund III,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                  $817,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund III, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $711,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 3
- ------------

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund III, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $793,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS


       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund III, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                  $817,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund III, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                  $711,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund III, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $793,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND III AS REQUESTED BY
THE CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund III in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund III which comprises a total of two
individual properties located in one state, of which one is a joint venture
within various affiliated funds. There is one operating restaurant concept on a
ground lease.

The reader is referred to page 11 for a summary of basic property information.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 8


I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

One of the properties within the fund is encumbered by a long term lease.  The
fully owned property is vacant.  The remaining term for the joint venture
property is approximately two years, exclusive of renewal options which may
exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8/th/ year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater
than that selected for the contract rent to reflect the increased risk involved
with this type of income stream. A commensurate terminal capitalization rate
spread on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.00% and 10.00%,
whereas terminal capitalization rates applicable to the calculation of the
reversion was 10.75%.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                         <C>                                <C>                           <C>
TAYLOR  III

AMREIT Property File #                     3                                4
IN PARTNERSHIP(S)                      Taylor III                   Taylor III and IV

Fund's % ownership                      100.00%                          44.00%
Status                                  Vacant                         Land Lease
Concept                           ex Bank of America                   Bennigan's
Address                             4555 Bissonnet                  2700 S Loop West
City, State                       Houston, TX 77401                Houston, TX 77054
Building SF                             2,815                            6,968
Investment Type                          L&B                           Land Lease
Tenant                         Bank of America Texas, NA        Steak & Ale of Texas, Inc.
Lease Commencement                     05/12/85                         03/22/82
Lease Expiration                       05/11/95                         03/21/02
Renewal Options                       2 of 5 years                    2 of 5 years
Options Rental Terms                  $5,197.50/mo                    same as lease


Partial Interest Discount:              0.00%                             0.00%             Total Value
Going Concern Contrib. Value           $479,548                          $313,363           $792,911
Leased Fee Share                       $495,728                          $321,162           $816,890

Gross Rental Income (100%)
Year 1                                  $56,970                           $45,000
Year 2                                  $54,048                           $45,000
Year 3                                  $54,048                           $45,000
Year 4                                  $54,048                           $45,000
Year 5                                  $54,048                           $45,000
Year 6                                  $54,048                           $45,000
Year 7                                  $56,750                           $45,000
Year 8                                  $56,750                           $45,000
</TABLE>

<PAGE>

                                                                 AmREIT Fund III
                                                                         Page 12

II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.

     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund III, subject to the Extraordinary Assumptions
on pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $711,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund III
                                                                         Page 15

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-III.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund III, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                  $793,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM





                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.

2    That the title to the property is clear and merchantable, individually and
     collectively.

3    That the properties are free and clear of all liens.

4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.

5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.

6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.

2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.

3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.

4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.

5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.

6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.

7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.

8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.

9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.

10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.

11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.

12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.

13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.

14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.

15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.

17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.

18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.

19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.

20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.

21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.

22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering. The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

   d.   The appraiser reserves the right to alter the opinion of value on the
        basis of any information withheld or not discovered in the original
        normal course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1:
     Bank of America located at 4555 Bissonnet
     Houston, Harris County, Texas

Picture #2:
     Bennigan's located at 2700 South Loop West
     Houston, Harris County, Texas

<PAGE>

                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>

                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                 AmREIT FUND IV


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 16, 1999

                                   VA9-137-IV


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     IV

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains two properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable sources in developing our
value conclusions.  All important data is hereby incorporated by reference and
will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 2


We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund IV,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                  $489,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund IV, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $425,000.00

III  It is the opinion of the appraisers that the going concern value of AmREIT
     Fund IV, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $479,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 3


We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum
       General Assumptions and Limiting Conditions
       Property Photographs


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 1

                              CERTIFICATE OF VALUE



We certify that, to the best of our knowledge and belief:

- -  The statements of fact contained in this report are true and correct.

- -  The reported analyses, opinions, and conclusions are limited only by the
   reported assumptions and limiting conditions, and are our personal, impartial
   and unbiased professional analyses, opinions, and conclusions.

- -  We have no present or prospective interest in the property that is the
   subject of this report, and no personal interest or bias with respect to the
   parties involved.

- -  Our engagement in this assignment was not contingent upon developing or
   reporting predetermined results.

- -  Our compensation in this assignment was not contingent upon developing or
   reporting a predetermined value, or direction in value that favors the cause
   of the client, the amount of the value opinion, the attainment of a
   stipulated result, or the occurrence of a subsequent event directly related
   to the intended use of this appraisal.

- -  Our analyses, opinions, and conclusions were developed, and this report has
   been prepared, in conformity with the Uniform Standards of Professional
   Appraisal Practice.

- -  We have made a personal inspection of the properties that are the subjects of
   this report.

- -  No one provided significant professional assistance to the persons signing
   this report.

- -  The following appraised values are based upon certain underlying
   Extraordinary Assumptions which are found on pages 5 and 6.  These are in
   addition to our standard General Assumptions and Limiting Conditions which
   are located in the addendum.  The reader is referred to the appropriate
   section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund IV, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                  $489,000.00

II. In order to derive Liquidation Value, necessary estimated expenses were
    deducted from the present value of the respective properties. As a result,
    the Liquidation Value of AmREIT Fund IV, as of the prospective effective
    date of value, May 31, 1999, is expected to be:

                                  $425,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                       AmREIT IV
                                                                          Page 2


III.  It is the opinion of the appraisers that the going concern value of AmREIT
      Fund IV, assuming its continued operation as described herein, exclusive
      of furniture, fixtures and equipment (FF&E), cash, securities, or cash
      equivalents held in fund accounts, or business value (if any), of the
      individually operated real properties which comprise the fund, as of the
      prospective effective date of value, May 31, 1999, is expected to be:

                                  $479,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 3


DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AMREIT FUND IV AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.


*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 4


GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 5


Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund IV in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund IV which comprises a total of two
individual properties located in one state, of which both are joint ventures
within various affiliated funds. There is one operating restaurant concept under
a land lease.  One property consists of a promissory note for a property sold in
October 1997.

The reader is referred to page 11 for a summary of basic property information.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 8


I.                               MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

Both of the properties within the fund is encumbered by a long term lease.   The
remaining terms for the joint venture properties were approximately two years
exclusive of renewal options which exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.00% and 12.00%.

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given
<PAGE>

                                                                  AmREIT Fund IV
                                                                         Page 10

the fact that each individual property and its related information, data, and
client-sourced documentation have been examined as necessary to derive the final
value conclusion.

The following sections set forth the cash flows, operator and property
overviews.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                         Page 11

<TABLE>
<CAPTION>

<S>                        <C>                             <C>                       <C>
TAYLOR  IV
- -----------
IN PARTNERSHIP(S)                 Taylor III and IV                       Taylor IV and V
AMREIT Property File #                    4                                      6
Fund's % ownership                      56.00%                                51.31%
Status                                Land Lease                           SOLD FOR NOTE
Concept                               Bennigan's                         Atlas Transmission
Address                            2700 S Loop West                         1339 Hwy 332
City, State                       Houston, TX 77054                       Clute, TX 77531
Building SF                             6,968                                    n/a
Investment Type                       Land Lease                           Promissory Note
Tenant                        Steak & Ale of Texas, Inc.                    Transmark, Inc.
Lease Commencement                    03/22/82                                   n/a
Lease Expiration                      03/21/02                                   n/a
Renewal Options                      2 of 5 years                                n/a
Options Rental Terms                same as lease                                n/a

PARTIAL INTEREST DISCOUNT:                0.00%                                   0.00%                 Total Value
Going Concern Contrib. Valu           $398,826                                 $80,040                   $478,865
Leased Fee Share                      $408,752                                 $80,040                   $488,792

Gross Rental Income (100%)
Year 1                                 $45,000                                 $36,000
Year 2                                 $45,000                                 $36,000
Year 3                                 $45,000                                 $36,000
Year 4                                 $45,000                                 $36,000
Year 5                                 $45,000                                 $36,000
Year 6                                 $45,000                                 $36,000
Year 7                                 $45,000                                 $19,685
Year 8                                 $45,000                                   $0

</TABLE>



<PAGE>

                                                                  AmREIT Fund IV
                                                                         Page 12


II.                            LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     -  Consummation of a sale as of a specified date.
     -  Open and competitive market for the property interest appraised.
     -  Buyer and seller each acting prudently and knowledgeably.
     -  Price not affected by undue stimulus.
     -  Buyer and seller typically motivated.
     -  Both parties acting in what they consider their best interest.
     -  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.
     -  Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -  Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     -  Consummation of a sale within a severely limited future marketing period
        specified by the client.
     -  Current actual market conditions for the property interest appraised.
     -  The buyer is acting prudently and knowledgeably.
     -  The seller is under extreme compulsion to sell.
     -  The buyer is typically motivated.
     -  The buyer is acting in what he or she considers his or her best
        interests.
     -  A limited marketing effort made and limited time allowed for the
        completion of sale.
     -  Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

     -  The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund IV, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $425,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IV
                                                                         Page 15



III.       ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term 'going concern' value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-IV.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund IV, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                  $479,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:
- ------------------------------------------------
1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5.   The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6.   All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:
- -------------------------------------------------------------------
(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

16    The appraiser is not an insurer of the value of the property. The fees
      collected by the appraiser is based solely on the value of the service
      performed, and are unrelated to the value of the property. The appraiser
      makes no guaranty or warranty that sale or exchange of the property will
      result in receipt of the value expressed in the appraisal. In the event
      appraiser is found liable for losses on account of any act or omission in
      making the appraisal, the appraiser's liability shall be limited to the
      fee collected, as liquidated damages and not as penalty and this liability
      shall be exclusive. If this report is placed in the hands of anyone other
      than the client, the client shall make such party aware of all limiting
      conditions and assumptions of the assignment and related discussion. The
      appraiser assumes no responsibility for any costs incurred to discover or
      correct any deficiencies present in the property.
17    Conditions of heating, cooling, ventilating, electrical and plumbing
      equipment is considered to be commensurate with the condition of the
      balance of the improvements, unless otherwise stated. No judgement is made
      as to adequacy of insulation, type of insulation, or energy efficiency of
      the improvements or equipment.
18    If the appraiser has not been supplied with a termite inspection, survey
      or occupancy permit, no responsibility or representation is assumed or
      made for any costs associated with obtaining same or for any deficiencies
      discovered before or after they are obtained. No representation or
      warranty is made concerning obtaining these items.
19    The appraiser assumes no responsibility for any costs or consequences
      arising due to the need or the lack of need for flood hazard insurance. An
      agent for the Federal Flood Insurance Program should be contacted to
      determine the actual need for flood hazard insurance.
20    The appraisal is based on the premises that there is full compliance with
      all applicable federal, state, and local environmental regulations and
      laws unless otherwise stated in the report; further, that all applicable
      zoning, building and use regulations and restrictions of all types have
      been complied with unless otherwise stated in the report; further it is
      assumed that all required licenses, consents, permits or other legislative
      or administrative authority, local, state, federal and/or private entity
      or organization have been or can be obtained or renewed for any use
      considered in the value estimate.
21    Improvements proposed, if any, on or off-site, as well as any repairs
      required are considered, for purposes of this appraisal to be completed in
      a good and workmanlike manner according to information submitted and/or
      considered by the appraisers. In cases of proposed construction, the
      appraisal is subject to change upon inspection of property after
      construction is completed. This estimate of market value is as of the date
      shown, as proposed, as if completed and operating at levels shown and
      projected.
22 a. The estimated value is subject to change with market changes over time.
      Value is highly related to exposure, time, promotional effort, terms,
      motivation, and conditions surrounding the offering.  The value estimate
      considers the productivity and relative attractiveness of the property
      both physically and economically in the marketplace.
   b. In cases of appraisal involving the capitalization of income benefits, the
      estimate of the type of value is a reflection of such benefits and the
      appraiser's interpretation of income and yields and other factors derived
      from general and specific client and market information. Such estimates
      are as of the date of the estimate of value; they are, thus, subject to
      change as the market and value are naturally dynamic.
   c. The estimates of value in the appraisal report are not based in whole or
      in part upon the race, color, or national origin of the present owners or
      occupants of the properties in the vicinity of the property appraised.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

   d. The appraiser reserves the right to alter the opinion of value on the
      basis of any information withheld or not discovered in the original normal
      course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS



Picture #1

   Bennigan's located at 2700 South Loop West, Houston, Harris County, Texas




                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>


                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>


                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                 AmREIT FUND V


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 16, 1999


                                   VA9-137-V


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund V

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains four properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 2
- ------------

sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund V,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                  $436,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund V, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $380,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 3
- ------------

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund V, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $426,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund V, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                  $436,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund V, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                  $380,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of
     AmREIT Fund V, assuming its continued operation as described herein,
     exclusive of furniture, fixtures and equipment (FF&E), cash, securities, or
     cash equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $426,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AMREIT FUND V AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund V in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund V which comprises a total of four
individual properties located in one state, all of which are joint ventures
within various affiliated funds.  There are two operating restaurant concepts.

The reader is referred to page 11 for a summary of basic property information.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 8

I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

Most of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties range from 0 to 6 years,
exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.50% and 12.00%,
whereas the terminal capitalization rate applicable to the calculation of the
reversions range between 10.75% and 11.75%, depending upon the property.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                        <C>                             <C>                             <C>
TAYLOR  V


IN PARTNERSHIP(S)                  Taylor IV and V                   Taylor V and VI                   Taylor V and VI
AMREIT Property File #                    6                                 7                                 8
Fund's % ownership                      48.69%                            50.00%                            50.00%
Status                              SOLD FOR NOTE                        Occupied                          Occupied
Concept                           Atlas Transmission                    Pizza Inn                        Whataburger
Address                              1339 Hwy 332                     1039 Dixie Dr                1035 Dixie Dr @ Hwy 332
City, State                         Clute, TX 77531                  Clute, TX 77541                  Clute, TX 77541
Building SF                              n/a                              2,990                             2,800
Investment Type                    Promissory Note                         L&B                               L&B
Tenant                             Transmark, Inc.                  K. E. Foods, Inc.                 Whataburger, Inc.
Lease Commencement                       n/a                            07/09/90                          01/19/75
Lease Expiration                         n/a                            07/31/93                          01/18/00
Renewal Options                          n/a                         8/1/93-7/31/2003                        n/a
Options Rental Terms                     n/a                          see cash flows                         n/a


PARTIAL INTEREST DISCOUNT                 0.00%                             0.00%                             0.00%
Going Concern Contrib. Value           $75,953                          $149,079                          $169,817
Leased Fee Share                       $75,953                          $153,599                          $175,064

Gross Rental Income (100%)
Year 1                                 $36,000                           $26,000                           $33,223
Year 2                                 $36,000                           $26,960                           $40,320
Year 3                                 $36,000                           $27,920                           $40,320
Year 4                                 $36,000                           $28,880                           $40,320
Year 5                                 $36,000                           $40,720                           $40,320
Year 6                                 $36,000                           $43,056                           $40,519
Year 7                                 $19,685                           $43,056                           $42,336
Year 8                                   $0                              $43,056                           $42,336
</TABLE>

<TABLE>
<CAPTION>
<S>                        <C>                             <C>
TAYLOR  V


IN PARTNERSHIP(S)               Taylor V, VI & AAA VII
AMREIT Property File #                    9
Fund's % ownership                     6.0177%
Status                                 Occupied
Concept                           La Petite Academy
Address                            4502 Austin Pkwy
City, State                   Sugarland, Fort Bend County, TX
Building SF                             6,771
Investment Type                          L&B
Tenant                         La Petite Academy, Inc.
Lease Commencement                    03/29/89
Lease Expiration                      03/28/04
Renewal Options                      3 of 5 years
Options Rental Terms          rent = (greater than) original or market


PARTIAL INTEREST DISCOUNT                  0.00%                 Total Value
Going Concern Contrib. Value            $30,823                    $425,672
Leased Fee Share                        $31,873                    $436,487

Gross Rental Income (100%)
Year 1                                  $58,050
Year 2                                  $58,050
Year 3                                  $58,050
Year 4                                  $58,050
Year 5                                  $58,050
Year 6                                  $58,050
Year 7                                  $58,050
Year 8                                  $58,050
</TABLE>

<PAGE>

                                                                   AmREIT Fund V
                                                                         Page 12


II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund V, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $380,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund V
                                                                         Page 15

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-V.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund V, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                  $426,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM




                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.
17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.
18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.
19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.
20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.
21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.

22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering. The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     d. The appraiser reserves the right to alter the opinion of value on the
        basis of any information withheld or not discovered in the original
        normal course of a diligent investigation.

23   Acceptance of, and/or use of, this appraisal report constitutes
     understanding and acceptance of all of the Extraordinary Assumptions,
     General Assumptions and Limiting Conditions set forth herein.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1
  Pizza Inn located at 1039 Dixie Drive
  Clute, Brazoria County, Texas

Picture #2
  Whataburger located at Highway 332 and Dixie Drive
  Clute, Brazoria County, Texas

Picture #3
  La Petite located at 4502 Austin Parkway
  Sugar Land, Fort Bend County, Texas


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT


<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>


                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>


                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                  COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                      OF

                            THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                           OF PROPERTIES WITHIN THE
                            PROPERTY FUND KNOWN AS
                                AmREIT FUND VI


                                      FOR


                                 AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                             HOUSTON, TEXAS 77046


                                      BY


                 VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                            ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                 MAY 31, 1999


                                DATE OF REPORT
                                 JUNE 16, 1999


                                  VA9-137-VI



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     VI

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains three properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 2

sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund VI,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                  $343,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund VI, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $299,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 16, 1999
Page 3



III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund VI, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $333,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum
       --------
       General Assumptions and Limiting Conditions
       Property Photographs


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 1

                              CERTIFICATE OF VALUE
                              --------------------


We certify that, to the best of our knowledge and belief:

- -- The statements of fact contained in this report are true and correct.

- -- The reported analyses, opinions, and conclusions are limited only by the
   reported assumptions and limiting conditions, and are our personal, impartial
   and unbiased professional analyses, opinions, and conclusions.

- -- We have no present or prospective interest in the property that is the
   subject of this report, and no personal interest or bias with respect to the
   parties involved.

- -- Our engagement in this assignment was not contingent upon developing or
   reporting predetermined results.

- -- Our compensation in this assignment was not contingent upon developing or
   reporting a predetermined value, or direction in value that favors the cause
   of the client, the amount of the value opinion, the attainment of a
   stipulated result, or the occurrence of a subsequent event directly related
   to the intended use of this appraisal.

- -- Our analyses, opinions, and conclusions were developed, and this report has
   been prepared, in conformity with the Uniform Standards of Professional
   Appraisal Practice.

- -- We have made a personal inspection of the properties that are the subjects of
   this report.

- -- No one provided significant professional assistance to the persons signing
   this report.

- -- The following appraised values are based upon certain underlying
   Extraordinary Assumptions which are found on pages 5 and 6.  These are in
   addition to our standard General Assumptions and Limiting Conditions which
   are located in the addendum.  The reader is referred to the appropriate
   section of the report regarding these matters.

I. After thorough consideration of all factors involved in this assignment, it
   is our judgement that the Market Value of the Leased Fee and Fee Simple
   Interests in the properties within AmREIT Fund VI, as of the prospective
   effective date of value, May 31, 1999, is expected to be:


                                  $343,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund VI, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                  $299,000.00



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 2


III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund VI, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $333,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 3


DEFINITIONS
- -----------

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AMREIT FUND VI AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III   Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

 VIII.  Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

 VIII.  Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

 IX.    The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 4



GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 5


Underlying Extraordinary Assumptions of the Valuation
- -----------------------------------------------------

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 6



7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 7

Purpose of the Appraisal
- ------------------------

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report
- --------------------------

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund VI in connection with such merger or acquisition.

Intended User of the Report
- ---------------------------

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation
- ---------------------------

The prospective effective date of value is May 31, 1999

Highest and Best Use
- --------------------

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work
- -----------------------------------

The fund consists of AmREIT Real Estate Fund VI which comprises a total of three
individual properties located in one state, all of which are joint ventures
within various affiliated funds.  There are two operating restaurant concepts.

The reader is referred to page 11 for a summary of basic property information.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 8



                               I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

Two of the properties within the fund are encumbered by long term leases.  The
fully owned property is vacant.  The remaining term for the joint venture
properties is approximately four years, exclusive of renewal options which may
exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions
- -----------------------------

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                          Page 9


the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.50% and 10.50%,
whereas terminal capitalization rates applicable to the calculation of the
reversion were between 10.75% and 11.75%.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                         Page 10


The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>


<TABLE>
<CAPTION>
<S>                         <C>                              <C>                             <C>                         <C>
TAYLOR  VI


IN PARTNERSHIP(S)                  Taylor V and VI                   Taylor V and VI             Taylor V, VI & AAA VII
AMREIT Property File #                    7                                 8                              9
Fund's % ownership                      50.00%                            50.00%                        2.7353%
Status                                 Occupied                          Occupied                       Occupied
Concept                               Pizza Inn                        Whataburger                 La Petite Academy
Address                             1039 Dixie Dr                1035 Dixie Dr @ Hwy 332            4502 Austin Pkwy
City, State                        Clute, TX 77541                   Clute, TX 77541                 Sugarland, TX
Building SF                             2,990                             2,800                          6,771
Investment Type                          L&B                               L&B                            L&B
Tenant                            K. E. Foods, Inc.                 Whataburger, Inc.           La Petite Academy, Inc.
Lease Commencement                    07/09/90                          01/19/75                       03/29/89
Lease Expiration                      07/31/93                          01/18/00                       03/28/04
Renewal Options                    8/1/93-7/31/2003                        n/a                        3 of 5 years
Options Rental Terms                see cash flows                         n/a             rent = (greater than) original or market

PARTIAL INTEREST DISCOUNT:                0.00%                           0.00%                        0.00%            Total Value
Going Concern Contrib. Value          $149,079                        $169,817                      $14,010               $332,907
Leased Fee Share                      $153,599                        $175,064                      $14,487               $343,150

Gross Rental Income (100%)
Year 1                                 $26,000                         $33,223                      $58,050
Year 2                                 $26,960                         $40,320                      $58,050
Year 3                                 $27,920                         $40,320                      $58,050
Year 4                                 $28,880                         $40,320                      $58,050
Year 5                                 $40,720                         $40,320                      $58,050
Year 6                                 $43,056                         $40,519                      $58,050
Year 7                                 $43,056                         $42,336                      $58,050
Year 8                                 $43,056                         $42,336                      $58,050
</TABLE>


<PAGE>

                                                                  AmREIT Fund VI
                                                                         Page 12


                            II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     -- Consummation of a sale as of a specified date.
     -- Open and competitive market for the property interest appraised.
     -- Buyer and seller each acting prudently and knowledgeably.
     -- Price not affected by undue stimulus.
     -- Buyer and seller typically motivated.
     -- Both parties acting in what they consider their best interest.
     -- Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.
     -- Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -- Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     -- Consummation of a sale within a severely limited future marketing period
        specified by the client.
     -- Current actual market conditions for the property interest appraised.
     -- The buyer is acting prudently and knowledgeably.
     -- The seller is under extreme compulsion to sell.
     -- The buyer is typically motivated.
     -- The buyer is acting in what he or she considers his or her best
        interests.
     -- A limited marketing effort made and limited time allowed for the
        completion of sale.
     -- Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

     -- The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                         Page 13


Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction. Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered. This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund VI, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $299,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund VI
                                                                         Page 15



        III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd  ed. Appraisal Institute.

As the term 'going concern' value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-VI.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund VI, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                  $333,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM






                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS
- -------------------------------------------

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:
- ------------------------------------------------
1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:
- -------------------------------------------------------------------
(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.

7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.

8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.

9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.

10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.

11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.

12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.

13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.

14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.

15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.

17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.

18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.

19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.

20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.

21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.

22 a. The estimated value is subject to change with market changes over time.
      Value is highly related to exposure, time, promotional effort, terms,
      motivation, and conditions surrounding the offering.  The value estimate
      considers the productivity and relative attractiveness of the property
      both physically and economically in the marketplace.
   b. In cases of appraisal involving the capitalization of income benefits, the
      estimate of the type of value is a reflection of such benefits and the
      appraiser's interpretation of income and yields and other factors derived
      from general and specific client and market information. Such estimates
      are as of the date of the estimate of value; they are, thus, subject to
      change as the market and value are naturally dynamic.
   c. The estimates of value in the appraisal report are not based in whole or
      in part upon the race, color, or national origin of the present owners or
      occupants of the properties in the vicinity of the property appraised.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

   d. The appraiser reserves the right to alter the opinion of value on the
      basis of any information withheld or not discovered in the original normal
      course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.




                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                             PROPERTY PHOTOGRAPHS

Picture #1

        Pizza Inn located at 1039 Dixie Drive
        Clute, Brazoria County, Texas

Picture #2

        Whataburger located at Highway 332 and Dixie Drive
        Clute, Brazoria County, Texas

Picture #3

        La Petite located at 4502 Austin Parkway
        Sugar Land, Fort Bend County, Texas

<PAGE>

                                 QUALIFICATIONS


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>


                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>


                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                AmREIT FUND VII


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999


                                  VA9-137-VII


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     VII

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains five properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2


sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund VII,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                  $912,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund VII, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $794,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund VII, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $886,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund VII, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                  $912,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund VII, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                  $794,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund VII, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                  $886,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND VII AS REQUESTED BY
THE CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 5
Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund VII in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund VII which comprises a total of two
individual properties located in one state, all of which are joint ventures
within various affiliated funds.  There are two operating restaurant concepts.

The reader is referred to page 11 for a summary of basic property information.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 8

I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

All of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties ranges between one and twenty
years, exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.50% and 11.00%,
whereas terminal capitalization rates applicable to the calculation of the
reversion were between 10.75% and 12.25%.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                         <C>                              <C>                              <C>
AAA  VII

IN PARTNERSHIP(S)               Taylor V, VI & AAA VII              AAA VII and VIII                  AAA VII and VIII
AMREIT Property File #                     9                               10                                11
Fund's % ownership                     91.2470%                         54.8799%                          27.2777%
Status                                 Occupied                         Occupied                          Occupied
Concept                            La Petite Academy                   Whataburger                 Superior Sound System
Address                            4502 Austin Pkwy          421 W Hwy 303 (Pioneer Parkway)        8110 Beechnut/Hwy 59
City, State                         Sugarland, TX                   Dallas, TX 77531                 Houston, TX 77036
Building SF                             6,771                            2,344                             2,468
Investment Type                           L&B                              L&B                              L&B
Tenant                          La Petite Academy, Inc.             Whataburger, Inc.                  Jose Camarena
Lease Commencement                     03/29/89                         09/19/86                         05/10/94
Lease Expiration                       03/28/04                         09/30/06                         08/31/01
Renewal Options                      3 of 5 years                     3 of 5 years                     one of 5 years
Options Rental Terms  rent = (greater than) original or market        same as lease                     $3,000/month

PARTIAL INTEREST DISCOUNT:                  0.00%                           0.00%                            0.00%
Going Concern Contrib. Value            $467,374                        $271,119                          $69,355
Leased Fee Share                        $483,288                        $280,361                          $71,286

Gross Rental Income (100%)
Year 1                                   $58,050                         $59,910                          $30,000
Year 2                                   $58,050                         $59,910                          $31,800
Year 3                                   $58,050                         $59,910                          $35,100
Year 4                                   $58,050                         $59,910                          $36,000
Year 5                                   $58,050                         $59,910                          $36,000
Year 6                                   $58,050                         $59,910                          $36,000
Year 7                                   $58,050                         $59,910                          $36,000
Year 8                                   $58,050                         $59,910                          $31,212
</TABLE>




<TABLE>
<CAPTION>
<S>                       <C>                             <C>                       <C>
AAA  VII


IN PARTNERSHIP(S)                 AAA VII and VIII               AAA VII and VIII
AMREIT Property File #                   12                             13
Fund's % ownership                    27.2777%                       27.2777%
Status                                Occupied                        Rented
Concept                         AFC, Inc - Church's             2-sided Billboard
Address                        8015 Beechnut/Hwy 59           8101 Beechnut/Hwy 59
City, State                      Houston, TX 77036              Houston, TX 77036
Building SF                            1,662                           n/a
Investment Type                         L&B                         Billboard
Tenant                     America's Favorite Chicken Co.      Eller Media Company
Lease Commencement                   05/15/90                       03/01/99
Lease Expiration                     05/14/95                       02/28/19
Renewal Options           5/15/95-5/14/00-5/15-5/14/05+1x5        one of 5 years
Options Rental Terms                 $1,250/mo                      negotiated

PARTIAL INTEREST DISCOUNT:               0.00%                          0.00%         Total Value
Going Concern Contrib. Value          $52,888                        $25,083           $885,820
Leased Fee Share                      $53,307                        $24,188           $912,430

Gross Rental Income (100%)
Year 1                                $15,000                        $18,000
Year 2                                $15,000                        $18,000
Year 3                                $15,000                        $18,000
Year 4                                $15,000                        $18,000
Year 5                                $15,000                        $20,400
Year 6                                $15,000                        $20,400
Year 7                                $15,000                        $20,400
Year 8                                $15,000                        $20,400

</TABLE>



<PAGE>

                                                                 AmREIT Fund VII
                                                                         Page 12

II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

3.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

4.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund VII, subject to the Extraordinary Assumptions
on pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $794,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                 AmREIT Fund VII
                                                                         Page 15

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-VII.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund VII, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                  $886,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:
1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:
(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
 7   The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
 8   No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
 9   No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11.  Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.
17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.
18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.
19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.
20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.
21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.
22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering.  The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     d. The appraiser reserves the right to alter the opinion of value on the
        basis of any information withheld or not discovered in the original
        normal course of a diligent investigation.

23   Acceptance of, and/or use of, this appraisal report constitutes
     understanding and acceptance of all of the Extraordinary Assumptions,
     General Assumptions and Limiting Conditions set forth herein.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1
  La Petite located at 4502 Austin Parkway
  Sugar Land, Fort Bend County, Texas

Picture #2
  Whataburger located at 421 West Highway 303
  Dallas, Dallas County, Texas

Picture #3
  Superior Sound System located at 8110 Beechnut at Highway 59 South
  Houston, Harris County, Texas

Picture #4
  AFC, Inc.-Church's located at 8015 Beechnut at Highway 59 South
  Houston,  Harris County, Texas


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>


                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>


                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                AmREIT FUND VIII


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999


                                  VA9-137-VIII


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     VIII

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains seven properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2


sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund VIII,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                 $1,623,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund VIII, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                 $1,413,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3



III.  It is the opinion of the appraisers that the going concern value of AmREIT
      Fund VIII, assuming its continued operation as described herein, exclusive
      of furniture, fixtures and equipment (FF&E), cash, securities, or cash
      equivalents held in fund accounts, or business value (if any), of the
      individually operated real properties which comprise the fund, as of the
      prospective effective date of value, May 31, 1999, is expected to be:

                                 $1,580,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



                   Introduction/Letter of Transmittal

                   Summary Discussion of Valuation Methodology & Cash Flows

                   Addendum
                     General Assumptions and Limiting Conditions
                     Property Photographs



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6. These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum. The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund VIII, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                 $1,623,000.00

II. In order to derive Liquidation Value, necessary estimated expenses were
    deducted from the present value of the respective properties. As a result,
    the Liquidation Value of AmREIT Fund VIII, as of the prospective effective
    date of value, May 31, 1999, is expected to be:

                                 $1,413,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 2


III.  It is the opinion of the appraisers that the going concern value of AmREIT
      Fund VIII, assuming its continued operation as described herein, exclusive
      of furniture, fixtures and equipment (FF&E), cash, securities, or cash
      equivalents held in fund accounts, or business value (if any), of the
      individually operated real properties which comprise the fund, as of the
      prospective effective date of value, May 31, 1999, is expected to be:

                                 $1,580,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                               Technical Desk Review Only





                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 3


DEFINITIONS


IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND VIII AS REQUESTED BY
THE CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.     Consummation of a sale as of a specified date.

  II.    Open and competitive market for the property interest appraised.

  III.   Buyer and seller each acting prudently and knowledgeably.

  IV.    Price not affected by undue stimulus.

  V.     Buyer and seller typically motivated.

  VI.    Both parties acting in what they consider their best interest.

  VII.   Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.

  VIII.  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.

  IX.    Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.     Consummation of a sale within a severely limited future marketing
         period specified by the client.

  II.    Current actual market conditions for the property interest appraised.

  III.   The buyer is acting prudently and knowledgeably.

  IV.    The seller is under extreme compulsion to sell.

  V.     The buyer is typically motivated.

  VI.    The buyer is acting in what he or she considers his or her best
         interests.

  VII.   A limited marketing effort made and limited time allowed for the
         completion of sale.

  VIII.  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.

  IX.    The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 4


GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 5


Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 6


7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 7



Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund VIII in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund VIII which comprises a total of
seven individual properties located in one state, of which five are joint
ventures within various affiliated funds. There are two operating restaurant
concepts.

The reader is referred to page 11 for a summary of basic property information.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 8


I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

All of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties ranges from two to twenty years,
exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                          Page 9


the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.25% and 11.00%,
whereas terminal capitalization rates applicable to the calculation of the
reversions ranged from 10.50% to 12.25%.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                              <C>                                  <C>                                  <C>
AAA  VIII
- ---------

IN PARTNERSHIP(S)                AAA VII and VIII                      AAA VII and VIII                  AAA VII and VIII
AMREIT PROPERTY FILE #                 10                                    11                                 12
FUND'S % OWNERSHIP                   45.1201%                              72.7223%                          72.7223%
STATUS                               Occupied                              Occupied                          Occupied
CONCEPT                             Whataburger                      Superior Sound System               AFC, Inc - Church's
ADDRESS                    421 W Hwy 303 (Pioneer Parkway)            8110 Beechnut/Hwy 59               8015 Beechnut/Hwy 59
CITY, STATE                       Dallas, TX 77531                    Houston, TX 77036                  Houston, TX 77036
BUILDING SF                            2,344                                2,468                              1,662
INVESTMENT TYPE                          L&B                                L&B                                 L&B
TENANT                            Whataburger, Inc.                    Jose Camarena               America's Favorite Chicken Co.
LEASE COMMENCEMENT                    09/19/86                            05/10/94                            05/15/90
LEASE EXPIRATION                      09/30/06                            08/31/01                            05/14/95
RENEWAL OPTIONS                     3 of 5 years                        one of 5 years           5/15/95-5/14/00-5/15-5/14/05+1x5
OPTIONS RENTAL TERMS                same as lease                       $3,000 / month                        $1,250/mo

PARTIAL INTEREST DISCOUNT:               0.00%                               0.00%                                0.00%
Going Concern Contrib. Value         $222,903                            $184,901                            $ 141,001
Leased Fee Share                     $230,502                            $190,049                            $ 142,117

Gross Rental Income (100%)
Year 1                               $ 59,910                            $ 30,000                             $ 15,000
Year 2                               $ 59,910                            $ 31,800                             $ 15,000
Year 3                               $ 59,910                            $ 35,100                             $ 15,000
Year 4                               $ 59,910                            $ 36,000                             $ 15,000
Year 5                               $ 59,910                            $ 36,000                             $ 15,000
Year 6                               $ 59,910                            $ 36,000                             $ 15,000
Year 7                               $ 59,910                            $ 36,000                             $ 15,000
Year 8                               $ 59,910                            $ 31,212                             $ 15,000



IN PARTNERSHIP(S)                AAA VII and VIII
AMREIT PROPERTY FILE #                  13
FUND'S % OWNERSHIP                    72.7223%
STATUS                                 Rented
CONCEPT                           2-sided Billboard
ADDRESS                         8101 Beechnut/Hwy 59
CITY, STATE               Houston, Harris County, TX 77036
BUILDING SF                            n/a
INVESTMENT TYPE                     Billboard
TENANT                        Eller Media Company
LEASE COMMENCEMENT                   03/01/99
LEASE EXPIRATION                      02/28/19
RENEWAL OPTIONS                    one of 5 years
OPTIONS RENTAL TERMS                 negotiated

PARTIAL INTEREST DISCOUNT:               0.00%
Going Concern Contrib. Value         $ 66,872
Leased Fee Share                     $ 64,485

Gross Rental Income (100%)
Year 1                               $ 18,000
Year 2                               $ 18,000
Year 3                               $ 18,000
Year 4                               $ 18,000
Year 5                               $ 20,400
Year 6                               $ 20,400
Year 7                               $ 20,400
Year 8                               $ 20,400

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
AAA  VIII
- ---------
<S>                             <C>                                    <C>                             <C>
IN PARTNERSHIP(S)               AAA VIII                                AAA VIII                       AAA VIII & AAA GDYR
AMREIT PROPERTY FILE #            14                                       15                                   16
FUND'S % OWNERSHIP              100.00%                                  100.00%                              25.2776%
STATUS                         Occupied                                 Occupied                              Occupied
CONCEPT                      Discount Tire                       First Colony Montessori                    Goodyear Tire
ADDRESS                     6800 Camp Bowie                        2229 Settlers Way                        2539 Marsh Ln
CITY, STATE               Ft. Worth, TX 76116                     Sugarland, TX 77487                    Carrolton, TX 75008
BUILDING SF                     4,147                                    5,998                                  5,824
INVESTMENT TYPE                  L&B                                      L&B                                    L&B
TENANT              HV Voigtlander/Brake Tech, Inc.             LA Petite Academy, Inc.             The Goodyear Tire & Rubber Co.
LEASE COMMENCEMENT             06/01/85                                3/12/1990                               06/01/90
LEASE EXPIRATION               05/30/05                                 03/31/05                               05/31/05
RENEWAL OPTIONS              2 of 5 years                            3 of 5 years                            6 of 5 years
OPTIONS RENTAL TERMS         same as lease                 greater of market or base rent        $5565,$5845,$6135,$6440,$6765,$7100


PARTIAL INTEREST DISCOUNT:           0.00%                                  0.00%                                  0.00% TOTAL VALUE
Going Concern Contrib. Value     $401,441                               $414,138                               $149,068   $1,580,323
Leased Fee Share                 $414,422                               $427,623                               $154,290   $1,623,487

Gross Rental Income (100%)
Year 1                           $ 44,400                               $ 49,128                               $ 63,600
Year 2                           $ 48,000                               $ 49,128                               $ 63,600
Year 3                           $ 48,000                               $ 49,128                               $ 63,600
Year 4                           $ 48,000                               $ 49,128                               $ 63,600
Year 5                           $ 48,000                               $ 49,128                               $ 63,600
Year 6                           $ 48,000                               $ 49,128                               $ 63,600
Year 7                           $ 48,000                               $ 49,128                               $ 66,780
Year 8                           $ 48,000                               $ 49,128                               $ 66,780
</TABLE>
<PAGE>

                                                                AmREIT Fund VIII
                                                                         Page 13



II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     -  Consummation of a sale as of a specified date.
     -  Open and competitive market for the property interest appraised.
     -  Buyer and seller each acting prudently and knowledgeably.
     -  Price not affected by undue stimulus.
     -  Buyer and seller typically motivated.
     -  Both parties acting in what they consider their best interest.
     -  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.
     -  Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -  Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     -  Consummation of a sale within a severely limited future marketing period
        specified by the client.
     -  Current actual market conditions for the property interest appraised.
     -  The buyer is acting prudently and knowledgeably.
     -  The seller is under extreme compulsion to sell.
     -  The buyer is typically motivated.
     -  The buyer is acting in what he or she considers his or her best
        interests.
     -  A limited marketing effort made and limited time allowed for the
        completion of sale.
     -  Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -  The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                         Page 14

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                         Page 15


Another expense which must be considered are those involved with the
transaction. Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered. This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund VIII, subject to the Extraordinary Assumptions
on pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                 $1,413,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund VIII
                                                                         Page 16


III.  ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-VIII.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund VIII, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                 $1,580,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

16    The appraiser is not an insurer of the value of the property. The fees
      collected by the appraiser is based solely on the value of the service
      performed, and are unrelated to the value of the property. The appraiser
      makes no guaranty or warranty that sale or exchange of the property will
      result in receipt of the value expressed in the appraisal. In the event
      appraiser is found liable for losses on account of any act or omission in
      making the appraisal, the appraiser's liability shall be limited to the
      fee collected, as liquidated damages and not as penalty and this liability
      shall be exclusive. If this report is placed in the hands of anyone other
      than the client, the client shall make such party aware of all limiting
      conditions and assumptions of the assignment and related discussion. The
      appraiser assumes no responsibility for any costs incurred to discover or
      correct any deficiencies present in the property.
17    Conditions of heating, cooling, ventilating, electrical and plumbing
      equipment is considered to be commensurate with the condition of the
      balance of the improvements, unless otherwise stated. No judgement is made
      as to adequacy of insulation, type of insulation, or energy efficiency of
      the improvements or equipment.
18    If the appraiser has not been supplied with a termite inspection, survey
      or occupancy permit, no responsibility or representation is assumed or
      made for any costs associated with obtaining same or for any deficiencies
      discovered before or after they are obtained. No representation or
      warranty is made concerning obtaining these items.
19    The appraiser assumes no responsibility for any costs or consequences
      arising due to the need or the lack of need for flood hazard insurance. An
      agent for the Federal Flood Insurance Program should be contacted to
      determine the actual need for flood hazard insurance.
20    The appraisal is based on the premises that there is full compliance with
      all applicable federal, state, and local environmental regulations and
      laws unless otherwise stated in the report; further, that all applicable
      zoning, building and use regulations and restrictions of all types have
      been complied with unless otherwise stated in the report; further it is
      assumed that all required licenses, consents, permits or other legislative
      or administrative authority, local, state, federal and/or private entity
      or organization have been or can be obtained or renewed for any use
      considered in the value estimate.
21    Improvements proposed, if any, on or off-site, as well as any repairs
      required are considered, for purposes of this appraisal to be completed in
      a good and workmanlike manner according to information submitted and/or
      considered by the appraisers. In cases of proposed construction, the
      appraisal is subject to change upon inspection of property after
      construction is completed. This estimate of market value is as of the date
      shown, as proposed, as if completed and operating at levels shown and
      projected.
22 a. The estimated value is subject to change with market changes over time.
      Value is highly related to exposure, time, promotional effort, terms,
      motivation, and conditions surrounding the offering.  The value estimate
      considers the productivity and relative attractiveness of the property
      both physically and economically in the marketplace.
   b. In cases of appraisal involving the capitalization of income benefits, the
      estimate of the type of value is a reflection of such benefits and the
      appraiser's interpretation of income and yields and other factors derived
      from general and specific client and market information. Such estimates
      are as of the date of the estimate of value; they are, thus, subject to
      change as the market and value are naturally dynamic.
   c. The estimates of value in the appraisal report are not based in whole or
      in part upon the race, color, or national origin of the present owners or
      occupants of the properties in the vicinity of the property appraised.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

   d. The appraiser reserves the right to alter the opinion of value on the
      basis of any information withheld or not discovered in the original normal
      course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS

Picture #1

   Whataburger located at 421 West Highway 303
   Dallas, Dallas County, Texas


Picture #2

   Superior Sound System located at 8110 Beechnut at Highway 59 South
   Houston, Harris County, Texas

Picture #3

   AFC, Inc. - Church's located at 8015 Beechnut at Highway 59 South
   Houston, Harris County, Texas

Picuture #4

   Discount Tire located at 6800 Camp Bowie Boulevard at Highway 377
   Forth Worth, Tarrant County, Texas

Picture #5

   La Petite Academy, Inc. located at 2229 Settlers Way
   Sugarland, Fort Bend County, Texas

Picture #6

   Goodyear Tire located at 2539 Marsh Lane
   Carrollton, Dallas County, Texas

<PAGE>


                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>

                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                AmREIT FUND GDYR


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999



                                  VA9-137-GDYR


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     GDYR

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains two properties in one state.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2


sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund GDYR,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                 $1,053,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund GDYR, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                  $916,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3


III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund GDYR, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $1,017,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund GDYR, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                 $1,053,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund GDYR, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                  $916,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund GDYR, assuming its continued operation as described herein, exclusive
     of furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $1,017,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND GDYR AS REQUESTED BY
THE CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund GDYR in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund GDYR which comprises a total of two
individual properties located in one state, of which one is a joint venture
within various affiliated funds.

The reader is referred to page 11 for a summary of basic property information.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 8

I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

Both of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties ranges from less than two years
to six years, exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized a
discount rates applicable to the income streams of 9.25%, whereas terminal
capitalization rates applicable to the calculation of the reversion was 10.50%.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                        <C>                                <C>                               <C>
AAA  GOODYEAR


IN PARTNERSHIP(S)                  AAA VIII & AAA GDYR                     AAA GDYR
AMREIT Property File #                     16                                 17
Fund's % ownership                      74.7224%                            100.00%
Status                                  Occupied                           Occupied
Concept                               Goodyear Tire                      Goodyear Tire
Address                               2539 Marsh Ln                   18181 Hillcrest Rd
City, State                        Carrolton, TX 75008                   Dallas, TX
Building SF                              5,824                              5,730
Investment Type                            L&B                                L&B
Tenant                       The Goodyear Tire & Rubber Co.     The Goodyear Tire & Rubber Co.
Lease Commencement                      06/01/90                           03/01/90
Lease Expiration                        05/31/05                           02/29/00
Renewal Options                       6 of 5 years                       6 of 5 years
Options Rental Terms       $5565,$5845,$6135,$6440,$6765,$7100  $5195,$5455,$5730,$6015,$6320,$6635

PARTIAL INTEREST DISCOUNT:                  0.00%                            0.00%                    Total Value
Going Concern Contrib. Value            $440,656                         $576,489                     $1,017,145
Leased Fee Share                        $456,093                         $596,612                     $1,052,705

Gross Rental Income (100%)
Year 1                                   $63,600                          $60,135
Year 2                                   $63,600                          $62,340
Year 3                                   $63,600                          $62,340
Year 4                                   $63,600                          $62,340
Year 5                                   $63,600                          $62,340
Year 6                                   $63,600                          $63,120
Year 7                                   $66,780                          $65,460
Year 8                                   $66,780                          $65,460

</TABLE>

<PAGE>

                                                                AmREIT Fund GDYR
                                                                         Page 12
II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund GDYR, subject to the Extraordinary Assumptions
on pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                  $916,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                AmREIT Fund GDYR
                                                                         Page 15

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-GDYR.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund GDYR, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                 $1,017,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.
17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.
18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.
19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.
20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.
21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.
22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering. The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

   d. The appraiser reserves the right to alter the opinion of value on the
      basis of any information withheld or not discovered in the original normal
      course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1
  Goodyear Tire located at 2539 Marsh Lane
  Carrollton, Dallas County, Texas

Picture #2
  Goodyear Tire located at 18181 Hillcrest Road
  Dallas, Dallas County, Texas

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>


                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>

                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                 AmREIT FUND IX


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999


                                   VA9-137-IX

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     IX

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains five properties in two states.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2


sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund IX,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                 $5,242,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund IX, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                 $4,561,000.00


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3


III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund IX, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $5,047,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS


       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund IX, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                 $5,242,000.00

II. In order to derive Liquidation Value, necessary estimated expenses
    were deducted from the present value of the respective properties.  As a
    result, the Liquidation Value of AmREIT Fund IX, as of the prospective
    effective date of value, May 31, 1999, is expected to be:

                                 $4,561,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund IX, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $5,047,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND IX AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund IX in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund IX which comprises a total of five
individual properties located in two states, of which one is a joint venture
within various affiliated funds. There are three operating restaurant concepts.

The reader is referred to page 11 for a summary of basic property information.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 8

I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

All of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties ranges from approximately three
to nine years, exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.25% and 9.50%, whereas
terminal capitalization rates applicable to the calculation of the reversion was
between 10.50% and 10.75%.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund IX
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                      <C>                          <C>                                   <C>
AAA  IX


IN PARTNERSHIP(S)                 AAA IX                            AAA IX                                 AAA IX
AMREIT Property File #              18                                19                                     20
Fund's % ownership                100.00%                          100.00%                                 100.00%
Status                           Occupied                          Occupied                               Occupied
Concept                       Jack In the Box            Baptist Minor Medical Center                Payless Shoe Source
Address                     2001 Towne Crossing              584 Germantown Pkwy                        9511 N Lamar
City, State                     Dallas, TX                       Memphis, TN                          Austin, TX 78753
Building SF                       2,238                            15,000                                  3,980
Investment Type                     L&B                              L&B                                     L&B
Tenant                        Foodmaker, Inc.       Baptist Memorial Health Services, Inc. Walden Book Co., Inc. assigned to Payless
Lease Commencement               07/02/91                         09/01/97                                02/01/88
Lease Expiration                 07/11/09                         08/31/07                                01/31/03
Renewal Options        one of 5 years + 3 of 5 years             2 of 5 years                    one of 5 years for Payless
Options Rental Terms                n/a                         see cash flows                  starts 7/1/2002, $6,666.67/mo

PARTIAL INTEREST DISCOUNT:           0.00%                               0.00%                                  0.00%
Going Concern Contrib. Value     $713,211                          $1,947,680                               $694,359
Leased Fee Share                 $739,153                          $2,025,439                               $719,424

Gross Rental Income (100%)
Year 1                            $68,998                            $187,500                                $76,000
Year 2                            $73,282                            $200,156                                $76,000
Year 3                            $73,828                            $204,375                                $76,000
Year 4                            $73,828                            $204,375                                $77,333
Year 5                            $78,412                            $218,170                                $80,000
Year 6                            $78,996                            $222,769                                $80,000
Year 7                            $78,996                            $222,769                                $80,000
Year 8                            $83,901                            $237,806                                $80,000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                           <C>                                           <C>                                <C>
AAA  IX


IN PARTNERSHIP(S)                                 AAA IX                                  AAA IX & X
AMREIT Property File #                              21                                        22
Fund's % ownership                               100.00%                                   4.8009%
Status                                           Occupied                                  Occupied
Concept                                       Golden Corral                             Golden Corral
Address                              12500 Gulf Freeway/I-45 @ Fuqua                    9663 Hwy 1960
City, State                             Houston, Harris County, TX                Humble, Harris County, TX
Building SF                                      11,414                                    11,414
Investment Type                                    L&B                                       L&B
Tenant                                  Golden Corral Corporation                 Golden Corral Corporation
Lease Commencement                              11/30/92                                  03/15/93
Lease Expiration                                11/30/07                                  03/31/08
Renewal Options                                4 of 5 years                             4 of 5 years
Options Rental Terms          greater of 115% of base or base+%rent prior 12   greater of 115% of base or base+%rent prior 12

PARTIAL INTEREST DISCOUNT:                            0.00%                                   0.00%                      Total Value
Going Concern Contrib. Value                    $1,614,663                                 $76,965                       $5,046,878
Leased Fee Share                                $1,677,883                                 $79,977                       $5,241,876

Gross Rental Income (100%)
Year 1                                            $182,994                                $181,688
Year 2                                            $182,994                                $181,688
Year 3                                            $182,994                                $181,688
Year 4                                            $182,994                                $181,688
Year 5                                            $182,994                                $181,688
Year 6                                            $182,994                                $181,688
Year 7                                            $182,994                                $181,688
Year 8                                            $182,994                                $181,688
</TABLE>


<PAGE>

                                                                  AmREIT Fund IX
                                                                         Page 13

II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

3.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

4.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                  AmREIT Fund IX
                                                                         Page 14

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                  AmREIT Fund IX
                                                                         Page 15

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund IX, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                 $4,561,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                  AmREIT Fund IX
                                                                         Page 16

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-IX.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund IX, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                 $5,047,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                    ADDENDUM



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.
17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.
18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.
19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.
20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.
21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.
22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering. The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

    d. The appraiser reserves the right to alter the opinion of value on the
       basis of any information withheld or not discovered in the original
       normal course of a diligent investigation.

23  Acceptance of, and/or use of, this appraisal report constitutes
    understanding and acceptance of all of the Extraordinary Assumptions,
    General Assumptions and Limiting Conditions set forth herein.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1
  Foodmaker - Jack in the Box located at 2001 Town East Boulevard
  Dallas, Dallas County, Texas

Picture #2
  Baptist Memorial Health Services located at 584 Germantown Parkway
  Memphis, Shelby County, Tennessee

Picture #3
  Payless Shoe Service located at 9511 North Lamar
  Austin, Travis County, Texas

Picture #4
  Golden Corral located at 12500 Interstate 45 South and Fuqua
  Houston, Harris County, Texas

Picture #5
  Golden Corral located at 9663 Highway 1960
  Humble, Harris County, Texas

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>


                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>


                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>

                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                 AmREIT FUND X


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999


                                   VA9-137-X


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund X

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains eight properties in five states.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2


sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund X,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                 $10,484,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund X, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                 $9,122,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3


III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund X, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $10,088,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS


       Introduction/Letter of Transmittal

       Summary Discussion of Valuation Methodology & Cash Flows

       Addendum

         General Assumptions and Limiting Conditions
         Property Photographs

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- --  The statements of fact contained in this report are true and correct.

- --  The reported analyses, opinions, and conclusions are limited only by the
    reported assumptions and limiting conditions, and are our personal,
    impartial and unbiased professional analyses, opinions, and conclusions.

- --  We have no present or prospective interest in the property that is the
    subject of this report, and no personal interest or bias with respect to the
    parties involved.

- --  Our engagement in this assignment was not contingent upon developing or
    reporting predetermined results.

- --  Our compensation in this assignment was not contingent upon developing or
    reporting a predetermined value, or direction in value that favors the cause
    of the client, the amount of the value opinion, the attainment of a
    stipulated result, or the occurrence of a subsequent event directly related
    to the intended use of this appraisal.

- --  Our analyses, opinions, and conclusions were developed, and this report has
    been prepared, in conformity with the Uniform Standards of Professional
    Appraisal Practice.

- --  We have made a personal inspection of the properties that are the subjects
    of this report.

- --  No one provided significant professional assistance to the persons signing
    this report.

- --  The following appraised values are based upon certain underlying
    Extraordinary Assumptions which are found on pages 5 and 6.  These are in
    addition to our standard General Assumptions and Limiting Conditions which
    are located in the addendum.  The reader is referred to the appropriate
    section of the report regarding these matters.

I.  After thorough consideration of all factors involved in this assignment, it
    is our judgement that the Market Value of the Leased Fee and Fee Simple
    Interests in the properties within AmREIT Fund X, as of the prospective
    effective date of value, May 31, 1999, is expected to be:


                                 $10,484,000.00

II. In order to derive Liquidation Value, necessary estimated expenses were
    deducted from the present value of the respective properties. As a result,
    the Liquidation Value of AmREIT Fund X, as of the prospective effective date
    of value, May 31, 1999, is expected to be:

                                 $9,122,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 2

III. It is the opinion of the appraisers that the going concern value of AmREIT
     Fund X, assuming its continued operation as described herein, exclusive of
     furniture, fixtures and equipment (FF&E), cash, securities, or cash
     equivalents held in fund accounts, or business value (if any), of the
     individually operated real properties which comprise the fund, as of the
     prospective effective date of value, May 31, 1999, is expected to be:

                                 $10,088,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.


Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
 Appraisal Institute                       #RZ0001980
State Certified General Appraiser
#RZ0000782


Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 3

DEFINITIONS

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND X AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION:  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 7

Purpose of the Appraisal

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund X in connection with such merger or acquisition.

Intended User of the Report

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation

The prospective effective date of value is May 31, 1999

Highest and Best Use

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work

The fund consists of AmREIT Real Estate Fund X which comprises a total of eight
individual properties located in five states, of which three are joint ventures
within various affiliated funds. There are three operating restaurant concepts.

The reader is referred to page 11 for a summary of basic property information.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 8

I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

All of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties varies from approximately three
to fifteen years, exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                          Page 9

the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or -) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.25% and 10.00%,
whereas terminal capitalization rates applicable to the calculation of the
reversions were between 10.50% and 11.25%.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

                                                                   AmREIT Fund X
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                        <C>                                               <C>
AAA  X


IN PARTNERSHIP(S)                            AAA IX & X                                         AAA X
AMREIT Property File #                           22                                              23
Fund's % ownership                            95.1991%                                         100.00%
Status                                        Occupied                                        Occupied
Concept                                    Golden Corral                                        TGIF
Address                                    9663 Hwy 1960                                    12895 I-45 S
City, State                          Humble, Harris County, TX                       Houston, Harris County, TX
Building SF                                   11,414                                           9,220
Investment Type                                 L&B                                              L&B
Tenant                               Golden Corral Corporation                           TGI Friday's, Inc.
Lease Commencement                           03/15/93                                         02/01/83
Lease Expiration                             03/31/08                                         01/31/03
Renewal Options                             4 of 5 years                                    2 of 5 years
Options Rental Terms       greater of 115% of base or base+%rent prior 12    greater of $200k or 80% base+%rent prior 36

PARTIAL INTEREST DISCOUNT:                        0.00%                                        0.00%
Going Concern Contrib. Value                $1,526,171                                   $1,750,510
Leased Fee Share                            $1,585,900                                   $1,819,693

Gross Rental Income (100%)
Year 1                                        $181,688                                     $180,499
Year 2                                        $181,688                                     $180,499
Year 3                                        $181,688                                     $180,499
Year 4                                        $181,688                                     $187,000
Year 5                                        $181,688                                     $200,000
Year 6                                        $181,688                                     $200,000
Year 7                                        $181,688                                     $200,000
Year 8                                        $181,688                                     $200,000
</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>                                     <C>
AAA  X


IN PARTNERSHIP(S)                            AAA X                                AAA X
AMREIT Property File #                         24                                  25
Fund's % ownership                          100.00%                              100.00%
Status                                      Occupied                             Vacant
Concept                                  Goodyear Tire                      ex Computer City
Address                       13300-13400 Veteran's Memorial Drive         1641 CR B-2@Hwy 51
City, State                        Houston, Harris County, TX         Roseville, Ramsey County, MN
Building SF                                  5,209                               15,000
Investment Type                               L&B                                  L&B
Tenant                         The Goodyear Tire & Rubber Company           Tandy Corporation
Lease Commencement                         04/01/94                             08/10/94
Lease Expiration                           03/31/09                             08/31/09
Renewal Options                           5 of 5 years                        2 of 5 years
Options Rental Terms           $4730,$4,955,$5,181,$5,406,$5,631      $25739.60/mo and $28888.31/mo

PARTIAL INTEREST DISCOUNT:                     0.00%                                 0.00%
Going Concern Contrib. Value               $484,239                            $2,324,960
Leased Fee Share                           $500,477                            $2,418,161

Gross Rental Income (100%)
Year 1                                      $52,908                              $246,750
Year 2                                      $52,908                              $246,750
Year 3                                      $52,908                              $246,750
Year 4                                      $52,908                              $246,750
Year 5                                      $53,100                              $246,750
Year 6                                      $54,060                              $269,515
Year 7                                      $54,060                              $276,360
Year 8                                      $54,060                              $276,360
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                        <C>                                      <C>
AAA  X


IN PARTNERSHIP(S)                       AAA X                              AAA X & AMREIT Inc.
AMREIT Property File #                    27                                       29
Fund's % ownership                     100.00%                                   45.16%
Status                                 Occupied                                 Occupied
Concept                                Popeye's                         Wherehouse Entertainment
Address                        1635 Pleasant Hill Road                       13907 E Hwy 40
City, State                Duluth, Gwinnett County, GA 30244       Independence, Jackson Co., MO 64055
Building SF                             2,583                                   15,158
Investment Type                          L&B                                      L&B
Tenant                     America's Favorite Chicken Company         Wherehouse Entertainment, Inc.
Lease Commencement                    07/19/94                                 04/18/94
Lease Expiration                      07/18/14                                 04/30/04
Renewal Options                      4 of 5 years                             3 of 5 years
Options Rental Terms       $140502,$154551,$170005,$187,005     $17,012.50/mo & $18,712.50/mo & $20,587.50/mo

PARTIAL INTEREST DISCOUNT:                 0.00%                                    0.00%
Going Concern Contrib. Value           $960,368                                 $747,075
Leased Fee Share                       $996,623                                 $776,478

Gross Rental Income (100%)
Year 1                                 $104,286                                 $185,700
Year 2                                 $105,563                                 $185,700
Year 3                                 $105,563                                 $185,700
Year 4                                 $105,563                                 $185,700
Year 5                                 $105,563                                 $187,238
Year 6                                 $114,729                                 $204,150
Year 7                                 $116,119                                 $204,150
Year 8                                 $116,119                                 $204,150
</TABLE>

<TABLE>
<CAPTION>
<S>                        <C>                                      <C>
AAA  X


IN PARTNERSHIP(S)                       AAA X                          AAA X & AMREIT Inc., AAA XI
AMREIT Property File #                    30                                       34
Fund's % ownership                     100.00%                                   18.25%
Status                                 Occupied                                 Occupied
Concept                           Ronald Pucillo MD                           Just For Feet
Address                            4415 Hwy 6 South                         4848 North Oracle
City, State                 Sugarland, Fort Bend County, TX            Tucson, Pima County, AZ 85745
Building SF                            14,220                                    15,349
Investment Type                          L&B                                       L&B
Tenant                       Onecare Health Industries, Inc.                  Just For Feet
Lease Commencement                    01/16/95                                  10/01/96
Lease Expiration                      01/15/05                                  09/30/16
Renewal Options             extended lease by 4 years in 1/99                 2 of 5 years
Options Rental Terms                 negotiated                         $557,782.66 & $613,653.02

PARTIAL INTEREST DISCOUNT:                  0.00%                                   0.00%                Total Value
Going Concern Contrib. Value          $1,559,158                                $735,809                 $10,088,290
Leased Fee Share                      $1,620,582                                $765,957                 $10,483,870

Gross Rental Income (100%)
Year 1                                  $157,200                                $380,962
Year 2                                  $162,529                                $380,962
Year 3                                  $171,360                                $430,805
Year 4                                  $171,360                                $460,964
Year 5                                  $177,163                                $460,964
Year 6                                  $186,780                                $460,964
Year 7                                  $186,780                                $460,964
Year 8                                  $192,579                                $491,695
</TABLE>

<PAGE>

                                                                   AmREIT Fund X
                                                                         Page 12

II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

3.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     --  Consummation of a sale as of a specified date.
     --  Open and competitive market for the property interest appraised.
     --  Buyer and seller each acting prudently and knowledgeably.
     --  Price not affected by undue stimulus.
     --  Buyer and seller typically motivated.
     --  Both parties acting in what they consider their best interest.
     --  Adequate marketing efforts made and a reasonable time allowed for
         exposure in the open market.
     --  Payment made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  Price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

4.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     --  Consummation of a sale within a severely limited future marketing
         period specified by the client.
     --  Current actual market conditions for the property interest appraised.
     --  The buyer is acting prudently and knowledgeably.
     --  The seller is under extreme compulsion to sell.
     --  The buyer is typically motivated.
     --  The buyer is acting in what he or she considers his or her best
         interests.
     --  A limited marketing effort made and limited time allowed for the
         completion of sale.
     --  Payments will be made in cash in U.S. dollars or in terms of financial
         arrangements comparable thereto.
     --  The price represents the normal consideration for the property sold,
         unaffected by special or creative financing or sales concessions
         granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                   AmREIT Fund X
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                   AmREIT Fund X
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund X, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                 $9,122,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                                                   AmREIT Fund X
                                                                         Page 15

III. ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-X.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund X, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                 $10,088,000.00

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                                    ADDENDUM

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:

1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:

(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.

7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.

8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.

9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.

10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.

11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.

12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.

13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.

14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.

15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.

17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.

18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.

19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.

20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.

21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.

22   a. The estimated value is subject to change with market changes over time.
        Value is highly related to exposure, time, promotional effort, terms,
        motivation, and conditions surrounding the offering. The value estimate
        considers the productivity and relative attractiveness of the property
        both physically and economically in the marketplace.
     b. In cases of appraisal involving the capitalization of income benefits,
        the estimate of the type of value is a reflection of such benefits and
        the appraiser's interpretation of income and yields and other factors
        derived from general and specific client and market information. Such
        estimates are as of the date of the estimate of value; they are, thus,
        subject to change as the market and value are naturally dynamic.
     c. The estimates of value in the appraisal report are not based in whole or
        in part upon the race, color, or national origin of the present owners
        or occupants of the properties in the vicinity of the property
        appraised.


                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>

     d. The appraiser reserves the right to alter the opinion of value on the
        basis of any information withheld or not discovered in the original
        normal course of a diligent investigation.

23   Acceptance of, and/or use of, this appraisal report constitutes
     understanding and acceptance of all of the Extraordinary Assumptions,
     General Assumptions and Limiting Conditions set forth herein.

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT


<PAGE>

                              PROPERTY PHOTOGRAPHS


Picture #1
  Golden Corral located at 9663 Highway 1960
  Humble, Harris County, Texas

Picture #2
  TGI Friday located at 12895 Interstate 45 South
  Houston, Harris County, Texas

Picture #3
  Goodyear Tire located at 13400 Veterans Memorial Highway
  Houston, Harris County, Texas

Picture #4
  Former Computer City located at 1641 County Road B-2 at Highway 51
  Roseville, Ramsey County, Minnesota

Picture #5
  AFC, Inc. - Popeye's located at 1635 Pleasant Hill Drive
  Duluth, Gwinnett County, Georgia

Picture #6
  Wherehouse Entertainment located at 13907 East Highway 40
  Independence, Jackson County, Missouri

Picture #7
  Ronald Pucillo M.D. located at 4415 Highway 6 South
  Sugar Land, Fort Bend County, Texas

Picture #8
  Just For Feet, Inc. located at 4848 North Oracle
  Tucson, Pima County, Arizona

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT


<PAGE>


                                QUALIFICATIONS



                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT

<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>

                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>

                   COMPLETE APPRAISAL - RESTRICTED USE REPORT

                                       OF

                             THE AGGREGATE VALUE OF
                    THE LEASED FEE AND FEE SIMPLE INTERESTS
                            OF PROPERTIES WITHIN THE
                             PROPERTY FUND KNOWN AS
                                 AmREIT FUND XI


                                      FOR


                                  AmREIT, Inc.
                          8 GREENWAY PLAZA, SUITE 824
                              HOUSTON, TEXAS 77046


                                       BY


                  VALUATION ASSOCIATES REAL ESTATE GROUP, INC.
                           732 NORTH THORNTON AVENUE
                             ORLANDO, FLORIDA 32803


                    PROSPECTIVE EFFECTIVE DATE OF APPRAISAL
                                  MAY 31, 1999


                                 DATE OF REPORT
                                 JUNE 17, 1999




                                  VA9-137-XI



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999

AmREIT, Inc.
8 Greenway Plaza, Suite 824
Houston, Texas 77046

RE:  Complete appraisal - restricted use report of aggregate market value,
     liquidation value, and going concern value of the leased fee and fee simple
     interests of the properties within the property fund known as AmREIT Fund
     XI

Dear Sirs:

As requested, we have inspected and appraised the properties which are owned by
the above referenced fund.  The purpose of the appraisal was to develop an
estimate of the aggregate market value, liquidation value, and going concern
value of the specific interests in the properties included in the above
referenced fund.  This fund contains seven properties in six states.  At your
request, we have prepared this complete appraisal in a restricted use format.
The basis of the valuation was data which included rental rates, current lease
data, certified to us to our satisfaction by the client described herein and
affiliates, and other related market information available to us which we deemed
reliable and relevant or material in our professional judgement.  Property
rights appraised in this assignment are the leased fee and fee simple interests.
The prospective effective date of valuation is May 31, 1999.

This is a complete appraisal in a restricted use report format which complies
with the reporting requirements set forth under Standard Rule 2-2(c) and
performed under Standard 1 of the Uniform Standards of Professional Appraisal
Practice for a report of this type.  As such, it presents minimal discussion of
the data, reasoning, and analyses that were used in the appraisal process to
develop the appraiser's opinion of value.  Supporting documentation concerning
the data, reasoning and analyses is retained in the appraiser's file.  The depth
of discussion contained in this report is specific to the needs of the client
and for the intended use stated below.  The report cannot be understood properly
without additional information in the workfile of the appraiser.  The appraiser
is not responsible for unauthorized use of this report.

It should be noted that the restricted use report format has a restriction that
limits reliance on the report to only the client and its agents, advisors, and
representatives, and/or for the intended uses as described herein.  Any other
party not specified in the section titled Intended User of the Report is
considered to be an unintended user.

The market data obtained during our research and analysis includes the rental
rates and terms, expense information, and other property specific data on the
parcels within the fund and in their respective markets.  In addition, we have
utilized appropriate data gleaned from other reliable

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 2



sources in developing our value conclusions. All important data is hereby
incorporated by reference and will be maintained in our permanent files.

The estimate of value was developed in conformance with the Uniform Standards of
Professional Appraisal Practice (USPAP), as promulgated by the Appraisal
Foundation, as well as the Uniform Standards of Professional Appraisal Practice
and the Code of Ethics of the Appraisal Institute.

We have found it necessary to make certain uniform and standardized economic
forecasts, which were based upon present and past economic conditions.  We have
no control over future legislation or economic changes which may affect the
value of the individual properties which, taken as a whole, comprise the fund.

The value of property is affected by economic, social, governmental, and
environmental forces whether positive or negative.  While this appraisal is
valid as of the date of this report, the value estimate may not be applicable
within a short period of time, depending on the movement of the forces which
affect value.  This is of particular importance in an appraisal such as the
subject, since the effective date of appraisal is in the future.  The appraisers
cannot be held responsible for unforeseeable events that alter market conditions
prior to the prospective date of appraisal.

The following appraised values are based upon certain underlying Extraordinary
Assumptions which are found on pages 5 and 6.  These are in addition to our
standard General Assumptions and Limiting Conditions which are located in the
addendum.  The reader is referred to the appropriate section of the report
regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund XI,  as of the prospective
     effective date of value, May 31, 1999, is expected to be:

                                 $6,232,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties.  As a result,
     the Liquidation Value of AmREIT Fund XI, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                 $5,422,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

June 17, 1999
Page 3




III.  It is the opinion of the appraisers that the going concern value of AmREIT
      Fund XI, assuming its continued operation as described herein, exclusive
      of furniture, fixtures and equipment (FF&E), cash, securities, or cash
      equivalents held in fund accounts, or business value (if any), of the
      individually operated real properties which comprise the fund, as of the
      prospective effective date of value, May 31, 1999, is expected to be:

                                 $6,001,000.00

We appreciate the opportunity to prepare this appraisal for you.  If you have
any questions, we would welcome your call.

Respectfully Submitted,
VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875

:dmh


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                               TABLE OF CONTENTS



                 Introduction/Letter of Transmittal

                 Summary Discussion of Valuation Methodology & Cash Flows

                 Addendum
                 General Assumptions and Limiting Conditions
                 Property Photographs


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 1

                              CERTIFICATE OF VALUE


We certify that, to the best of our knowledge and belief:

- -    The statements of fact contained in this report are true and correct.

- -    The reported analyses, opinions, and conclusions are limited only by the
     reported assumptions and limiting conditions, and are our personal,
     impartial and unbiased professional analyses, opinions, and conclusions.

- -    We have no present or prospective interest in the property that is the
     subject of this report, and no personal interest or bias with respect to
     the parties involved.

- -    Our engagement in this assignment was not contingent upon developing or
     reporting predetermined results.

- -    Our compensation in this assignment was not contingent upon developing or
     reporting a predetermined value, or direction in value that favors the
     cause of the client, the amount of the value opinion, the attainment of a
     stipulated result, or the occurrence of a subsequent event directly related
     to the intended use of this appraisal.

- -    Our analyses, opinions, and conclusions were developed, and this report has
     been prepared, in conformity with the Uniform Standards of Professional
     Appraisal Practice.

- -    We have made a personal inspection of the properties that are the subjects
     of this report.

- -    No one provided significant professional assistance to the persons signing
     this report.

- -    The following appraised values are based upon certain underlying
     Extraordinary Assumptions which are found on pages 5 and 6. These are in
     addition to our standard General Assumptions and Limiting Conditions which
     are located in the addendum. The reader is referred to the appropriate
     section of the report regarding these matters.

I.   After thorough consideration of all factors involved in this assignment, it
     is our judgement that the Market Value of the Leased Fee and Fee Simple
     Interests in the properties within AmREIT Fund XI, as of the prospective
     effective date of value, May 31, 1999, is expected to be:


                                 $6,232,000.00

II.  In order to derive Liquidation Value, necessary estimated expenses were
     deducted from the present value of the respective properties. As a result,
     the Liquidation Value of AmREIT Fund XI, as of the prospective effective
     date of value, May 31, 1999, is expected to be:

                                 $5,422,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 2

III.  It is the opinion of the appraisers that the going concern value of AmREIT
      Fund XI, assuming its continued operation as described herein, exclusive
      of furniture, fixtures and equipment (FF&E), cash, securities, or cash
      equivalents held in fund accounts, or business value (if any), of the
      individually operated real properties which comprise the fund, as of the
      prospective effective date of value, May 31, 1999, is expected to be:

                                 $6,001,000.00

Respectfully Submitted,

VALUATION ASSOCIATES REAL ESTATE GROUP, INC.



Edward P. Karabedian, MBA                  Laurence R. Goldenberg, MBA, MURP
Principal                                  Vice President
General Associate Member of the            State Certified General Appraiser
  Appraisal Institute                      #RZ0001980
State Certified General Appraiser
#RZ0000782



Ben Abdallah, MA                           James R. White, MAI, SRA
Senior Analyst                             Managing Director/Real Estate Group
                                           State Certified General Appraiser
                                           #RZ0001875
                                           Technical Desk Review Only




                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 3


DEFINITIONS
- -----------

IN ADDITION TO ESTIMATING THE MARKET VALUE OF AmREIT FUND XI AS REQUESTED BY THE
CLIENT, WE HAVE ALSO ESTIMATED THE LIQUIDATION VALUE AND THE GOING CONCERN
VALUE.  THE DEFINITIONS OF THESE CLASSIFICATIONS OF VALUE ARE AS FOLLOWS:

*MARKET VALUE:  the most probable price which a specified interest in real
property is likely to bring under all the following conditions:

  I.    Consummation of a sale as of a specified date.

  II.   Open and competitive market for the property interest appraised.

  III.  Buyer and seller each acting prudently and knowledgeably.

  IV.   Price not affected by undue stimulus.

  V.    Buyer and seller typically motivated.

  VI.   Both parties acting in what they consider their best interest.

  VII.  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.

  VIII. Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.

*LIQUIDATION VALUE: the most probable price which a specified interest in real
property is likely to bring under all of the following conditions:

  I.    Consummation of a sale within a severely limited future marketing period
        specified by the client.

  II.   Current actual market conditions for the property interest appraised.

  III.  The buyer is acting prudently and knowledgeably.

  IV.   The seller is under extreme compulsion to sell.

  V.    The buyer is typically motivated.

  VI.   The buyer is acting in what he or she considers his or her best
        interests.

  VII.  A limited marketing effort made and limited time allowed for the
        completion of sale.

  VIII. Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.

  IX.   The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions granted
        by anyone associated with the sale.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 4

GOING CONCERN: The value created by a proven property operation; considered as a
separate entity to be valued with a specific business establishment.

DISCOUNT RATE: A rate of return commensurate with perceived risk used to convert
future payments or receipts to present value.

LEASED FEE ESTATE: An ownership interest held by a landlord with the right of
use and occupancy conveyed by lease to others; the rights of lessor or the
leased fee owner and leased fee are specified by contract terms contained within
the lease.

FEE SIMPLE ESTATE:   Absolute ownership unencumbered by any other interest or
estate subject only to the four powers of government.

REVERSION: A lump sum benefit that an investor receives or expect to receive at
the termination of an investment.

REVERSIONARY RIGHT: The right to repossess and resume full and sole use and
ownership of real property that has been temporarily alienated by a lease, an
easement, etc.; may become effective at a stated time or under certain
conditions, e.g., the termination of a leasehold, the abandonment of a right-of-
way, the end of the estimated economic life of the improvements.

OVERALL RATE OF CAPITALIZATION  An annual percentage rate that expresses the
relationship between Net Operating Income and present worth or value for the
entire investment or property. In mortgage-equity analysis (especially the
Ellwood formulation), this is also termed the Composite Rate or Composite
Overall Rate.  This label reflects the fact that it incorporates pro rated
capital appreciation or depreciation along with Net Operating Income.

HIGHEST AND BEST USE: The reasonably probable and legal use of vacant land or an
improved property which is physically possible, appropriately supported,
financially feasible, and that results in the highest and best use.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 5

Underlying Extraordinary Assumptions of the Valuation
- -----------------------------------------------------

In order to accurately and effectively complete the valuation process as
requested by the client, the appraised value is predicated upon certain
conditions.  These are set forth as follows.

1.   The client has furnished us, when available, with raw historical data
     pertaining to such elements as, but not limited to, sales volumes, lease
     data, property specific data, etcetera, which it and its general partners
     have certified to us is true, correct, and complete in all material
     respects to the extent indicated in our valuation worksheets.  For purposes
     of this analysis, it is assumed that the client-sourced data are accurate,
     true and complete.  In instances where summarized or first generation data
     with respect to a particular property was not available, we have utilized
     projections for certain elements such as renewal option periods, rental
     rates and other data, which we have determined based upon our knowledge of
     the general market for the respective properties, and in some cases, our
     prior experience with the operators, and our knowledge of the geographic
     markets in which such properties are located.

2.   According to verbal confirmation by the client, all terms and conditions in
     the leases as set forth in this report have been agreed to by all parties,
     and are fully executed of this document is imminent.  In the event that
     unforeseen circumstances alter the leases as reported herein, we reserve
     the right to review these changes and alter or amend the values if
     necessary.  To the best of our knowledge and belief, the statements
     contained in this report, as well as the opinions upon which they are
     based, are correct, subject to the assumptions and limiting conditions set
     forth in this document.  We have no interest, either present or
     contemplated, in the properties appraised, and neither our employment nor
     our compensation is contingent upon the reporting of a predetermined value,
     or direction in value that favors the cause of the client, the amount of
     the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event.

3.   It is assumed, based upon representations provided to us by the client and
     its general partners, that each of the properties is free from any pending
     or proposed litigation, civil engineering improvements, or eminent domain
     proceedings which could affect the respective property's value unless so
     indicated.

4.   For purposes of this assignment, unless otherwise specified, we believe
     that the existing building improvements represent the Highest and Best Use
     of the respective properties.

5.   There may be properties within the fund which are under joint venture
     agreement; some of which appear in more than one fund.  As a result, we
     have allocated the respective proportionate value share to each respective
     fund separately.

6.   The value estimate does not include furniture, fixtures and equipment in
     the respective stores, as these items are assumed to belong to the tenant
     and the valuation is based upon land and building only.  As used herein,
     "furniture, fixtures and equipment" means those removable items which are
     necessary for the operation of the business, including items such as all
     kitchen equipment, seating, tables, smallwares, display cases, cash
     registers, intercom/music systems, window treatments, signage, and so
     forth.  Other items such as heating and cooling systems, electrical
     service, restroom fixtures, water heaters, floor coverings, and
     landscaping, etc., are considered to be part of the real estate.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 6

7.   It has been our experience in the appraisal of restaurants that the total
     rent as a percentage of sales volume generally falls within a market
     derived range.  For purposes of this assignment, we have not made an
     analysis of any lease renewals which may occur during the holding period in
     order to ascertain whether the future sales will fall within these
     parameters unless specified herein.  Operators of stores currently
     performing at or above the average unit volume of the respective concept
     are assumed to exercise the options at the terms and conditions of the last
     lease term or as specified in the lease renewal option detail.

8.   It is recognized that, generally, varied amounts of risk are inherent with
     the type of operator, whether corporate or private; single or multi-unit.
     Our judgement with respect to these risks is reflected in our valuation
     methodology described below.

9.   Additional General Assumptions and Limiting Conditions relied upon in the
     analysis may be found in the Addenda section of this report.
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 7

Purpose of the Appraisal
- ------------------------

The purpose of the appraisal was to develop an estimate of the aggregate market
value, liquidation value, and going concern value of the specific interests in
the properties included in the above referenced fund.

Intended Use of the Report
- --------------------------

The appraisal will be used for financial analysis and decision making in
connection with the possible merger or acquisition of subject fund with and into
AmREIT, Inc. or its subsidiaries or affiliates, and evaluation by the limited
partners of the subject fund, the financial advisers of the subject fund, and
the general partners of the subject fund regarding the acceptance and fairness
of the types and amounts of consideration to be deliverable to the limited
partners of AmREIT Fund XI in connection with such merger or acquisition.

Intended User of the Report
- ---------------------------

AmREIT, Inc., or its subsidiaries or affiliates and subject fund partners and
financial advisors.

Effective Date of Valuation
- ---------------------------

The prospective effective date of value is May 31, 1999

Highest and Best Use
- --------------------

In this analysis, the highest and best use of a particular property which is
currently operating and encumbered by a long term lease is assumed to be
represented by the existing building improvements.  The highest and best use of
a property which has been closed is assumed to be commercial with contributory
value attributable to the building improvements.

Valuation Methodology/Scope of Work
- -----------------------------------

The fund consists of AmREIT Real Estate Fund XI which comprises a total of seven
individual properties located in six states, of which five are joint ventures
within various affiliated funds.

The reader is referred to page 11 for a summary of basic property information.



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 8



I.  MARKET VALUE

The appraisal of the market value in the leased fee and fee simple interests in
the properties in the fund primarily involved the use of the Cost Approach and
the Income Approach to Value as necessary.  The Cost Approach was used only in
instances where a reversionary value was required and the use of direct
capitalization would not have been the method of choice.  The Sales Comparison
Approach was used if the valuation of the underlying land of a particular
property was required, as well as for select closed locations with no current
contract rent.  No truly comparable sales of large portfolios of comparable
properties were found during our research phase; thereby rendering the Sales
Comparison Approach for entire funds to be not applicable.  Since the assignment
principally involves the estimation of the aggregate market value of the leased
fee and fee simple interests of the properties in the fund, the most applicable
avenue to value is, in our professional judgement, the Income Approach utilizing
the Discounted Cash Flow Analysis. However, we have compared the market value
figures arrived at herein against comparative sale databases available to us and
which we deem reliable, and have concluded that the market value herein stated,
with respect to individual properties, is in the range of comparative individual
property sales occurring in the general markets for such properties.  As noted
above, all data, reasoning, and analyses of the appraiser not specifically set
forth herein is maintained in the appraiser's files.

All of the properties within the fund are encumbered by long term leases.  The
remaining term for the joint venture properties ranges from approximately five
to eighteen years, exclusive of renewal options which may exist.

The value of the properties under the Income Approach was developed by the
capitalization of the lease payments into present value utilizing a Discounted
Cash Flow analysis.  The annual lease payments were discounted based upon
payments made monthly in advance.  Income and expenses were on a 12-month basis
beginning with the prospective effective date of appraisal.

In addition to the value of the property's income stream, there will be a
property reversion consisting of land, building improvements, or both.  The
value of the reversion at the end of the holding period was estimated and a
discount factor applied for its conversion to present value. The 8th year's
scheduled income was utilized in the calculation of the future value of the
reversion as the estimate of future value of the reversion considers an
investor's analysis of future income expectation.  When viewed from the seventh
year of the holding period, the eighth, or next, year of the holding period
thereby represents such expectation.

General Cash Flow Assumptions
- -----------------------------

Certain other assumptions relative to the cash flow analysis were made.  These
include a seven year holding period, a 4% annual allowance for management fee
and a flat amount of $400 per property per year for miscellaneous expenses such
as bookkeeping, legal fees, and other pro-rata charges.  Unless specified, no
vacancy or collection loss was taken due to the non-cancellable long term
leases.  Where lease renewal options are available, we have assumed that they
would be exercised, providing that the store was currently operating at or above
the average unit volume for that particular concept.

In the valuation of those stores for which no sales volume data were available
and with leases expiring during the holding period, we assume that the lease
payments are no more than 15% of

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                          Page 9


the store's current sales volume. Based upon our experience and professional
judgement, we believe this to be a reasonable assumption because of the market
data available to us as of the valuation date.

Where client certified data indicates either no percentage rent or a minimal
amount with respect to a particular store, we assume that this store's sales
will not exceed the breakpoint (i.e., the level of sales at which percentage
rent will become payable) during the holding period.

Percentage rent was computed based upon stabilized sales volume and lease terms.
The payment of percentage rent, if any, is assumed to take place following the
end of the applicable lease year.

The percentage rent portion of lease cash flows (if necessary) was discounted to
present value at a rate approximately 400 (+ or minus) basis points greater than
that selected for the contract rent to reflect the increased risk involved with
this type of income stream. A commensurate terminal capitalization rate spread
on the percentage rent for this portion of the projected income was also
utilized.

Relative to properties that are currently vacant with no rent being paid, the
estimate of market rent was based upon such factors as the property's listing
information as provided by the client, previous appraisal of the property (if
available), our appraisal of similar properties within that region or sub-
market, limited discussions with specific market participants, and other
relevant economic rental information within our proprietary database.

At the end of the anticipated holding period, we have assumed that the
properties would be sold in an orderly manner.  We have utilized a 3.5% sales
expense which encompasses any fees for brokerage or attorneys, applicable
closing costs, and miscellaneous charges, which may be incurred by the fund upon
disposition of the real estate assets exclusive of any buyer paid transaction
costs associated with such disposition.

The contractual base rent portion of the lease cash flow was discounted to
present value using discount rates chosen on a property by property basis.  The
selection of the adopted property specific discount rate was based upon our site
and tenant specific analysis of the risk involved. The segments of risk include
those applicable to the market both general and specific, lessee/borrower risk
and property risk.  The final selection of the rates is the culmination of the
analysis and interpretation of attitudes and expectation of market participants
relative to a comparison with a variety of alternative investment vehicles and
transactions.  These include stocks, bonds, other real estate investments, or
various equity participations.  Also considered in our analysis were  the
individual franchisor's company profile and strength gathered from sources such
as stock reports, investor publications, trade journals, discussions with market
participants, and other sources which we deem reliable in our professional
judgement.

During the course of our analysis of the subject fund, we have considered a
variety of important factors including those noted above, we have utilized
discount rates applicable to the income streams between 9.25% and 10.25%,
whereas terminal capitalization rates applicable to the calculation of the
reversion were between 10.50% and 11.50%.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                         Page 10

The assumptions set forth herein serve as an underlying basis for the valuation
process, and are reasonable based upon our professional judgement and experience
in the relevant market, given the fact that each individual property and its
related information, data, and client-sourced documentation have been examined
as necessary to derive the final value conclusion.

The following sections set forth the cash flows, operator and property
overviews.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

<TABLE>
<CAPTION>
<S>                                     <C>                                                <C>

AAA  XI
- -------

IN PARTNERSHIP(S)                       AMREIT Inc & AAA XI                                AAA XI
AMREIT PROPERTY FILE #                          32                                           33
FUND'S % OWNERSHIP                            49.00%                                      100.00%
STATUS                                       Occupied                                     Occupied
CONCEPT                              Wherehouse Entertainment                        Blockbuster Video
ADDRESS                                   6909 E Kellogg                          11671 South Western Ave
CITY, STATE                        Wichita, Sedgwick County, KS             Oklahoma City, Cleveland County, OK
BUILDING SF                                   14,047                                       6,499
INVESTMENT TYPE                                 L&B                                         L&B
TENANT                            Wherehouse Entertainment, Inc.                  Blockbuster Videos, Inc.
LEASE COMMENCEMENT                           12/07/94                                    09/13/95
LEASE EXPIRATION                             12/31/04                                    08/31/05
RENEWAL OPTIONS                            3 of 5 years                                 3 of 5 years
OPTIONS RENTAL TERMS       $18,852.16/mo & $20,737.33/mo & $22,811.08/mo$8,876.56/mo & $10,208.05/mo & $11,739.25/mo

PARTIAL INTEREST DISCOUNT:                       0.00%                                       0.00%
Going Concern Contrib. Value                 $889,488                                    $824,590
Leased Fee Share                             $924,718                                    $855,373

Gross Rental Income (100%)
Year 1                                       $194,717                                     $80,523
Year 2                                       $205,660                                     $89,589
Year 3                                       $205,660                                     $92,611
Year 4                                       $205,660                                     $92,611
Year 5                                       $205,660                                     $92,611
Year 6                                       $214,229                                     $92,611
Year 7                                       $226,226                                    $103,042
Year 8                                       $226,226                                    $106,519


AAA XI
- -------

IN PARTNERSHIP(S)                         AAA X, AMREIT Inc, AAA XI                    AMREIT Inc & AAA XI
AMREIT PROPERTY FILE #                               34                                         35
FUND'S % OWNERSHIP                                 29.85%                                      49.00%
STATUS                                            Occupied                                  Land Lease
CONCEPT                                         Just For Feet                               Bank United
ADDRESS                                       4848 North Oracle                SWQ N Millbend & Grogan's Mill Rd  C
CITY, STATE                             Tucson, Pima County, AZ 85745            The Woodlands, Montgomery Co., TX
BUILDING SF                                        15,349                                       n/a
INVESTMENT TYPE                                      L&B                                     Land Only
TENANT                                       Just for Feet, Inc.                             Bank United
LEASE COMMENCEMENT                                10/01/96                                    09/23/96
LEASE EXPIRATION                                  09/30/16                                    09/30/11
RENEWAL OPTIONS                                 2 of 5 years                               one of 5 years
OPTIONS RENTAL TERMS                      $557,782.66 & $613,653.02                             same

PARTIAL INTEREST DISCOUNT:                             0.00%                                       0.00%
Going Concern Contrib. Value                     $1,203,502                                    $248,962
Leased Fee Share                                 $1,252,811                                    $253,014

Gross Rental Income (100%)
Year 1                                            $380,962                                     $54,056
Year 2                                            $380,962                                     $54,056
Year 3                                            $430,805                                     $57,660
Year 4                                            $460,964                                     $59,462
Year 5                                            $460,964                                     $59,462
Year 6                                            $460,964                                     $59,462
Year 7                                            $460,964                                     $59,462
Year 8                                            $491,695                                     $63,426
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                                     <C>                                     <C>                             <C>

AAA XI
- ------

IN PARTNERSHIP(S)           AMREIT Inc & AAA XI                       AAA XI                           AMREIT Inc & AAA XI
AMREIT PROPERTY FILE #              37                                   38                                     39
FUND'S % OWNERSHIP                49.00%                               100.00%                                 25.42%
STATUS                          Occupied                             Occupied                                Occupied
CONCEPT                      Just For Feet                         Pier One Imports                        Hollywood Video
ADDRESS               9802 Cortana Place (Cortana Mall)         1250 S Hover Road (Hwy 119)          3263-3283 Ambassador Caffrey
CITY, STATE        E Baton Rouge, Greensburg LD, LA 70815  Longmont, Boulder County, CO 80501  Lafayette, Lafayette Parish, SWLD, LA

BUILDING SF                      15,995                                 8,014                                   7,488
INVESTMENT TYPE                   L&B                                     L&B                                    L&B
TENANT                    Just for Feet, Inc.                  Pier 1 Imports (US), Inc.               Hollywood Entert. Corp.
LEASE COMMENCEMENT             05/15/97                                 11/01/97                               09/25/97
LEASE EXPIRATION               05/15/12                                 02/29/08                               09/24/12
RENEWAL OPTIONS              2 of 5 years                            3 of 5 years                           4 of 5 years
OPTIONS RENTAL TERMS            same                         /sf: $19.02, $21.40, $24.08                         same

                                                                                                                             TOTAL
                                                                                                                             VALUE
Going Concern Contrib. Value   $1,431,105                               $1,121,156                              $282,368  $6,001,171
Leased Fee Share               $1,488,924                               $1,164,024                              $293,130  $6,231,994

Gross Rental Income (100%)
Year 1                         $300,539                                 $127,544                                $134,709
Year 2                         $300,539                                 $127,544                                $134,709
Year 3                         $301,912                                 $127,544                                $134,709
Year 4                         $330,593                                 $132,221                                $134,709
Year 5                         $330,593                                 $135,561                                $134,709
Year 6                         $330,593                                 $135,561                                $134,709
Year 7                         $330,593                                 $135,561                                $134,709
Year 8                         $332,103                                 $135,561                                $134,709

</TABLE>
<PAGE>

                                                                  AmREIT Fund XI
                                                                         Page 12


II.  LIQUIDATION VALUE

In addition to estimating the Market Value of the income fund as requested by
the client we have also estimated the Liquidation Value of the Fee Simple and
the Leased Fee Interest.  The definitions of these classifications of value are
as follows:

1.   Market Value:  the most probable price which a specified interest in real
     property is likely to bring under all the following conditions:
     -  Consummation of a sale as of a specified date.
     -  Open and competitive market for the property interest appraised.
     -  Buyer and seller each acting prudently and knowledgeably.
     -  Price not affected by undue stimulus.
     -  Buyer and seller typically motivated.
     -  Both parties acting in what they consider their best interest.
     -  Adequate marketing efforts made and a reasonable time allowed for
        exposure in the open market.
     -  Payment made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -  Price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

2.   Liquidation Value: the most probable price which a specified interest in
     real property is likely to bring under all of the following conditions:
     -  Consummation of a sale within a severely limited future marketing period
        specified by the client.
     -  Current actual market conditions for the property interest appraised.
     -  The buyer is acting prudently and knowledgeably.
     -  The seller is under extreme compulsion to sell.
     -  The buyer is typically motivated.
     -  The buyer is acting in what he or she considers his or her best
        interests.
     -  A limited marketing effort made and limited time allowed for the
        completion of sale.
     -  Payments will be made in cash in U.S. dollars or in terms of financial
        arrangements comparable thereto.
     -  The price represents the normal consideration for the property sold,
        unaffected by special or creative financing or sales concessions
        granted by anyone associated with the sale.

As noted above, Market Value implies "the most probable price which a property
should bring in a competitive and open market under all conditions requisite to
a fair sale, the buyer and seller each acting prudently, knowledgeably, and
assuming the price is not affected by undue stimulus." Under this definition,
both parties are typically motivated.  Each party is well advised and well
informed and each is acting in what they consider their own best interests.  A
reasonable time is allowed for exposure in the open market.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                         Page 13

Several of the portions of the definition of Market Value vary considerably from
that of Liquidation Value.  The first item is the marketing period.  Market
Value implies a reasonable marketing time in the open market.  Liquidation Value
is based upon a severely limited marketing period as client specified.

The second prime difference is in the area of stimulus.  Market Value implies
that the sale is not affected by undue stimulus.  Liquidation Value is based
upon the seller being under extreme compulsion to sell.

The next issue deals with motivation, which relates closely to the preceding.
Market Value implies typical motivation by both buyer and seller.  Liquidation
Value is based upon only the buyer being typically motivated.

The fourth major difference pertains to both of the parties acting in their own
best interests. Market Value is based upon this concept.  Liquidation Value on
the other hand, implies that only the buyers are acting in what they consider
their best interests.

In order to complete a sale of the entire fund, we have assumed that the sale of
each property in the fund will be implemented on a property-by-property basis
rather than in bulk.  This allows for maximizing the prices to be received
within the limitations of the definition of Liquidation Value. Moreover, we have
also assumed that each property in the fund will be marketed and sold
individually throughout the investment community.  The small investor interested
in just one property will vie in this market with an investor such as a pension
fund who may be interested in all of the properties within the fund.  No
discounts for bulk sales were considered in this analysis.

The last principal difference between the definitions lies in the area of the
degree of marketing effort.  Market Value is based upon an "adequate" marketing
effort, in contrast to that of Liquidation Value which states that there will be
only a limited effort.

The sale of the properties based upon Liquidation Value as considered in this
assignment requires a modification of the definition for this class of value.
In order to comply with the underlying conditions of the appraisal assignment,
we have found it necessary to make the assumption that an aggressive marketing
effort will be made rather than a limited effort as noted in the definition.
This will require additional expense for printing, mailings, telephone, travel
and general allocated overhead on behalf of the seller.  Also considered was an
amount for contingency.  This relates to unforseen expenses which can affect any
and/or all of the expense categories.  We have allowed two percent (2%) of the
appraised present value of each property as a reasonable amount for the
increased marketing effort and contingency.

It is also our judgement that the seller will incur brokerage commissions on the
sales.  Since the client has requested that we consider time to be of the
essence in light of Liquidation Value, we are of the opinion that to enlist the
aid of the brokerage community would be a prudent decision. Based upon our
analysis we have selected a three percent (3%) commission structure to be
applied to the present values developed.  This percentage is well supported in
the market.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                         Page 14

Another expense which must be considered are those involved with the
transaction.  Attorneys fees, consultants and appraisal fees, transfer taxes,
surveys, title insurance, and other related expenses were considered.  This
expense allowance amounts to an estimated of 2.5% of the present value which is
also well supported in our analysis.

Relative to a normal marketing time frame, we have analyzed such factors as the
state of the general economy, industry trends and forecasts, supply and demand,
competing investments, the mortgage lending climate, consumer confidence, and
other elements of critical importance to this issue.  Based upon our analysis,
it is our judgement that a normal marketing period to effect a sale of
properties within the fund would be twelve to eighteen months.

In light of the Liquidation Value estimate, the client has requested that we
reflect a marketing period estimated to not exceed twelve months.  In effect,
this shortens the normal marketing period estimate by as much as 50%.  In order
to achieve a sale within this time frame, we are of the opinion that a discount
of 5% from the appraised discounted present values is in order.  A reasonable
discount of this amount would not only increase the potential investor's yield,
but should draw additional investors into the demand pool.

In consideration of the above discussion, each of the expenses estimated were
deducted from the present value of respective properties.  As a result, the
Liquidation Value of AmREIT Fund XI, subject to the Extraordinary Assumptions on
pages 5 and 6 of this report, and to the General Assumptions and Limiting
Conditions noted in the Addendum, as of the prospective effective date of value,
May 31, 1999, is expected to be:

                                 $5,422,000.00

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                                                  AmREIT Fund XI
                                                                         Page 15

III.  ESTIMATION OF THE GOING CONCERN VALUE OF THE SUBJECT FUND

As an adjunct to this assignment, the client has requested that we estimate the
aggregate value of the funds as a going concern exclusive of cash, securities
held, and other cash equivalent assets which may be held in partnership
accounts.  The concept of going concern value in respect to this assignment
varies from the definition commonly used in the valuation of real property.  The
definition of the term as it applies to real property is as follows:

The value created by a proven property operation; considered as a separate
entity to be valued with a specific business establishment....  The Dictionary
of Real Estate Appraisal 3rd ed. Appraisal Institute.

As the term "going concern" value applies in the context of the subject
assignment, the emphasis is also heavily upon the management of the fund itself.
The real properties within the fund intrinsically form first value tier along
with the individual property operations themselves.  The second tier of
management responsibilities is directly related to the operation of the fund as
a distinct entity yet integrated to a degree with the overall effort. As a
result, the property specific definition above is modified conceptually to
reflect a more intensive effort pertaining to the management of the entity as a
whole, comprised of numerous individual properties.

In order to competently accomplish the fund management function, certain efforts
are required in order to ensure and maintain the optimum aggregate value.  These
administrative efforts include not only the normal duties associated with the
day to day property level fund operations, but include additional functions
relating to fund management such as complying with Securities and Exchange
Commission reporting requirements as they relate to publicly traded limited
partnerships, investor relations and communications, and management issues not
specifically related to basic property level activities.

Since the operation of the fund will result in additional expenses, it is
necessary to deduct an amount attributable to these items from the gross
property revenue generated.  Based upon our analysis of these factors which are
outlined above, it is our judgement that an annual amount of $250,000.00 is a
realistic and well supported estimate.

During the course of our estimation of going concern value, we have herein
incorporated by reference all descriptive and empirical data and information
contained in our file #VA9-137-XI.

It is the opinion of the appraisers that the going concern value of the subject
fund, subject to the Extraordinary Assumptions found on pages 5 and 6, and to
the General Assumptions and Limiting Conditions noted herein, and assuming its
continued operation as AmREIT Fund XI, as described herein, exclusive of
furniture, fixtures and equipment (FF&E), cash, securities, or cash equivalents
held in fund accounts, or business value (if any), of the individually operated
real properties which comprise the fund, as of the prospective effective date of
value, May 31, 1999, is expected to be:

                                 $6,001,000.00


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                                    ADDENDUM



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                  GENERAL ASSUMPTIONS AND LIMITING CONDITIONS



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

GENERAL ASSUMPTIONS AND LIMITING CONDITIONS
- -------------------------------------------

THIS IS A COMPLETE APPRAISAL - RESTRICTED USE REPORT WHICH IS INTENDED TO COMPLY
WITH THE REPORTING REQUIREMENTS SET FORTH UNDER STANDARD RULE 2-2 AND PERFORMED
UNDER STANDARD 1 OF THE UNIFORM STANDARDS OF PROFESSIONAL APPRAISAL PRACTICE FOR
A RESTRICTED USE REPORT.  AS SUCH, IT DOES NOT INCLUDE FULL DISCUSSIONS OF THE
DATA, REASONING, AND ANALYSES THAT WERE USED IN THE APPRAISAL PROCESS TO DEVELOP
THE APPRAISER'S OPINION OF VALUE.  SUPPORTING DOCUMENTATION CONCERNING THE DATA,
REASONING, AND ANALYSES IS RETAINED IN THE APPRAISER'S FILE.  THE INFORMATION
CONTAINED IN THIS REPORT IS SPECIFIC TO THE NEEDS OF THE CLIENT AND FOR THE
INTENDED USE STATED IN THIS REPORT.  THE APPRAISER IS NOT RESPONSIBLE FOR
UNAUTHORIZED OR UNINTENDED USE OF THIS REPORT.  WE HAVE COMPLIED IN FULL WITH
THE COMPETENCY PROVISION OF USPAP WHEN CONDUCTING THE ANALYSIS.

FOR THE PURPOSE OF THIS APPRAISAL IT IS ASSUMED:
- ------------------------------------------------
1    That the legal descriptions furnished are correct.
2    That the title to the property is clear and merchantable, individually and
     collectively.
3    That the properties are free and clear of all liens.
4    That there are no encumbrances (except normal covenants and restrictions)
     or defects of title.
5    The fund and real estate described herein which are the subject of this
     report are part of a fund operated or managed by the client.
6    All physical dimensions used in the analysis have been supplied by the
     client or its agents in the form of a site survey or site plan unless
     otherwise noted herein.  The report, descriptions, conclusions and analysis
     contained herein are predicated on the validity of such client-sourced
     descriptive information.  All of the foregoing have been certified to us by
     the client and its general partners.  Nothing came to our attention in the
     course of this assignment or in our experience with the properties which
     would lead us to question whether any of the foregoing information or
     assumptions is inaccurate, incorrect, inappropriate, or unreasonable in any
     material respect.

THE APPRAISAL IS MADE SUBJECT TO THE FOLLOWING LIMITING CONDITIONS:
- -------------------------------------------------------------------
(These conditions apply to each property within the fund individually, and to
each fund collectively applicable to this assignment.)

1    No responsibility is assumed for information gathered by others and
     believed to be reliable, except that nothing has come to our attention
     during the course of this assignment which would lead us to believe that
     any of such information is incorrect or inaccurate in any material respect.
2    This appraisal was made for the purpose stated and should not be used for
     any other purpose.
3    The values assigned to the land and improvements, if any, are their value
     in relation to each other and should not be used separately.
4    The appraiser is prepared to give testimony or attendance in Court, subject
     to the terms of the engagement letter applicable to this assignment.
5    Disclosure of the contents of this appraisal report is limited to
     employees, contractors, personnel, investors, and other pertinent
     representatives of the client, and otherwise as provided herein or in the
     engagement letter applicable to this assignment.
6    ENVIRONMENTAL DISCLAIMER:  THE VALUE ESTIMATED IN THIS REPORT IS BASED ON
     THE ASSUMPTION THAT THE PROPERTIES ARE NOT NEGATIVELY AFFECTED BY THE
     EXISTENCE OF

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

     HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL CONDITIONS UNLESS
     OTHERWISE SPECIFIED IN THIS REPORT. THE APPRAISER IS NOT AN EXPERT IN THE
     IDENTIFICATION OF HAZARDOUS SUBSTANCES OR DETRIMENTAL ENVIRONMENTAL
     CONDITIONS. IT IS POSSIBLE THAT TESTS AND INSPECTIONS MADE BY A QUALIFIED
     HAZARDOUS SUBSTANCE AND ENVIRONMENTAL EXPERT WOULD REVEAL THE EXISTENCE OF
     HAZARDOUS MATERIALS AND ENVIRONMENTAL CONDITIONS ON OR AROUND THE
     PROPERTIES THAT WOULD NEGATIVELY AFFECT THEIR VALUE.
7    The date of value in this report apply as set forth in the letter of
     transmittal and body of the report.  The appraiser assumes no
     responsibility for economic or physical factors occurring at some later or
     interim date which may affect the opinions herein stated.
8    No opinion is intended to be expressed for legal matters or for matters
     that would require specialized investigation or knowledge beyond that
     ordinarily employed by real estate appraisers, although such matters may be
     discussed in the report.
9    No opinion as to title is rendered.  Data on ownership and the legal
     description were obtained from sources which we consider reliable.  Title
     is assumed to be marketable and free and clear of all liens and
     encumbrances, easements, and restrictions except those specifically
     discussed in the report.  The property is appraised assuming it to be under
     responsible ownership and competent management and available for its
     highest and best use.
10   No engineering, property or building survey has been made by the appraiser
     but has been provided to the appraiser by the client.  The appraiser has
     utilized information obtained from the public records and the client
     provided site plan or survey and believes that this information is valid
     and accurate for purposes of the analysis.  Except as specifically stated,
     data relative to property size and area were taken from sources which we
     consider reliable, and no encroachment of real property improvements is
     assumed to exist.
11   Maps, plats, and exhibits included herein, if any, are for illustration
     only, as an aid in visualizing matters discussed within the report.  They
     are not to scale, and should not be considered as surveys or relied upon
     for any other purpose.
12   No opinion is expressed as to the value of subsurface oil, gas, or mineral
     rights and that the property is not subject to surface entry for the
     exploration or removal of such materials except as is expressly stated.
13   The projections included in this report are utilized to assist in the
     valuation process and are based on current market conditions, anticipated
     short term supply and demand factors, and a continued stable economy, and
     are believed by us to be reasonable.  However, the projections are subject
     to changes in future conditions that cannot be accurately predicted by the
     appraiser and could affect the future income or value in use projections.
14   No detailed soil studies covering the subject property were available to
     the appraiser. Therefore, premises as to soil qualities employed in this
     report are not conclusive but have been considered consistent with
     information available to the appraiser.
15   The Americans with Disabilities Act ("ADA") became effective January 26,
     1992.  The appraiser has not made a specific compliance survey and analysis
     of this property to determine whether or not it is in conformity with the
     various detailed requirements of the ADA.  It is possible that a compliance
     survey of the property, together with a detailed analysis of the
     requirements of the ADA, could reveal that the property is not in
     compliance with one or more of the requirements of the Act.  If so, this
     fact could have a negative effect upon the value or value in use of the
     property.  Since there was no direct evidence relating to this issue, and
     since the appraiser is not qualified nor has been engaged to evaluate such
     compliance, the appraiser did not consider possible non-compliance with the
     requirements of ADA in estimating the value of the property.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

16   The appraiser is not an insurer of the value of the property.  The fees
     collected by the appraiser is based solely on the value of the service
     performed, and are unrelated to the value of the property.  The appraiser
     makes no guaranty or warranty that sale or exchange of the property will
     result in receipt of the value expressed in the appraisal.  In the event
     appraiser is found liable for losses on account of any act or omission in
     making the appraisal, the appraiser's liability shall be limited to the fee
     collected, as liquidated damages and not as penalty and this liability
     shall be exclusive.  If this report is placed in the hands of anyone other
     than the client, the client shall make such party aware of all limiting
     conditions and assumptions of the assignment and related discussion.  The
     appraiser assumes no responsibility for any costs incurred to discover or
     correct any deficiencies present in the property.
17   Conditions of heating, cooling, ventilating, electrical and plumbing
     equipment is considered to be commensurate with the condition of the
     balance of the improvements, unless otherwise stated.  No judgement is made
     as to adequacy of insulation, type of insulation, or energy efficiency of
     the improvements or equipment.
18   If the appraiser has not been supplied with a termite inspection, survey or
     occupancy permit, no responsibility or representation is assumed or made
     for any costs associated with obtaining same or for any deficiencies
     discovered before or after they are obtained. No representation or warranty
     is made concerning obtaining these items.
19   The appraiser assumes no responsibility for any costs or consequences
     arising due to the need or the lack of need for flood hazard insurance.  An
     agent for the Federal Flood Insurance Program should be contacted to
     determine the actual need for flood hazard insurance.
20   The appraisal is based on the premises that there is full compliance with
     all applicable federal, state, and local environmental regulations and laws
     unless otherwise stated in the report; further, that all applicable zoning,
     building and use regulations and restrictions of all types have been
     complied with unless otherwise stated in the report; further it is assumed
     that all required licenses, consents, permits or other legislative or
     administrative authority, local, state, federal and/or private entity or
     organization have been or can be obtained or renewed for any use considered
     in the value estimate.
21   Improvements proposed, if any, on or off-site, as well as any repairs
     required are considered, for purposes of this appraisal to be completed in
     a good and workmanlike manner according to information submitted and/or
     considered by the appraisers.  In cases of proposed construction, the
     appraisal is subject to change upon inspection of property after
     construction is completed.  This estimate of market value is as of the date
     shown, as proposed, as if completed and operating at levels shown and
     projected.

22 a. The estimated value is subject to change with market changes over time.
      Value is highly related to exposure, time, promotional effort, terms,
      motivation, and conditions surrounding the offering.  The value estimate
      considers the productivity and relative attractiveness of the property
      both physically and economically in the marketplace.
   b. In cases of appraisal involving the capitalization of income benefits, the
      estimate of the type of value is a reflection of such benefits and the
      appraiser's interpretation of income and yields and other factors derived
      from general and specific client and market information. Such estimates
      are as of the date of the estimate of value; they are, thus, subject to
      change as the market and value are naturally dynamic.
   c. The estimates of value in the appraisal report are not based in whole or
      in part upon the race, color, or national origin of the present owners or
      occupants of the properties in the vicinity of the property appraised.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

   d. The appraiser reserves the right to alter the opinion of value on the
      basis of any information withheld or not discovered in the original normal
      course of a diligent investigation.

23 Acceptance of, and/or use of, this appraisal report constitutes understanding
   and acceptance of all of the Extraordinary Assumptions, General Assumptions
   and Limiting Conditions set forth herein.


                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT
<PAGE>

                              PROPERTY PHOTOGRAPHS

Picture #1

  Wherehouse Entertainment located at 6909 East Kellogg
  Wichita, Sedgwick County, Kansas

Picture #2

  Blockbuster Video located at 11671 South Western Avenue
  Oklahoma City, Cleveland County, Oklahoma

Picture #3

  Just for Feet, Inc. located at 4848 North Oracle
  Tucson, Pima County, Arizona

Picture #4

  Bank United located at North Millbend at Grogan Mill Road
  The Woodlands, Montgomery County, Texas

Picture #5

  Just for Feet, Inc. located at 9802 Cortana Place
  East Baton Rouge, Greensburg LD, Louisiana

Picture #6

  Pier One Imports located at 1250 South Hover Road
  Longmont, Boulder County, Colorado

Picture #7

  Hollywood Video located at Ambassador Caffrey Boulevard
  Lafayette, Lafayette Parish, SWLD, Louisiana
<PAGE>

                                QUALIFICATIONS

                                        COMPLETE APPRAISAL-RESTRICTED USE REPORT


<PAGE>


                          APPRAISAL QUALIFICATIONS OF
                            ADNAN BEN ABDALLAH, MA

EDUCATION:             - Master of Arts in Real Estate and Urban Analysis
                         (Appraisal Institute Sponsored Program), with a minor
                         in Building Construction, University of Florida,
                         December, 1993.

                       - Bachelor in Accounting, IHEC, University of Tunis -
                         Tunisia, June, 1988.

PROFESSIONAL
EDUCATION:             - Courses/Examinations completed under the direction of
                         the Appraisal Institute sponsored Master's Program

                       - Real Estate Appraisal Principles (Examination 1A1)

                       - Basic Valuation Procedures (Examination 1A2)

                       - Capitalization Theory and Techniques, Part A
                         (Examination 1BA)

                       - Capitalization Theory and Techniques, Part B
                         (Examination 1BB)

                       1 Case Studies in Real Estate Valuation
                         (Examination 2-1)

                       - Report Writing and Valuation Analysis (Examination 2-1)

                       - Project Program Seminar

APPRAISAL INSTITUTE
COURSES:               - Standards of Professional Practice, Part A



                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT

<PAGE>

                               QUALIFICATIONS OF
                       LAURENCE R. GOLDENBERG, MURP, MBA

EDUCATION:            - University of Central Florida, Master of Business
                        Administration (MBA)
                      - University of Pittsburgh, Master of Urban and Regional
                        Planning, (MURP)
                      - Dickinson College, B.A. Degree

PROFESSIONAL
CERTIFICATION:        - Florida State Certified General Appraiser #RZ0001980

PROFESSIONAL
AFFILIATIONS:         - State of Florida, Licensed Real Estate Salesperson

APPRAISAL
EDUCATION:            - Appraisal Board Course I (ABI)
                      - Appraisal Board Course III (ABIII)
                      - Capitalization Rates and Income Valuation
                      - Standards of Professional Practice SPP-A (AI)
                      - Standards of Professional Practice SPP-B (AI)
                      - USPAP/Law Update (A92)
                      - Appraisal Methods and Applications (A141)

RELATED
EDUCATION:            - Real Estate Finance I
                      - Managerial Finance I and II
                      - Financial and Managerial Accounting
                      - Macroeconomic & Microeconomic Theory I and II
                      - Investment Management
                      - Urban Development Systems

Has prepared Appraisals, Feasibility Studies and Analysis for various clients, a
partial listing of which follows:

- - CNL Investment Company                    - Commercial State Bank
- - Commercial Net Lease Realty, Inc.         - Cushman, Inc.
- - United American Bank                      - CNL Realty Investors, Inc.
- - Bank of Winter Park                       - Orange Bank
- - Community First Bank                      - Florida Hospital
- - Frisch's Restaurants, Inc.
- - Southern Bank of Central Florida

- - In addition, Mr. Goldenberg has several years of land planning experience with
the Orange County, (Florida) Planning Department. Projects Mr. Goldenberg was
involved with at Orange County include, but are not limited to the Growth
Management Plan Update, Amendments to the Growth Management Plan and Activity
Center Studies. Mr. Goldenberg also has experience with the Chester County
(Pennsylvania) Planning Department.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT




<PAGE>

                  QUALIFICATIONS OF EDWARD P. KARABEDIAN, MBA

EDUCATION:        - Hofstra University Graduate School of Business: Master of
                    Business Administration in Finance Degree (MBA) 1985
                  - SUNY at Stonybrook: B.A. Degree. 1982

PROFESSIONAL      - Candidate for the MAI designation of the Appraisal Institute
AFFILIATIONS      - General Associate Member of the Appraisal Institute
                    IIN #: 077588507/Candidate No. M930794

PROFESSIONAL      - Florida Association of Realtors
ASSOCIATIONS      - National Association of Realtors
                  - Orlando Area Board of Realtors
                  - Orlando Area Chamber of Commerce
                  - Member International Council of Shopping Centers (ICSC)

PROFESSIONAL
CERTIFICATION:    - Florida State Certified General Appraiser #RZ0000782

PROFESSIONAL
LICENSES:         - State of Florida, Licensed Real Estate Broker

APPRAISAL         - Real Estate Appraisal Principles           (AIREA) 1987
EDUCATION:        - Basic Valuation Procedures                 (AIREA) 1987
                  - Income Capitalization, Part A              (AIREA) 1987
                  - Income Capitalization, Part B              (AIREA) 1987
                  - Case Studies and Analysis                  (AIREA) 1988
                  - Florida Certified Appraiser Course         (CA II) 1992
                  - Standards of Professional Practice SPP-A      (AI) 1992
                  - Standards of Professional Practice SPP-B      (AI) 1992
                  - Standards of Professional Practice Update    (RES) 1994
                  - USPAP/Law Update (A92) 1996
                  - Appraisal Methods and Applications (A141) 1996

RELATED           - Securitization of Real Estate
EDUCATION:        - Real Estate Finance I & II
                  - Managerial Finance
                  - Financial and Managerial Accounting
                  - Macroeconomic & Microeconomic Theory I & II
                  - Investment Banking I & II
                  - Securities and Capital Markets Finance
                  - Money and Banking Principles
                  - International Real Estate Investment & Analysis  (FIABCI)

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>


QUALIFICATIONS OF EDWARD P. KARABEDIAN
Page Two

Has prepared Business Valuation, Appraisals, Feasibility Studies and Investment
Analyses for various public and private sector clients, a partial listing of
which follows:

- - CNL Institutional Advisors, Inc.         - AmSouth Bank
- - CNL Investment Company                   - Burger King Corporation
- - CNL Group                                - Grand Metropolitan, Plc
- - United American Bank                     - TRR Enterprises
- - Franchise Service Options                - South Trust Bank
- - American Heritage Life Insurance Co.     - Brauvin Real Estate Funds
- - Florida Hospital                         - Security Mutual Life Insurance Co.
- - Daniel Realty                            - Bank of Winter Park
- - Citibank, N.A.                           - Centrust Savings & Loan
- - Resources Pension Shares                 - Southeast Bank
- - National Property Investors              - Barnett Bank
- - The Travelers                            - Orange County
- - Kimco Group                              - O.O.C.E.A. (Expressway
- - Integrated Resources                       Authority)
- - Chase Manhattan, N.A.                    - Lake Nona Development
- - Prudential Capital                       - Southeast Investment Properties
- - Fleet Bank                               - First Union Bank
- - Cornerstone Properties                   - CNL Investment Company
- - The Meredith Organization                - Benderson Development
- - Breslin Realty Development Corp.         - Southeast Bank
- - Rockefeller Center Development Group     - Florida National Bank
- - National Park Service                    - Freedom Savings & Loan
- - Environmental Protection Agency          - Regional Construction
- - On-Site Group, Inc.                      - RIC Properties
- - Paragon Properties                       - Commercial State Bank
- - Resolution Trust Corporation             - Chase Manhattan Bank
- - Network Appraisal Group                  - Bayco Development Company
- - The Bank of Winter Park                  - Resolution Trust Corporation (RTC)
                                             (J.E. Roberts SAMDA)


Have performed and assisted on the following condemnation and/or eminent domain
appraisal projects:

O.O.C.E.A. - Woodbury Lane R.O.W. Project
O.O.C.E.A. - Paradi Lane Project
O.O.C.E.A. - Valencia College Lane Project
O.O.C.E.A. - Chickasaw Trail Project
Florida D.O.T. - Whisper Lakes Drainage Easement Areas
Orange County R.O.W. - Lancelot Avenue Water Retention Areas
New York State D.O.T. - Long Island Expressway R.O.W. Takings - Huntington
 Township

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT



<PAGE>


                   QUALIFICATIONS OF JAMES R. WHITE MAI, SRA
                      MANAGING DIRECTOR/REAL ESTATE GROUP

Business Address

732 North Thornton Avenue
Orlando, Florida 32803


Educational Background

He has been active in the appraisal profession since 1967. His formal
educational background includes studies at Northern Illinois University, as well
as completion of a variety of courses sponsored by the Appraisal Institute.
Moreover, he has attended seminars on environmental issues, finance, eminent
domain, feasibility analysis, construction, computer applications, and other
real estate related topics sponsored by the Appraisal Institute and other
independent organizations.

Professional Affiliations

Appraisal Institute - MAI No. 5158 (1974)
Appraisal Institute - RM No. 372 (1972)
State Certified General Appraiser #RZ0001875
Licensed Florida Real Estate Broker

Professional Experience

Currently, he is the Managing Director for Valuation Associates Real Estate
Group, Inc. During 1991-92, he held the position as Senior Review Appraiser for
American Pioneer Savings Bank/RTC and was responsible for appraiser's compliance
with the Resolution Trust Corporation's guidelines and the Uniform Standards of
Professional Appraisal Practice. From 1980 to 1986, he was vice president of
Associated Real Estate Analysts, Inc. Previously, from 1972 to 1979, he was
president of Midwest Appraisal and Research Corporation in the Chicago area.

His real estate experience highlights a wide variety of assignments including
timeshare resorts, economic studies, mobile home parks, subdivisions, railroad
right-of-way, churches, single family dwellings, restaurants, and leased fee
interests. Additionally, he has been qualified as an expert appraisal witness
and has testified in court in eminent domain and zoning matters.

Clients Served

During his many years in the real estate community, he has had the opportunity
to serve a wide variety of clients, including those with national, as well as
international interests. These clients include developers and lenders such as
Barnett Bank, National Bank of Commerce, United American Bank, various
municipalities and insurance companies, as well as law firms and individuals. A
detailed list of clientele is available upon request.

                                      COMPLETE APPRAISAL - RESTRICTED USE REPORT


<PAGE>
                                                                    EXHIBIT 11.1

                         AMREIT, INC. AND SUBSIDIARIES
                COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE


<TABLE>
<CAPTION>

                                            For the Year Ended December 31,
                                                1998               1997
                                           --------------       ----------
<S>                                        <C>                  <C>
BASIC EARNINGS (LOSS) PER SHARE:

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                   2,226,403         1,563,048
                                           ==============       ===========

NET INCOME (LOSS)                            ($1,805,786)         $538,857
                                           ==============       ===========


BASIC EARNINGS (LOSS) PER SHARE                   ($0.81)            $0.34
                                           ==============       ===========


DILUTED EARNINGS (LOSS) PER SHARE:

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                   2,226,403         1,563,048

SHARES ISSUABLE FROM ASSUMED
   CONVERSION OF STOCK WARRANTS                        -            61,169
                                           --------------       -----------

TOTAL WEIGHTED AVERAGE NUMBER OF COMMON
   SHARES OUTSTANDING, AS ADJUSTED             2,226,403         1,624,217
                                           ==============       ===========


NET INCOME (LOSS)                            ($1,805,786)         $538,857
                                           ==============       ===========

DILUTED EARNINGS (LOSS) PER SHARE                 ($0.81)            $0.33
                                           ==============       ===========
</TABLE>


<PAGE>

                                                                   EXHIBIT 11.2

                        AMREIT, INC. AND SUBSIDIARIES
                   COMPUTATION OF EARNINGS PER COMMON SHARE
              FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998


<TABLE>
<CAPTION>

                                                 1999             1998
                                              -----------     -----------
<S>                                           <C>             <C>
BASIC EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                    2,372,744       1,926,132
                                                =========       =========
NET INCOME                                      $ 321,688        $ 37,228
                                                =========       =========
BASIC EARNINGS PER SHARE                           $ 0.14          $ 0.02
                                                =========       =========
DILUTED EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                    2,372,744       1,926,132

SHARES ISSUABLE FROM ASSUMED
   CONVERSION OF STOCK WARRANTS                         -               -
                                                ---------       ---------
TOTAL WEIGHTED AVERAGE NUMBER OF COMMON
   SHARES OUTSTANDING, AS ADJUSTED              2,372,744       1,926,132
                                                =========       =========

NET INCOME                                     $  321,688      $   37,228
                                                =========       =========
DILUTED EARNINGS PER SHARE                         $ 0.14          $ 0.02
                                                =========       =========
</TABLE>



<PAGE>

                                                                    EXHIBIT 21.1

                                 AMREIT, INC.
                          SUBSIDIARIES OF THE COMPANY

Set forth below is certain information with respect to each of the Company's
subsidiaries:


                                        STATE OF
SUBSIDIARY                              DOMICILE

AmREIT Realty Investment Corporation     Texas
AmREIT Operating Corporation             Texas
AmREIT Opportunity Corporation           Texas

<PAGE>

                                                                    EXHIBIT 23.2



                         INDEPENDENT AUDITORS' CONSENT

        We consent to the use in this Joint Proxy and Consent Solicitation
Statement and Prospectus of AmREIT, Inc. on Form S-4 of our reports on the
consolidated financial statements of AmREIT, Inc. dated March 12, 1999 and of
our report dated May 21, 1999 relating to the combined statements of revenues
and certain expenses of real estate properties anticipated to be acquired
appearing in this Joint Proxy and Consent Solicitation Statement and Prospectus,
which is a part of the Registration Statement.

        We also consent to the reference to us under the heading "Experts" in
such Joint Proxy and Consent Solicitation Statement and Prospectus.

/s/ Deloitte & Touche LLP

Houston, Texas
June 25, 1999

<PAGE>

                                                                    EXHIBIT 23.3

[Letterhead of Morgan Keegan
appears here]


June 25, 1999

Board of Directors
AmREIT, Inc.
8 Greenway Plaza
Suite 824
Houston, TX 77046

        Re:  Consent for Form S-4

Gentlemen:

Morgan Keegan & Company, Inc. ("Morgan Keegan") rendered a fairness opinion,
dated June 9, 1999 (the "Fairness Opinion"), to the Board of Directors of
AmREIT, Inc., a Maryland real estate investment trust ("AmREIT" or the
"Company") in connection with the merger of Taylor Income Investors, III Ltd.
(formerly known as Taylor Income Investors, Ltd.), Taylor Income Investors IV,
Ltd., Taylor Income Investors V, Ltd., Taylor Income Investors VI, Ltd., AAA Net
Realty Fund VII, Ltd., AAA Net Realty Fund VIII, Ltd., AAA Net Realty Fund
Goodyear, Ltd., AAA Net Realty Fund IX, Ltd., AAA Net Realty Fund X, Ltd. and
AAA Net Realty Fund XI, Ltd. with and into the Company {the "Transaction").

The Company desires to use the name "Morgan Keegan & Company, Inc." as well as
the description of the Fairness Opinion, in the exact form attached hereto as
EXHIBIT "A" (the "Description"), in the Prospectus which constitutes a part of
that certain Registration Statement on Form S-4 which has been prepared by
Company counsel in connection with the Transaction, and to file the Fairness
Opinion as an exhibit to the Prospectus.

Morgan Keegan hereby consents to Company's use of the Description and the
Fairness Opinion in the proposed Prospectus and the Company hereby agrees that
it shall not alter, amend, revise or use the Description or the Fairness Opinion
in any application without the prior written consent of Morgan Keegan.

Very truly yours,

/s/ Morgan Keegan & Company, Inc.
- --------------------------------------
MORGAN KEEGAN & COMPANY, INC.

                                                ACKNOWLEDGE
                                                AmREIT, Inc.

                                            By: /s/ Larry Mangum
                                                Title: CFO




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