AMERICAN TAX EXEMPT BOND TRUST
POS AM, 1996-08-08
ASSET-BACKED SECURITIES
Previous: AMERICAN TAX EXEMPT BOND TRUST, 10-Q/A, 1996-08-08
Next: INTERACTIVE INVESTMENTS, 24F-2NT, 1996-08-08



As filed with the Securities and Exchange Commission on August [8], 1996

                                                       Registration No. 33-73688

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                         POST-EFFECTIVE AMENDMENT NO. 4

                                   FORM S-11

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

                         AMERICAN TAX-EXEMPT BOND TRUST
        (Exact name of registrant as specified in governing instrument)

                               625 Madison Avenue
                            New York, New York 10022
                    (Address of principal executive offices)

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

                          J. Michael Fried, President
                      Related AMI Associates, Inc., Manager
                         American Tax-Exempt Bond Trust
                               625 Madison Avenue
                            New York, New York 10022
                    (Name and address of agent for service)


                                    Copy to:

                              Peter M. Fass, Esq.
                             Mark Schonberger, Esq.
                               Battle Fowler LLP
                              75 East 55th Street
                            New York, New York 10022

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [X]

<PAGE>

                         AMERICAN TAX-EXEMPT BOND TRUST

Cross Reference Sheet Required by Item 501(b) of Regulation S-K

<TABLE>
<CAPTION>
                                                   Location in Prospectus, as
      Item Number and Caption                             Supplemented
      -----------------------                             ------------
<S>   <C>                                          <C> 
 1.   Forepart of Registration Statement and       Cover Page
      Outside Front Cover Page of 
      Prospectus
 
 2.   Inside Front and Outside Back Cover          Inside Front Cover Page; Back Cover
      Pages of Prospectus                          Page
      
 3.   Summary Information, Risk Factors            Cover Page; Summary of the 
      and Ratio of Earnings to Fixed               Offering; Risk Factors; Supplement
      Charges                                      No. 5

 4.   Determination of Offering Price                          *
            
 5.   Dilution                                                 *

 6.   Selling Security Holders                                 *
      
 7.   Plan of Distribution                         Plan of Distribution
      
 8.   Use of Proceeds                              Estimated Use of Proceeds;
                                                   Investment Objectives and Policies

 9.   Selected Financial Data                      Selected Financial Data; Supplement
                                                   No. 5
      
10.   Management's Discussion and                  Management's Discussion and
      Analysis of Financial Condition and          Analysis of Financial Condition of the
      Results of Operations                        Trust
    
11.   General Information as to Registrant         Cover Page; Summary of the
                                                   Offering; Management; Summary of
                                                   Trust Agreement

12.   Policy with Respect to Certain               Investment Objectives and Policies;
      Activities                                   Summary of Trust Agreement

13.   Investment Policies of Registrant            Investment Objectives and Policies;
                                                   Summary of Trust Agreement

14.   Description of Real Estate                   Supplement No. 5

15.   Operating Data                                           *

16.   Tax Treatment of Registrant and its          Material Federal Income Tax
      Security Holders                             Consequences


<PAGE>

17.   Market Price of and Dividends on the                     *
      Registrant's Common Equity and
      Related Stockholder Matters

18.   Description of Registrant's Securities       Plan of Distribution; Summary of
                                                   Trust Agreement

19.   Legal Proceedings                                        *

20.   Security Ownership of Certain                            *
      Beneficial Owners and Management

21.   Directors and Executive Officers             Management

22.   Executive Compensation                       Management; Management
                                                   Compensation

23.   Certain Relationships and Related            Management; Management
      Transactions                                 Compensation; Conflicts of Interest

24.   Selection, Management and Custody            Management; Management
      of Registrant's Investments                  Compensation; Investment Objectives
                                                   and Policies

25.   Policies with Respect to Certain             Conflicts of Interest; Investment
      Transactions                                 Objectives and Policies; Summary of
                                                   Trust Agreement

26.   Limitations of Liability                     Fiduciary Responsibility; Risk
                                                   Factors; Summary of Trust
                                                   Agreement

27.   Financial Statements and Information         Management's Discussion and
                                                   Analysis of Financial Condition of the
                                                   Trust; Financial Information and
                                                   Balance Sheets

28.   Interests of Named Experts and                       *
      Counsel

29.   Disclosure of Commission Position on         Fiduciary Responsibility
      Indemnification for Securities Act
      Liabilities
</TABLE>

- ----------
* Not applicable.

<PAGE>
   
                                                              Supplement No. 5 

                         AMERICAN TAX-EXEMPT BOND TRUST
                         Supplement dated August 9, 1996
                     to Prospectus dated November 1, 1994 
                 This Supplement supersedes supplements dated 
      April 18, 1995, July 14, 1995, October 17, 1995 and April 29, 1996 
- -------------------------------------------------------------------------------

                            SUMMARY OF SUPPLEMENT 
   This supplement incorporates information contained in Supplements #1, #2, 
#3 and #4 and, where appropriate, updates and supersedes information in all 
prior supplements. 

Status of the Offering (Page 2) 
   This section describes the status of the Offering, general information 
regarding the Offering and information with respect to the Trust's 
distributions. 
    

First Mortgage Bonds and Tax-Exempt Securities (Page 2) 
   
   This section (i) describes (a) the Trust's first two acquisitions of First 
Mortgage Bonds and (b) an additional identified First Mortgage Bond and (ii) 
updates the status of (a) previously identified First Mortgage Bonds with 
respect to which the Trust had executed a letter of intent to purchase and 
(b) Tax-Exempt Securities acquired by the Trust. 

Summary of the Offering (Page 9) 
   This section describes a change made relating to the commencement of 
Distributions of Cash Flow. 

Risk Factors (Page 9) 
   This section provides additional information with respect to risks to 
investors associated with the purchase of the Trust's Shares in the Offering. 

Terms of the Offering (Page 9) 
   This section provides additional information relating to investor 
suitability standards. 

Management Compensation (Page 9) 
   This section describes changes made to defer one-half of the Special 
Distribution that the Manager is to receive. 

Prior Performance Summary (Page 13) 
   This section contains updated information on prior performance. 

Management (Page 25) 
   This section provides information relating to the election of an 
additional officer of the Manager. 

Material Federal Income Tax Consequences (Page 26) 
This section provides information regarding regulations recently proposed by 
the Internal Revenue Service. 

Plan of Distribution (Page 26) 
   This section provides further information relating to volume discounts 
available to investors. 

Selected Financial Data (Page 26) 
   This section contains selected financial data with respect to the Trust. 

Management's Discussion and Analysis of Financial Condition of the Trust 
(Page 27) 
   This section updates the discussion of the financial condition of the 
Trust for the three months ended March 31, 1996 and the twelve months ended 
December 31, 1995. 

Financial Information and Balance Sheets (Page F-1) 
   This section contains (i) Balance Sheets for the Trust as of March 31, 
1996 (unaudited) and 1995 and financial information for the quarter ended 
March 31, 1996 (unaudited), (ii) Balance Sheets for the Trust as of December 
31, 1995 and 1994 and financial information for the year ended December 31, 
1995, (iii) Balance Sheets for the Manager, Related AMI Associates, Inc., as 
of March 31, 1996 (unaudited) and December 31, 1995 and 1994, (iv) Balance 
Sheets for Reflections Apartments as of December 31, 1995, 1994 (unaudited) 
and 1993 (unaudited) and financial information as of and for the years ended 
December 31, 1995, 1994 (unaudited) and 1993 (unaudited); and (v) Historical 
Summary of gross income and direct operating expenses for the Rolling Ridge 
Apartments for the year ended December 31, 1995. 

   Note: Capitalized terms not otherwise defined in this Supplement are 
defined, and may be found, in the "Glossary" in the Prospectus. 
- -------------------------------------------------------------------------------
    
                                      1 
<PAGE>
                             STATUS OF THE OFFERING
   
   As of April 30, 1996, a total of 1,125,263 shares have been sold, 
representing Gross Proceeds of $22,505,259 (excludes volume discounts of 
$4,244). As of April 30, 1996, aggregate sales commissions of $1,125,263 and 
a non-accountable due diligence expense reimbursement of $112,526 have been 
paid to the broker-dealers and a non-accountable Organizational and Offering 
Expense Allowance equal to $562,631 has been paid to the Manager, resulting 
in an aggregate amount available for investment by the Trust of approximately 
$20,704,839. Other Organizational and Offering Expenses have been paid or are 
payable to the Manager or its Affiliates. 

   As disclosed in the Prospectus, the Offering may continue until 
twenty-four months after the effective date of the Prospectus (i.e., November 
1, 1996). Although the Trust reserves the right to continue the Offering of 
Shares until the expiration of such twenty-four month period, as of the date 
of this Supplement it expects to close the Offering no later than October 15, 
1996. 

   General 

   Investors are reminded that there is no public trading market for the 
Shares and none is expected to develop. The Shares are not intended to be 
included for listing or quotation on any established market and no public 
trading market is expected to develop for the Shares, although there may be 
an informal market. An investment in the Trust should be considered a long- 
term investment. 

   The Trust continues to offer Shares to investors at a price of $20 per 
Share. As discussed in the Prospectus, the Shares are being offered at a 
fixed unit price per Share throughout the offering period. The pricing 
reflects, in part, the fact that the Trust is still in the process of 
investing the proceeds of this Offering in a portfolio of First Mortgage 
Bonds and Tax-Exempt Securities and that offerings of the type contemplated 
by the Prospectus are offered on a fixed price basis. 

   Distributions 

   The Trust has made the following tax-exempt distributions to Shareholders 
since inception: 
    

<TABLE>
<CAPTION>
  Cash Distri-                   Minimum       Maximum 
   bution for                    Amount      Amount Per     Total Amount 
 Quarter Ended     Date Paid    Per Share       Share       Distributed 
 -------------     ---------    ---------     ---------     ------------ 
<S>                <C>           <C>           <C>           <C>
30-Jun-95           8/14/96      $0.0667       $0.3333       $   82,704 
30-Sep-95          11/14/95       0.0667        0.4000          259,544 
31-Dec-95           2/14/96       0.0667        0.4000          333,590 
31-Mar-96           5/15/96       0.0667        0.4000          414,198 
                                 -------       -------       ---------- 
TOTALS                           $0.2668       $1.5333       $1,090,036 
</TABLE>

   
   Quarterly distributions were made 45 days following the close of the 
calendar quarter and were funded from (i) cash provided from earnings through 
approximately the distribution dates and (ii) proceeds from the maturity of 
investments. Amounts received by Shareholders varied depending on the dates 
they became Shareholders. 
                                     *** 
    

                FIRST MORTGAGE BONDS AND TAX-EXEMPT SECURITIES 

   
First Mortgage Bonds 

   The Trust has acquired the interest described below in two First Mortgage 
Bonds and tax-exempt securities with funds which represent 82% of the amount 
of cash available for investment in First Mortgage Bonds and Tax-Exempt 
Securities as of April 30, 1996 and is evaluating the acquisition of an 
additional First Mortgage Bond with respect to which the Trust has recently 
entered into a letter of intent. Information with respect to these First 
Mortgage Bonds is set forth below. 
    

   In general, First Mortgage Bonds will only be acquired by the Trust 
pursuant to an opinion from bond counsel or special counsel for the Trust to 
the effect that interest on such bonds will be excluded from gross income for 
federal income tax pur- 

                                      2 
<PAGE>
poses or will be exempt from federal income taxation and that the bonds will 
be valid obligations of the issuer. A more detailed discussion may be found 
on page 42 of the Prospectus. 

   
   Based upon Offering proceeds raised as of April 30, 1996, the Trust has 
acquired or identified for acquisition 99% of the cash available for 
investment in First Mortgage Bonds and Tax-Exempt Securities. 

   The Manager is entitled to receive from the Trust (i) a Bond Selection 
Fee, equal to 2.00% of the Gross Proceeds and (ii) an Acquisition Expense 
Allowance equal to 1.00% of the Gross Proceeds. As of the date of this 
Supplement, the Bond Selection Fee and Acquisition Expense Allowance have 
aggregated $450,105 and $225,053, respectively. 

Acquired First Mortgage Bond Investments 

Reflections Apartments 
- ---------------------- 

   General 
    

   On October 10, 1995, the Trust purchased a 100% participation in 
tax-exempt First Mortgage Bonds (as hereinafter referred to in this 
Supplement, the "Reflections Bonds") in an aggregate remaining principal 
amount of $10,700,000. The Reflections Bonds were issued by the Orange County 
Housing Finance Authority (the "Issuer") and secured by a first mortgage and 
mortgage loan on Reflections Apartments (the "Project" or "Reflections"), a 
development consisting of 336 apartment units in Casselberry, a suburb of 
Orlando, Florida. Reflections is owned by Casselberry-Oxford Associates, L.P. 
(the "Borrower"). 

   
   The Trust purchased the 100% participation in the Reflections Bonds for 
$10,700,000 from BRI OP Limited Partnership, which is not affiliated with the 
Manager or the Sponsor. In making this acquisition, the Trust utilized 
$12,159,091 of its Gross Proceeds from the Offering (including fees and 
expenses) which represents 54% of the Gross Proceeds raised as of April 30, 
1996. See Risk Factors #21 ("Unspecified Investments; Investors Cannot Assess 
Investments") and #22 ("Possible Lack of Diversification") on pages 10-11 of 
the Prospectus. 
    

   As required by the Trust Agreement, the Trust has received an MAI 
appraisal which indicates that the principal amount of the Reflections Bonds 
is less than 85% of the appraised value of the Project. It should be 
recognized that appraised values are opinions and, as such, may not represent 
the true worth or realizable value of the property being appraised. 

   Upon their acquisition by the Trust, the Reflections Bonds were in default 
because they had matured. As anticipated, on December 21, 1995 the 
Reflections Bonds were amended to extend the maturity, thereby curing the 
default, and to meet the Trust's other investment criteria. The terms of the 
Reflections Bonds, as amended, are described below. In connection with the 
amendment, the Trust redeemed the 100% participation interest it previously 
acquired and now directly owns the Reflections Bonds. 

   Payment Terms 

   
   The amended Reflections Bonds bear a fixed Current Interest Rate of 9.0% 
per annum, payable monthly in arrears, together with Contingent Interest. 
After payment of the fixed Current Interest, Contingent Interest is payable 
as follows: (i) 25% of net property cash flow after payment of Current 
Interest, third party issuer and trustee fees, required reserves, and a 
preferred return to the Borrower equal to 3.7% of gross revenues; and (ii) 
after repayment of outstanding principal, (a) 10% of net sale or repayment 
proceeds (which may in certain circumstances when no sale proceeds are 
received be measured by fair market value) up to $1,300,000, and (b) 25% 
thereafter until the Borrower has paid interest at a simple annual rate of 
16% over the term of the Reflections Bonds. 
    

   The amended Reflections Bonds have a term of thirty years and are subject 
to mandatory redemption, at the Trust's option, after ten years. The 
principal of the Reflections Bonds is payable upon sale or refinancing of the 
Project and prepayment, in whole or in part, is prohibited during the first 
five years following the acquisition of the Reflections Bonds, except as 
described below. Prepayment in whole will be permitted thereafter subject to 
the payment of a premium. If prepaid during the sixth year, the premium is 
equal to 5% of the principal amount of the Reflections Bonds outstanding at 
the time of prepayment. Thereafter, the premium will be reduced by 1% per 
year through the tenth year, when there will be no prepayment premium 
payable. 

                                      3 
<PAGE>
Management Agent 

   NHP Management Company ("NHP") is and is expected to continue to be the 
property manager for Reflections Apartments for an annual fee equal to 4.7% 
of gross rental revenues. NHP acquired Oxford Management Company, an 
affiliate of the Borrower's general partner, in 1993. NHP is not affiliated 
with the Manager or the Sponsor. 

   Description of the Property 

   
   Reflections Apartments consists of 336 apartment units contained in 16 
garden style buildings. The property was built in 1984 and is situated on 33 
acres of land. As of June 30, 1996, Reflections was 88% occupied. 
    

   Each apartment unit in the Reflections Apartments contains central air 
conditioning; private patio or balcony; washer/dryer hook-ups; and fully 
equipped kitchen with dishwasher, garbage disposal, frost-free refrigerator 
and self-cleaning oven. Fireplaces, washer/dryers and bay windows are 
available at an additional cost in select units. The property's amenities 
include: outdoor swimming pool; clubhouse with central laundry; two lighted 
tennis courts; two lighted, enclosed racquetball courts; whirlpool spa; car 
wash/vacuum area; basketball court; and two lakes with lighted fountains. An 
exercise facility is to be developed in the clubhouse. 

   The Borrower has deposited $200,000 into a separate account under the 
control of the Trust to fund certain capital improvements and property 
enhancements. Additionally, the Borrower recently completed repairs required 
to correct damage to the exterior walls of the Project caused by termites and 
water penetration. As part of that remediation, the Project is undergoing 
site regrading and other corrective measures to eliminate future water 
penetration. The cost of these repairs is expected to be approximately 
$500,000 of which approximately $400,000 has been expended to date. 

   Lease terms on the apartment units of Reflections range from six to twelve 
months. The type and number of apartment units together with their projected 
monthly rents are as follows: 

<TABLE>
<CAPTION>
                                                Approximate       Projected 
            Number of Units    Type of Unit     Square Feet     Monthly Rent 
           ----------------    -------------    ------------    ------------- 
                  <S>            <C>               <C>              <C>
                   64            1BR/1BA             460            $428 
                   94            1BR/1BA             739            $514 
                   12            1BR/1BA             911            $573 
                   12            1BR/1BA             986            $584 
                   34            2BR/2BA           1,007            $580 
                  120            2BR/2BA           1,070            $604 
</TABLE>

   For the past five years the average annual occupancy and rental rate of 
the Project has been as follows: 

<TABLE>
<CAPTION>
                    Average Annual       Average Annual 
            Year       Occupancy      Rental Rate per S/F 
            ----     --------------   -------------------- 
            <S>          <C>                 <C>
            1991         95.83%              $6.47 
            1992         94.95%              $6.44 
            1993         96.63%              $6.73 
            1994         93.25%              $6.75 
            1995         95.25%              $6.70 
</TABLE>

   Rent Regulations 

   The Project is currently subject to the Issuer's rent regulations which 
require that 40% of the apartment units be set aside for Lower Income Tenants 
through December, 2006. "Lower Income Tenants" are defined as those earning 
no more than 80% of the area median income. The Borrower has advised the 
Trust that the Project's current operations meet the set aside requirements 
and that, therefore, no immediate impact on operating income is anticipated. 

                                      4 
<PAGE>
Location & Market 

   Reflections Apartments is located at 100 Reflections Circle in 
Casselberry, Florida, a northeastern suburb of Orlando. The property's 
neighborhood is new and nearly fully developed. It offers a broad range of 
services that will meet the needs of its residents, and it provides excellent 
access to all areas of the city and other places of employment. 

   Competition 

   
   There are eight apartment complexes in the area that compete directly with 
Reflections. They are comparable in unit mix, rental rates, and property 
amenities. These buildings vary in size from 160 units to 596 units, and 
average occupancy as of July, 1996 was 94%. 
    

   Real Estate Taxes 

   It is estimated that annual real estate taxes with respect to Reflections 
Apartments will be $197,504 for 1996. 

   Fees 

   
   In connection with the selection and acquisition of the Reflections Bonds, 
the Manager did not receive any Mortgage Placement Fees from the Borrower. 
However, the Manager is entitled to receive from the Trust (i) a Bond 
Selection Fee and an Acquisition Expense Allowance in the amounts described 
under "First Mortgage Bonds and Tax-Exempt Securities" above. 

   Project Financial Statements 

   Financial statements as of and for the years ended December 31, 1995, 1994 
(unaudited) and 1993 (unaudited) with respect to the Borrower (d/b/a 
Reflections Apartments) may be found under the heading "Financial 
Statements." 

Rolling Ridge Apartments 

   General 

   On August 9, 1996, the Trust purchased tax-exempt First Mortgage Bonds (as 
hereinafter referred to in this Supplement, the "Rolling Ridge Bonds") in an 
aggregate principal amount of $4,925,000. The Rolling Ridge Bonds were issued 
by San Bernardino County (the "Issuer") and secured by a deed of trust on 
Rolling Ridge Apartments (the "Project" or "Rolling Ridge"), a development 
consisting of 110 apartment units in Chino Hills, California. Rolling Ridge 
is owned and operated by Rolling Ridge L.L.C. (the "Borrower"). 

   In making this acquisition, the Trust utilized $5,596,591 of its Gross 
Proceeds from the Offering (including fees and expenses) which represents 25% 
of the Gross Proceeds raised as of April 30, 1996. See Risk Factors #21 
("Unspecified Investments; Investments Cannot Assess Investments") and #22 
("Possible Lack of Diversification") on pages 10-11 of the Prospectus. 

   As required by the Trust Agreement, the Trust has received an MAI 
appraisal which indicates that the principal amount of the Rolling Ridge 
Bonds is less than 85% of the appraised value of the Project. It should be 
recognized that appraised values are opinions and, as such, may not represent 
the true worth or realizable value of the property being appraised. 
    

   Payment Terms 

   
   The Rolling Ridge Bonds bear a fixed Current Interest Rate of 9.0% per 
annum, payable monthly in arrears, together with Contingent Interest. After 
payment of the fixed Current Interest, Contingent Interest is payable out of 
(i) 30% of net property cash flow and (ii) 25% of net sale or repayment 
proceeds (which may in certain circumstances when no sale proceeds are 
received be measured by fair market value) over repayment of outstanding 
principal, until the Borrower has paid interest at a simple annual rate of 
16% over the term of the Rolling Ridge Bonds. 

   The Rolling Ridge Bonds have a term of 30 years and are subject to 
mandatory redemption, at the Trust's option, after ten years. The Borrower 
will be permitted two nine-month extensions. The principal of the Rolling 
Ridge Bonds will be payable upon sale or refinancing of the Project. 
Prepayment, in whole or in part, is prohibited during the first five years 
following the acquisition of the Rolling Ridge Bonds, except as described 
below. Prepayment in whole will be permitted thereafter subject to the 
payment of a premium. If prepaid during the sixth year, the premium is equal 
to 5% of the principal amount of the Rolling 
    

                                      5 
<PAGE>
 
Ridge Bonds outstanding at the time of prepayment. Thereafter, the premium 
will be reduced by 1% per year until the tenth year, when there will be no 
prepayment premium payable. 

   
   Notwithstanding the foregoing, a one-time assumption will be permitted 
without prepayment penalty or Contingent Interest payment otherwise due on 
sale or refinancing. Any such new assuming borrower may be rejected by the 
Manager in its sole discretion and an assumption fee equal to actual costs 
plus 1/2 of 1% of the outstanding principal amount will be due at the time of 
assumption. 
    

   Management Agent 

   The Jamboree Realty Corp. ("Jamboree") is and is expected to continue to 
be the property manager for Rolling Ridge for an annual fee equal to 4% of 
gross rental revenues. Jamboree is not affiliated with the Manager or the 
Sponsor. 

   Description of the Property 

   
   Rolling Ridge consists of 110 apartment units contained in 8 garden-style 
buildings. Rolling Ridge was originally completed in 1985 and, as of July 2, 
1996, is 95% occupied. 
    

   Each apartment unit in Rolling Ridge contains a deck or patio, 
wall-to-wall carpeting, garbage disposal, dishwasher, central 
air-conditioning and mini-blinds. The Project's amenities include a swimming 
pool, spa, tot lot and covered parking. 

   Lease terms on the apartment units of Rolling Ridge range from six to 
twelve months. The type and number of apartment units together with their 
projected monthly rents are as follows: 

<TABLE>
<CAPTION>
                                          Approximate      Contracted 
     Number of Units     Type of Unit     Square Feet     Monthly Rent 
    ----------------     -------------    ------------   --------------- 
            <S>            <C>                <C>           <C>
            44             2BR/2BA            875           $690-$730 
            66             2BR/2BA            950           $655-$695 
</TABLE>

   
For the past five years. The average annual occupancy and rental rate of the 
Project has been as follows: 
    

<TABLE>
<CAPTION>
                        Average Annual       Average Annual 
               Year        Occupancy       Rental Rate per S/F 
               ----     --------------     ------------------- 
               <S>           <C>                <C>
               1991          97.74%             $8.42 
               1992          95.19%             $8.51 
               1993          97.12%             $8.60 
               1994          97.96%             $8.70 
               1995          97.49%             $9.05 
</TABLE>

   
   Rent Regulations 

   The Project is currently subject to the Issuer's rent regulations which 
require that 20% of the apartment units be set aside for lower income 
tenants. "Lower Income Tenants" are defined as those earning no more than 80% 
of the area median income. In addition, rents payable by Lower Income Tenants 
may not exceed 30% of 80% of the area median income. Upon achievement of net 
operating income at, or in excess of, 124% of debt service requirements for 
twenty-four consecutive months, 50% of the apartment units set aside for 
Lower Income Tenants will be set aside for those earnings no more than 50% of 
the area median income and rents not to exceed 30% of 50% of the area median 
income. The Project will be released from the 50% of median income 
requirement in the event net operating income falls below 115% of debt 
service requirements. 
    

   Location & Market 

   Rolling Ridge Apartments is located in Chino Hills, California, a newly 
incorporated city located in Southwestern San Bernardino County. Chino Hills 
is an upper income community and the immediate neighborhood consists of 
predominantly high-end single family homes. 

                                      6 
<PAGE>
Competition 

   
   Rolling Ridge competes with the Portofino Apartments which is located 
across the street. There are three to four other properties in the submarket 
that are comparable to Rolling Ridge in terms of unit mix, rental rates and 
property amenities. Jamboree reports that all competing properties exhibit 
low vacancy rates. Because of high property taxes, new development is 
difficult, thereby minimizing additional competition. 
    

   Real Estate Taxes 

   
   It is estimated that annual real estate taxes with respect to Rolling 
Ridge will be approximately $121,878 in 1996. 

   Fees 

   In connection with the selection and acquisition of the Rolling Ridge 
Bonds, the Manager did not receive any Mortgage Loan Placement Fees from the 
Borrower. However, the Manager is entitled to receive from the Trust (i) a 
Bond Selection Fee and (ii) an Acquisition Expense Allowance in the amounts 
described under "First Mortgage Bonds and Tax-Exempt Securities" above. 

Identified First Mortgage Bond Investments 

Villa Vista Apartments 

   General 

   On May 22, 1996, the Trust executed a letter of intent to purchase 
tax-exempt First Mortgage Bonds (as hereinafter referred to in this 
Supplement, the "Villa Vista Bonds") in an approximate principal amount of 
$3,300,000. The Villa Vista Bonds are expected to be issued by the City of 
Barstow, California (the "Issuer") and secured by a first mortgage and 
mortgage loan on Villa Vista Apartments (the "Project" or "Villa Vista"), a 
development consisting of 136 apartment units in Barstow, California. Villa 
Vista is owned and operated by Villa Vista Limited Partnership. 

   THE TRUST HAS EXECUTED A LETTER OF INTENT TO PURCHASE TAX-EXEMPT FIRST 
MORTGAGE BONDS AS DESCRIBED ABOVE. IT SHOULD BE UNDERSTOOD THAT THE INITIAL 
DISCLOSURE OF ANY PROPOSED INVESTMENT CANNOT BE RELIED UPON AS AN ASSURANCE 
THAT THE TRUST WILL ULTIMATELY CONSUMMATE SUCH PROPOSED INVESTMENT OR THAT 
THE INFORMATION PROVIDED CONCERNING THE PROPOSED INVESTMENT WILL NOT CHANGE 
BETWEEN THE DATE OF THIS SUPPLEMENT AND THE ACTUAL INVESTMENT. 

   Payment Terms 

   The Villa Vista Bonds that will be used to refinance the Project, will be 
restructured to meet the Trust's investment criteria and are expected to bear 
a fixed Current Interest Rate of 9.0% per annum, payable monthly in arrears, 
together with Contingent Interest. The Trust expects that, after payment of 
the fixed Current Interest, Contingent Interest will be payable out of (i) 
30% of net property cash flow and (ii) 30% of net sale or repayment proceeds 
(which may in certain circumstances when no sale proceeds are received be 
measured by fair market value) over repayment of outstanding principal, until 
the Borrower has paid interest at a simple annual rate of 16% over the term 
of the Villa Vista Bonds. The Trust has been informed that, as of the date 
hereof, the Borrower is current with respect to all payments of principal and 
interest. 

   The Trust expects that the principal of the Villa Vista Bonds will be 
payable upon sale or refinancing of the Project. It is expected that 
prepayment, in whole or in part, will be prohibited during the first five 
years following the acquisition of the Villa Vista Bonds, except as described 
below. Prepayment in whole will be permitted thereafter subject to the 
payment of a premium. If prepaid during the sixth year, the premium is 
expected to equal 5% of the principal amount of the Villa Vista Bonds 
outstanding at the time of prepayment. Thereafter, the premium will be 
reduced by 1% per year until the tenth year, when there will be no prepayment 
premium payable. 

   Management Agent 

   The Dana Management Company is and is expected to continue to be the 
property manager for Villa Vista for an annual fee equal to 4% of gross 
rental revenues. Dana Management Company is not affilitated with the Manager 
or the Sponsor. 
    

                                      7 
<PAGE>
   
   Description of the Property 

   Villa Vista consists of 136 apartment units contained in 13 buildings 
situated on 5.24 acres. Villa Vista was originally completed in 1985 and as 
of May, 1996 is 99.5% occupied. 

   Each apartment unit in Villa Vista contains a walk-in closet, wall-to-wall 
carpeting and central air conditioning. The Project's amenities include a 
swimming pool and two laundry rooms. 

   Lease terms on the apartment units of Villa Vista are month to month. The 
average rental income per square foot for the one-year period ending December 
31, 1995 was $6.54. The type and number of apartment units together with 
their projected monthly rents are as follows: 
    

<TABLE>
<CAPTION>
                                           Contracted Monthly         Approximate 
  Number of Units       Type of Unit              Rent                Square Feet 
  ---------------       -------------      -----------------         ------------- 
        <S>                <C>                 <C>                        <C> 
        16                 Studio              $    310                   506 
        80                  1 BR               $395/405                   672 
         8                  1 BR               $    380                   633 
        16                  2 BR               $    465                   879 
        16                  2 BR               $    450                   869 
</TABLE>

   
   Location & Market 

   Villa Vista, located in Barstow, California, is a community of about 
22,000 and is in northern San Bernardino County. It is located at the 
juncture of Interstates 15 and 40 between Los Angeles and Las Vegas and 
serves as an important transportation center. It is also home to the Fort 
Irwin National Training Center. 

   Competition 

   There are six properties of similar size and age as Villa Vista that are 
in direct competition with the property. 

   Real Estate Taxes 

   It is estimated that annual real estate taxes with respect to Villa Vista 
will be approximately $73,454 for 1996. 

   Fees 

   In connection with the selection and acquisition of the Villa Vista Bonds, 
the Manager will not receive any Mortgage Loan Placement Fees from the 
Borrower. However, the Manager is entitled to receive from the Trust (i) a 
Bond Selection Fee and an Acquisition Expense Allowance in the amounts 
described under "First Mortgage Bonds and Tax-Exempt Securities" above. 

Lake Crystal Apartments 
    

   As noted previously, on January 9, 1995 the Trust executed a letter of 
intent to purchase First Mortgage Bonds (the "Lake Crystal Bonds") in an 
approximate aggregate principal amount of $9,600,000. The Lake Crystal Bonds 
were expected to be issued by the Housing Finance Authority of Palm Beach and 
secured by a first mortgage and mortgage loan on Lake Crystal Apartments, a 
development consisting of 304 apartment units in West Palm Beach, Florida. 
The Trust was unable to reach a satisfactory agreement with the developer 
concerning capital improvements and other business issues which arose as a 
result of the Manager's due diligence. The above noted letter of intent has 
expired and is of no further effect and all negotiations with the developer 
have been discontinued. 

   
Tax-Exempt Securities 

   On May 3, 1995 the Trust used a portion of the Net Proceeds of the 
Offering to purchase a Topeka, Kansas General Obligation Tax-Exempt Bond (the 
"Kansas Bond") from Smith Barney. The Kansas Bond, which had a principal face 
value of $200,000 and interest rate of 9.25%, was purchased at the premium 
price of 101.124% or $202,480 and matured on August 1, 1995. The yield to 
maturity of the Kansas Bond was 4.104%. 
    

                                      8 
<PAGE>
   On September 19, 1995 the Trust used a portion of the proceeds from the
Kansas Bond to purchase a New York State Environmental Tax-Exempt Bond (the "New
York Bond") from Smith Barney. The bond, which had a principal face value of
$200,000 and interest rate of 4.4%, was purchased at the premium price of
100.116% or $200,232 and matured on November 15, 1995. The yield to maturity of
the New York Bond was 3.506%.

   
   On December 12, 1995 the Trust used a portion of the proceeds from the New 
York Bond to purchase a Philadelphia Penn Refunding General Obligation 
Tax-Exempt Bond (the "Penn Bond") from Wheat First Butcher Singer. The bond 
which had a principal face value of $200,000 and interest rate of 8.25%, was 
purchased at the premium price of 102.796% or $205,592 and matured on 
February 15, 1996. The yield to maturity of the Penn Bond was 3.291%. 
    


                           SUMMARY OF THE OFFERING 

   On page 4 of the Prospectus, in the subsection "Distributions," the first 
sentence is replaced with: 

   The Trust will begin making Cash Distributions from Cash Flow, if 
available, within 45 days after the end of the first calendar quarter in 
which investors are accepted as Shareholders. 

                                     *** 

   
                                 RISK FACTORS 

   Possible Lack of Diversification. Reference is made to the section of the 
Prospectus captioned, "Risk Factors--Business Risks--Possible Lack of 
Diversification" (p. 11) which provides disclosure with respect to the risk 
associated with lack of diversification. To date the Trust has acquired only 
two First Mortgage Bonds and is currently negotiating for the purchase of one 
additional First Mortgage Bond. However, there can be no assurance that such 
negotiations will result in the consummation by the Trust of such 
transaction. In addition, although it is the intention of the Trust to 
further diversify its portfolio of First Mortgage Bonds, there can be no 
assurance that the Trust will be able (i) to raise significant additional 
proceeds and, therefore, (ii) to further diversify its portfolio, prior to 
the expiration of the offering period. If, as is likely, the Trust is unable 
to obtain subscriptions for the maximum number of Shares offered, the Trust 
will acquire fewer First Mortgage Bonds than it otherwise would, thus 
achieving less diversification of its investments. 
    

                            TERMS OF THE OFFERING 

   Certain states which have investor suitability standards which are 
different from those set forth in the Prospectus are noted by sticker 
supplement where appropriate. 
                                     *** 

                           MANAGEMENT COMPENSATION 

   This section has been revised to implement a deferral of one-half of the 
Special Distribution that the Manager is to receive. Specifically, one-half 
of the Special Distribution will be payable on a deferred basis out of Sale 
or Repayment Proceeds rather than out of Adjusted Cash From Operations. The 
deferred portion of the Special Distribution as it relates to Sale or 
Repayment Proceeds from the Disposition of a First Mortgage Bond will be 
payable only with respect to Sale or Repayment Proceeds in excess of the 
price at which the Trust purchased such First Mortgage Bond. As a consequence 
of this change, conforming changes have been made to each of the following 
sections, as reflected below: "Summary of the Offering," "Management 
Compensation," "Income and Losses and Cash Distributions," "Glossary" and 
"Trust Agreement." 

   In addition, the Property Management and Insurance Brokerage 
Fees--previously described in the footnotes to the Management Compensation 
Table and in the Trust Agreement--have been placed in the Management 
Compensation Table proper. 

                                      9 
<PAGE>
 
These specific changes are made to reflect the above: 

   
Summary of the Offering 
    

   On page 4 of the Prospectus under the subsection "Distribution of Sale or 
Repayment Proceeds", the lead-in is replaced with: 

   Distribution of Sale or Repayment Proceeds: After payment of the Special 
Distribution of Sale or Repayment Proceeds, Sale or Repayment Proceeds will 
be distributed: 

   
Management Compensation 

   On page 17 of the Prospectus, the second sentence of the first paragraph 
of this section is replaced with: 

   Other than as set forth in the following table (including the footnotes 
thereto) and in Paragraph 9.1 of the Trust Agreement (applying to 
compensation, prices or fees for services in extraordinary circumstances), no 
compensation (directly or indirectly) is to be paid to the Manager and its 
Affiliates. 
    

   In addition, the following changes are made to the table in this section, 
which begins on page 17 of the Prospectus: 

   (i) The following entries are added under "Operating Stage": 

<TABLE>
<S>                              <C>                                                             <C>
 Manager or its Affiliates       Property Management Fee (if the Manager or its Affiliates       Not determinable at this time. (7)
                                 ever provide property management services with respect          
                                 to a Property) equal to the lesser of (i) fees which are         
                                 competitive for similar services in the same geographic          
                                 area or (ii) 5% of the annual gross revenues of the relevant 
                                 Property, which fees shall include all rent-up, leasing          
                                 and re-leasing fees, bonuses and leasing-related services        
                                 paid to any person, bookkeeping services and fees paid           
                                 to non- related persons for property management services         
                                 (6).                                                             
                                                                                                  
Manager or its Affiliates        Insurance Brokerage Fee (if the Manager or its Affiliates       Not determinable at this time. (7)
                                 ever provide insurance brokerage services with respect           
                                 to a Property) equal to no greater than the lowest quote         
                                 obtained from two unaffiliated insurance agencies, with          
                                 comparable coverage and terms. (6)                               
</TABLE>

   (ii) The entry "Special Distribution of Adjusted Cash From Operations" 
under "Operating Stage" is changed to "Special Distribution" and the first 
three sentences of footnote (8) on page 20 of the Prospectus are replaced 
with the following: 

   The Special Distribution is payable to the Manager for managing the Trust 
and its portfolio of First Mortgage Bonds and Tax-Exempt Securities. The 
Special Distribution shall be calculated on the Total Invested Assets as of 
the last day of each quarter. With respect to First Mortgage Bonds, the 
Special Distribution shall be paid only with respect to First Mortgage Bonds 
held by the Trust for at least one full quarter and only with respect to 
those First Mortgage Bonds which have achieved a return for the respective 
quarter of not less than 7.25% per annum based upon actual collections 
received not later than 60 days after the end of each such respective 
quarter. With respect to the Disposition of a First Mortgage Bond, the 
Manager shall receive the Special Distribution of Sale or Repayment Proceeds 
(see below) only with respect to Sale or Repayment Proceeds in excess of the 
price at which the Trust purchased such First Mortgage Bond. One-half of the 
Special Distribution, constituting 

                                      10 
<PAGE>
 
the Special Distribution of Adjusted Cash From Operations, shall be payable 
quarterly and one-half, constituting the Special Distribution of Sale or 
Repayment Proceeds, shall be payable as provided under "Liquidation Stage" 
below. 

   (iii) The following lead-in is added to the entry "Subordinated Incentive 
Fee" under "Liquidation Stage" on page 18 of the Prospectus: 

   After payment of the Special Distribution of Sale or Repayment 
Proceeds(8), . . . 

   
Income and Losses and Cash Distributions 
    

   On page 48 of the Prospectus, under the subsection "Sale or Repayment 
Proceeds", the seventh, eighth and ninth lines of the second paragraph are 
replaced with: 

   . . . date and will be distributed at such time as the Manager, in its 
sole discretion, determines, to the Manager as payment for the Special 
Distribution of Sale or Repayment Proceeds, then in the following order of 
priority: 

   
Glossary 
    

   The definition of "Special Distribution" is deleted and the following new 
definitions are added to the Glossary: 

   "Special Distribution" shall mean the Special Distribution of Adjusted 
Cash from Operations and the Special Distribution of Sale or Repayment 
Proceeds. 

   "Special Distribution of Adjusted Cash From Operations" shall mean the 
amount payable to the Manager pursuant to Paragraph 11.10.1 of the Trust 
Agreement. 

   "Special Distribution of Sale or Repayment Proceeds" shall mean the amount 
payable to the Manager pursuant to Paragraphs 11.10.1 and 11.11 of the Trust 
Agreement. 

   
Trust Agreement 
    

   The Trust Agreement (which begins on page A-i of the Prospectus) has been 
revised and amended as follows: 

   (i) Paragraph 3. The definition of "Special Distribution" on page A-7 has 
been deleted and the following new definitions have been added to the Trust 
Agreement: 

   "Special Distribution" shall mean the Special Distribution of Adjusted 
Cash from Operations and the Special Distribution of Sale or Repayment 
Proceeds. 

   "Special Distribution of Adjusted Cash From Operations" shall mean the 
amount payable to the Manager pursuant to Paragraph 11.10.1. 

   "Special Distribution of Sale or Repayment Proceeds" shall mean the amount 
payable to the Manager pursuant to the provisions of Paragraphs 11.10.1 and 
11.11 of the Trust Agreement. 

   (ii) Paragraph 11.6.3. This Paragraph has been changed to the following: 

   11.6.3 Notwithstanding the provisions of Paragraphs 11.6.1 and 11.6.2, and 
subject to the provisions of Paragraph 11.9, Net Income arising from the 
occurrence of a Disposition shall be allocated (a) first, to all Owners 
having negative capital account balances in proportion to and to the extent 
of their respective negative capital account balances (in determining the 
balance in an Owner's capital account for purposes of this Paragraph 
11.6.3(a), such capital account shall be increased by the Owner's share of 
any Trust Minimum Gain and Shareholder Minimum Gain remaining at the close of 
the final period in respect of which such allocations are being made); (b) 
second, to the Manager, in an amount equal to the Special Distribution of 
Sale or Repayment Proceeds distributed to the Manager; (c) then, 1% to the 
Manager and 99% to the Shareholders until the capital account balance of each 
Shareholder (determined after making the allocation described in Paragraph 
11.6.3(a) but before distributing the Sale or Repayment Proceeds attributable 
to such Disposition) is equal to his Adjusted Contribution; (d) fourth, 1% to 
the Manager and 99% to the Shareholders until the capital account balance of 
each Shareholder (determined after making the 

                                      11 
<PAGE>
 
allocation described in Paragraph 11.6.3(a) and Paragraph 11.6.3(b) but 
before distributing the Sale or Repayment Proceeds attributable to such 
Disposition) is equal to the sum of such Shareholder's (i) Adjusted 
Contribution, plus (ii) Shareholder Return (less prior distributions in 
repayment thereof); and (e) the remainder of such Net Income, if any, 1% to 
the Manager and 99% to the Shareholders. 

   (iii) Paragraph 11.10.1. This Paragraph has been changed to the following: 

   
   11.10.1 The Manager shall be entitled to receive a Special Distribution 
equal to .5% per annum of the Total Invested Assets from the date of the 
first investment in First Mortgage Bonds or Tax-Exempt Securities; provided 
that, with respect to First Mortgage Bonds, the Manager shall receive the 
Special Distribution only with respect to those First Mortgage Bonds held by 
the Trust for at least one full quarter and only with respect to those First 
Mortgage Bonds which have achieved a return for the respective quarter of not 
less than 7.25% per annum based upon actual collections received not later 
than 60 days after each such quarter; and provided further that, with respect 
to the Disposition of a First Mortgage Bond, the Manager shall receive the 
Special Distribution of Sale or Repayment Proceeds (see below) only with 
respect to Sale or Repayment Proceeds in excess of the price at which the 
Trust purchased such First Mortgage Bond. One-half of the Special 
Distribution, constituting the Special Distribution of Adjusted Cash From 
Operations, shall be payable quarterly and one-half, constituting the Special 
Distribution of Sale or Repayment Proceeds, shall be payable as provided in 
Paragraph 11.11 below. 
    

   (iv) Paragraph 11.10.2. The reference to the "Special Distribution" has 
been changed to the "Special Distribution of Adjusted Cash From Operations". 
(v) Paragraph 11.11. The lead-in has been changed to the following: 

   11.11 Distributions of Sale or Repayment Proceeds. After payment of the 
Special Distribution of Sale or Repayment Proceeds, Sale or Repayment 
Proceeds shall be distributed as follows: 

   In addition, the following changes have been made: 

   (i) Paragraph 9.1. This Paragraph has been revised and amended by adding a 
sentence to the end of the first paragraph: 

   Extraordinary circumstances would only be presumed where there is an 
emergency situation requiring immediate action by the Manager, and the 
service is not immediately available from unaffiliated parties. Extraordinary 
circumstances shall, in no event, include general and administrative 
expenses, except as otherwise provided in this Paragraph 9.1. 

   (ii) Paragraph 15.4.8. This Paragraph has been revised and amended in its 
entirety as follows: 

   15.4.8 cause the Trust to invest in a First Mortgage Bond secured by a 
Mortgage Loan on any one Property if the aggregate amount of all mortgage 
loans outstanding on the Property, including the principal amount of the 
Mortgage Loan, would exceed an amount equal to 85% of the appraised value of 
the Property, as determined by an independent appraiser, except where the 
Trust has purchased a First Mortgage Bond at a price that is no more than 85% 
of the value of the underlying Property notwithstanding that the face amount 
of the outstanding mortgage loans with respect to the Property exceeds 85% of 
the value of the underlying Property, provided that any loans relating to the 
Property which are advanced by third parties (and which cause the aggregate 
amount of all mortgage loans outstanding on the Property to exceed 85% of the 
appraised value of the Property) are subordinated to the Trust's investment 
and do not entitle such third party lender to any rights upon default until 
after the Trust's First Mortgage Bond and related Mortgage Loan with respect 
to such Property have been repaid; 

                                     *** 

                                      12 
<PAGE>
                           PRIOR PERFORMANCE SUMMARY

   The information in this section should not be considered as indicative of 
possible capitalization or operations of the Trust, because many of the 
programs described herein have different structures from the Trust, and only 
three of the six programs with investment objectives similar to those of the 
Trust have invested in insured or guaranteed mortgage loans. The inclusion of 
this information in the Prospectus does not imply or indicate that the Trust 
will make comparable investments and does not imply or indicate that 
purchasers of the Shares will experience returns comparable to those 
experienced by investors in the partnerships described herein. 

   
General 
    

   Affiliates of Related have, since 1972, sponsored numerous programs which 
invest directly or indirectly in real estate. During the last ten years, such 
Affiliates have sponsored a total of 39 programs: six publicly-offered 
financing programs, 13 publicly-offered programs which invest directly in 
real estate and 20 privately-offered programs which invest directly in real 
estate. 

   
Summary of Public Financing Programs 
    

   During the ten-year period ended December 31, 1995, the six 
publicly-offered public financing real estate limited partnerships sponsored 
by Affiliates of Related have raised in the aggregate approximately 
$568,537,000 from approximately 32,390 investors. These programs have 
acquired with initial proceeds 32 first mortgage bonds secured by first 
mortgage loans in the principal amount of $348,602,428 and 15 FHA coinsured 
or insured mortgages in the principal amount of $122,125,013, six REMIC 
certificates aggregating a purchase price of $9,762,793 and three GNMA 
certificates aggregating a purchase price of $8,532,847. Of the underlying 45 
properties (two of the public partnerships each purchased a portion of an 
issuance of first mortgage bonds on a single residential property), eight are 
located in the central region, one in the east, three in the north central 
region, two in the northeast, four in the northwest, three in the south, 18 
in the southeast, and six in the southwest. All of the underlying properties 
are residential multifamily apartment complexes. Based on the aggregate 
principal amount, 14% of the properties were existing and 86% were under 
construction or to be constructed at the time of acquisition. 

   Certain of the publicly-offered financing programs have experienced 
adverse developments. (See "Public Financing Programs", below). Due to the 
adverse developments experienced by these programs, cash available for 
distribution has been less than what it otherwise would have been. 

   
Summary of Public Real Estate Limited Partnerships 
    

   During the ten-year period ended December 31, 1995, the 13 
publicly-offered real estate limited partnerships sponsored by Affiliates of 
Related have raised in the aggregate approximately $839,966,000 from 
approximately 60,890 investors. These programs have acquired directly or 
purchased interests in limited partnerships which own a total of 306 
underlying properties (there are six residential properties that are shared 
between two public partnerships) with an aggregate investment of 
approximately $1,756,829,214. These properties are located in 11 geographic 
regions of the United States and the Commonwealth of Puerto Rico. Twenty-two 
are located in the south, 12 in the south central region, 70 in the 
southeast, 78 in the northeast, 10 in the northwest, 17 in the southwest, 
nine in the west, 20 in the central region, 24 in the east, 14 in the east 
central region, 20 in the north central region, and 10 in the Commonwealth of 
Puerto Rico. None of the properties included in such figures has been sold. 
Of the properties acquired, 292 are residential and 14 are commercial. Based 
on aggregate purchase price, 45% of the properties were existing and 55% were 
under construction or to be constructed at the time of acquisition. Certain 
of the publicly-offered real estate limited partnerships have experienced 
adverse developments. See "Public Real Estate Limited Partnerships" below. 
   
Summary of Private Real Estate Limited Partnerships 
    
   During the ten-year period ended December 31, 1995, Affiliates of Related 
have raised approximately $1,852,500 from approximately 30 investors in one 
privately-offered real estate limited partnership formed to invest, as a 
limited partner, in other limited partnerships which own and operate existing 
multifamily rental housing projects that are financed and operated with 
assistance from state and city governments. This program has acquired an 
interest in one property which has a purchase price of approximately 
$7,549,445. 

   This property is located in the northeast region of the United States and 
was under construction at the time of acquisition. This private real estate 
limited partnership is continuing to meet its investment objective of 
providing tax losses to its investors. 

                                      13 
<PAGE>
 
   During the ten-year period ended December 31, 1995, Affiliates of Related
have raised in the aggregate approximately $697,300,952 from approximately 210
investors in 19 privately-offered real estate limited partnerships formed to
invest in local limited partnerships owning apartment complexes that are
eligible for the low-income housing tax credit. These programs have purchased or
have acquired interests in a total of 84 underlying properties (there are two
residential properties that are shared between two private partnerships) which
have an aggregate purchase price of $892,319,434. These properties are located
in eight geographic regions of the United States. Nineteen are located in the
southeast, 22 in the southwest, 11 in the east, one in the central region, five
in the east central region, six in the north central region, 13 in the northeast
and seven in the northwest. Based on aggregate purchase price, 53% of the
properties were existing and 47% were newly constructed or under construction at
the time of acquisition.

   
Comparison of Investment Objectives 
    

   Although only one of the prior programs sponsored by Affiliates of Related 
was structured as a real estate investment trust, the investment objectives 
of all six of the public financing programs are similar to those of the 
Trust. The one public financing program structured as a real estate 
investment trust was formed to invest primarily in insured or guaranteed 
mortgage investments and it originates or acquires mortgage loans on 
multifamily residential properties and health care facilities. Two other 
public financing programs were formed to invest in insured or guaranteed 
mortgage investments and both programs originate or acquire interests in 
first mortgage construction and permanent loans that finance or refinance 
multifamily residential rental properties or retirement communities that have 
been or will be developed or substantially rehabilitated. The remaining three 
public financing programs were formed to invest in a portfolio of tax-exempt 
participating first mortgage bonds issued by various state or local 
governments or their agencies or authorities. The investment objectives of 
these three programs are similar to those of the Trust in that the bonds are 
primarily secured by first mortgage loans on multifamily residential 
apartments, although such programs are providing distributions that are 
exempt from federal income taxation and were, therefore, not offered to 
tax-exempt investors. All of the public financing programs sponsored by 
Affiliates of Related seek to provide quarterly distributions from adjusted 
cash from operations and to provide additional distributions arising from 
participations in the cash flow of and the sale or refinancing proceeds of an 
underlying property. The investment objectives of the other public and 
private real estate limited partnerships are not similar to those of the 
Trust in that they invest directly or indirectly in residential or commercial 
real estate. 

   
Public Financing Programs 
    

   Summit Tax Exempt Bond Fund, L.P. ("Summit Tax I"), Summit Tax Exempt L.P. 
II ("Summit Tax II") and Summit Tax Exempt L.P. III ("Summit Tax III") 
comprise a series of public financing programs, each formed to invest in a 
portfolio of tax-exempt participating first mortgage bonds issued by various 
state or local governments or their agencies or authorities. 

   The Summit Tax I bonds are secured by first mortgage loans on multifamily 
residential apartments developed by third party developers. The Summit Tax II 
and Summit Tax III bonds are secured by first mortgage loans on multifamily 
residential apartments or retirement community projects developed by third 
party developers or by Affiliates of the Advisor. 

   Summit Tax I commenced its offering on February 19, 1986 and, as of its 
final closing on March 20, 1986, had raised approximately $158,125,000 from 
approximately 7,360 investors. Summit Tax I has purchased eleven first 
mortgage bonds ("FMBs") in the aggregate principal amount of $134,027,428 
secured by mortgage loans on apartment complexes located in California (2), 
Florida (1), Georgia (1), Minnesota (1), Missouri (2), Pennsylvania (1), 
South Carolina (2) and Texas (1). All eleven properties are completed and 
have reached stabilized occupancy. Original stated base interest rates on the 
FMBs ranged from 8.0% to 8.5%. 

   For certain properties collateralizing FMBs (The Mansion, High Pointe 
Club, Cypress Run, Greenway Manor, Cedar Creek, Clarendon Hills, Martin's 
Creek and East Ridge) the original owners of the underlying properties were 
replaced by Affiliates of the Related General Partner who have not made 
equity investments in the underlying properties, but have assumed the 
day-to-day responsibilities and obligations of operating the underlying 
properties as a result of Summit Tax I exercising its remedies as a lender 
under the terms of the loan documents. 

   Currently three of these properties (High Pointe Club, Cedar Creek and 
Greenway Manor) are still held by an affiliate of the general partner of 
Summit Tax I and buyers are being sought for these properties who would make 
equity investments in the underlying properties and assume the first 

                                      14 
<PAGE>
mortgage obligations of the respective bonds. Reduced rates of interest are 
currently being paid to Summit Tax I by the High Pointe Club and Cedar Creek 
properties, based on cash flow generated by each property's operations; 
however, Greenway is currently paying a rate equal to 9%. In addition, High 
Pointe Club obtained additional third-party financing in 1990 to pay for 
construction cost overruns in the amount of $3,250,000 secured by pari passu 
mortgage bonds. Pursuant to the terms of those bonds, available cash flow 
after paying operating expenses from this property is first applied to 
satisfy interest due on the additional financing then applied to interest due 
to Summit Tax I. Four properties (The Mansion, Clarendon Hills, Martin's 
Creek and East Ridge) have been subsequently sold to various third-party 
borrowers. In conjunction with the sale of three of such properties 
(Clarendon Hills, Martin's Creek and East Ridge) in 1990 and 1992, such loans 
were modified, currently calling for minimum debt service payments of 5.52%, 
7.25% and 7.25%, respectively. These properties nevertheless are paying on an 
annually adjusted basis approximately 5.52%, 7.25% and 7.25%, respectively. 
The Mansion loan, which was modified in 1994 is currently paying a rate equal 
to 5.7%. 

   Two other properties (North Glen and Thomas Lake) are in soft markets and 
are not generating sufficient revenues to pay the original stated debt 
service. Forbearance agreements have been entered into with the respective 
obligors of the FMBs which call for a partial deferral of interest, 
temporarily of up to 3.0% annually of the base rate. These deferrals are 
scheduled to decrease in annual scheduled increments. The difference between 
the minimum pay rate and the original stated rate is deferred and is payable 
from future available cash flow or ultimately from sale/refinancing proceeds. 
Currently these properties are paying interest at annual rates of 
approximately 6% and 8.53%, respectively. 
   
   Effective with the May 1, 1995 payment date, due to ongoing soft market 
conditions, Sunset Terrace began making payments based on the monthly net 
cash flow generated by the property in accordance with and pending a 
finalized forbearance agreement which became effective as of August 1, 1995. 
In accordance with the terms of this agreement, Sunset Terrace will pay 
interest to the extent of cash flow generated by the property. The difference 
between the pay rate and the stated rate is deferred and payable from 
available future cash flow. In addition, the owner has replaced the property 
manager with a new property manager who is an affiliate to the Related 
general partner. Other terms of the agreement call for the deed to be 
transferred to the partnership or its designee no later than January 30, 1997 
should the owner be unable to bring the loan fully current and all interest 
due and payable (including deferred base interest) on or before that date 
these and other obligations are secured by a guarantee from an affiliate of 
the owner. Currently, this property is paying interest at an annual rate of 
5%. 

   As a result of the failure to pay 1992 and 1993 real estate taxes, Summit 
Tax I initiated steps to enforce its rights and remedies on the Cypress Run 
property in July 1994 including acceleration of the loan and a $350,000 draw 
on an irrevocable letter of credit issued on behalf of the borrower. In 
response, on July 15, 1994, Cypress filed for bankruptcy under Chapter 11 of 
the United States Bankruptcy Code. On March 31, 1995 pursuant to a court 
order, the ownership of the Cypress Run property was transferred to an 
affiliate of the Related general partner which assumed the day to day 
responsibilities of running the property and obligations under the FMB. The 
property is currently paying a pay rate equal to 5.8%. Pursuant to the terms 
of the bond documents, approximately $348,000 of the proceeds received from 
the draw on the letter of credit has been recorded as a reduction of the FMB, 
with the balance applied as interest. 

   Summit Tax I has restated its 1995 and 1994 financial statements to reflect a
change in accounting treatment in order to comply with the provisions of
Statement of Financial Accounting Standards No. 115 in which Summit Tax I will
account for its investments in FMBs as debt securities. As such, effective
January 1, 1994, investments in FMBs are carried at their estimated fair values
resulting in realized losses being included in earnings while unrealized gains
and losses are reported as a separate component of partners' equity. The
cumulative effects of adopting this accounting treatment is (i) a cost basis
adjustment downward of approximately 1.4% of original aggregate principal amount
invested in FMBs by Summit Tax I and (ii) a cumulative unrealized holding gain
of approximately 2.5% of the original aggregate principal amount invested in
FMBs by Summit Tax I as of December 31, 1995.

   The unrealized holding gains and losses as determined by Summit Tax I 
management is a temporary adjustment and does not affect the cash flow 
generated from properties' operations, distributions and the financial 
obligation under the FMBs. However, when Summit Tax I determines that the 
decline in the fair value of the FMBs is other than temporary, based on 
current information and events, and it is probable that Summit Tax I will be 
unable to collect all amounts due 
    
                                      15 
<PAGE>
   
according to the existing contractual terms of the bonds, such impairment 
will result in the cost basis of the bond being written down to its current 
estimated fair value, with the amount of this impairment being accounted for 
as a realized loss. 

   Because the FMBs are not readily marketable, Summit Tax I estimates fair 
value for each bond as the present value of its expected cash flows using an 
interest rate for comparable tax-exempt investment. This process is based 
upon projections of future economic events affecting the real estate 
collateralizing the bonds, such as property occupancy rates, rental rates, 
operating cost inflation and market capitalization rates, and upon 
determination of an appropriate market rate of interest, all of which are 
based on good faith estimates and assumptions developed by Summit Tax I's 
management. Changes in the market conditions and circumstances may occur 
which cause these estimates and assumptions to change, therefore, actual 
results may vary from the estimates and the variance may be material. 
    

   Since inception, cash distributions have been funded from operating 
revenues, working capital reserves (return of capital), uninvested proceeds 
applied to working capital reserves (return of capital) and a loan from an 
affiliate of a general partner. As of December 31, 1995, the aggregate amount 
of distributions made over the past nine years representing a return of 
capital, in accordance with generally accepted accounting principles (which 
include amortization of deferred bond selection fees and financing fees), 
approximates 27% (which represents 14% of the gross proceeds raised by Summit 
Tax I). Distributions are currently being funded exclusively from operating 
revenues. 

   Summit Tax II commenced its public offering on July 7, 1986 and, as of its 
final closing on May 7, 1987, had raised approximately $183,032,000 from 
approximately 10,250 investors. Summit Tax II has purchased 16 FMBs in the 
aggregate principal amount of $162,125,000 secured by first mortgage loans on 
apartment complexes located in California (2), Georgia (1), Florida (3), Iowa 
(1), Minnesota (2), Missouri (2), South Carolina (1), Tennessee (1), and 
Washington (3) (including $2,500,000 of a $9,700,000 FMB issue in which 
Summit Tax III had acquired the remaining $7,200,000). There are 16 
properties securing FMBs and all properties have reached stabilized 
occupancies. The original stated base interest rates on all the FMBs was 
8.0%. 

   Three properties securing FMBs (The Lakes, Pelican Cove and Bay Club) are 
leased at rental rates which resulted in their making interest payments at 
less than the stated debt service on the bonds, and Summit Tax II has 
exercised its remedies as a lender under the terms of the loan documents and 
developers of such properties were replaced by Affiliates of the Related 
General Partner who have not made equity investments in the underlying 
properties, but have assumed the day-to-day responsibilities and obligations 
of operating the underlying properties. Two of these properties (Bay Club and 
The Lakes) were subsequently sold in 1990 and 1994, respectively, to third 
parties and the loan agreements related to such properties have been 
modified. The Bay Club agreement currently calls for minimum debt service 
payments of 7.25%. The property is currently paying an annualized rate of 
7.95%. The Lakes property has a minimum pay rate of 4.87%; however, the 
property paid minimum interest and contingent interest equal to an annualized 
rate of 5.55% in 1995. One property (Pelican Cove) is making interest 
payments to Summit Tax II based on cash flow generated from operations 
currently at 7.50%. The minimum interest rate on five other FMBs (Shannon 
Lakes, Bristol Village, Players Club, Suntree and Newport Village) has also 
been modified pursuant to forbearance agreements reached with the respective 
borrowers. These agreements called for initial temporary deferrals of up to 
2% of their respective base rates. Such annual deferrals are scheduled to 
decrease in annual scheduled increments. The difference between the minimum 
pay rate and the original stated rate is deferred and is payable from future 
cash flows or ultimately from sale/ refinancing proceeds. 

   Effective with the May 1, 1995 payment date, the owner of the Loveridge 
and Sunset Down properties began making interest payments based on monthly 
net cash flow generated by the properties in accordance with the terms of a 
pending agreement which became effective August 1, 1995. In accordance with 
the terms of the Sunset Down agreement, the owner will continue to pay debt 
service to the extent of cash flow from the property. The difference between 
the pay rate and stated rate is deferred and payable out of available future 
cash flow. In addition, pursuant to the agreement the owner replaced the 
property manager and leasing agent with a new property manager who is an 
affiliate of the Related general partner. Other terms of the agreement call 
for the deed to be transferred to the partnership or its designee no later 
than January 30, 1997 should the loan not be brought fully current on all 
interest due and payable (including deferred base interest) as of that date. 
These and other obligations are secured by a guarantee from an affiliate of 
the 

                                      16 
<PAGE>
 
   
owner. The property is currently paying debt service at a rate of 5%. 
Effective as of August 1, 1995 the owner of the Loveridge property 
transferred the deed to the property to an affiliate of the Related general 
partner for limited consideration. Pursuant to the agreement, the Related 
affiliate, which has not made an equity investment in the property, assumed 
the day to day responsibilities of running the property and the obligation 
under the loan. The property is currently paying debt service at a rate of 
5%. 

   Summit Tax II has restated its 1995 and 1994 financial statements to 
reflect a change in accounting treatment in order to comply with the 
provisions of Statement of Financial Accounting Standards No. 115 in which 
Summit Tax II will account for its investments in FMBs as debt securities. As 
such, effective January 1, 1994, investments in FMBs are carried at their 
estimated fair values resulting in realized losses being included in earnings 
while unrealized gains and losses are reported as a separate component of 
partners' equity. The cumulative effects of adopting this accounting is (i) a 
cost basis adjustment downward of approximately 1.5% of original aggregate 
principal amount invested in FMBs by Summit Tax II and (ii) a cumulative 
unrealized holding loss of approximately .19% of the original aggregate 
principal amount invested in FMBs by Summit Tax II as of December 31, 1995. 

   The unrealized holding gains and losses as determined by Summit Tax II 
management is a temporary adjustment and does not affect the cash flow 
generated from properties' operations, distributions and the financial 
obligation under the FMBs. However, when Summit Tax II determines that the 
decline in the fair value of the FMBs is other than temporary, based on 
current information and events, and it is probable that Summit Tax II will be 
unable to collect all amounts due according to the existing contractual terms 
of the bonds, such impairment will result in the cost basis of the bond being 
written down to its current estimated fair value, with the amount of this 
impairment being accounted for as a realized loss. 

   Because the FMBs are not readily marketable, Summit Tax II estimates fair 
value for each bond as the present value of its expected cash flows using an 
interest rate for comparable tax-exempt investment. This process is based 
upon projections of future economic events affecting the real estate 
collateralizing the bonds, such as property occupancy rates, rental rates, 
operating cost inflation and market capitalization rates, and upon 
determination of an appropriate market rate of interest, all of which are 
based on good faith estimates and assumptions developed by Summit Tax II's 
management. Changes in the market conditions and circumstances may occur 
which cause these estimates and assumptions to change, therefore, actual 
results may vary from the estimates and the variance may be material. 
    

   Since inception, cash distributions have been funded from operating 
revenues, working capital reserves (return of capital) and uninvested 
proceeds applied to working capital reserves (return of capital). As of 
December 31, 1995, the aggregate amount of distributions made over the past 
nine years representing a return of capital, in accordance with generally 
accepted accounting principles (which include amortization of deferred bond 
selection fees), approximates 6% (which represents 3% of the gross proceeds 
raised by Summit II). Distributions are currently being funded exclusively 
from operating revenues. 

   Summit Tax III commenced its public offering on June 10, 1987 and, as of 
its final closing on August 12, 1988, had raised approximately $61,633,000 
from approximately 3,220 investors. Summit Tax III has purchased five FMBs in 
the aggregate principal amount of $52,450,000 secured by first mortgage loans 
on apartment complexes located in California (2), Florida (1) and Georgia (2) 
(including $7,200,000 of a $9,700,000 first mortgage bond issue in which 
Summit Tax II had acquired the remaining $2,500,000). All 5 properties are 
completed and have reached stabilized occupancy. Original stated base 
interest rates on all FMBs were 8% annually. 

   Due to soft markets, forbearance agreements have been reached with 
developers of two of the properties (Player's Club and Lake Pointe). These 
agreements call for a temporary deferral of up to 2% of the original base 
interest rate. Such deferrals are scheduled to decrease in annual scheduled 
increments. The difference between the minimum pay rate and the original 
stated rate is deferred and is payable from future cash flows or ultimately 
from sale/refinancing proceeds. In addition, due to a soft market, a 
forbearance agreement has been reached with the developer of one property 
(Orchard Mill) calling for minimum interest payments equating to an annual 
rate of 5%. Payments currently equate to approximately a 5.7% annual rate. 

   Effective with the May 1, 1995 payment date, the Sunset Village and Sunset 
Creek properties began making interest payments based on monthly net cash 
flow generated by the 

                                      17 
<PAGE>
 
   
properties in accordance with a pending agreement. Pursuant to that 
agreement, effective August 1, 1995 the owner of Sunset Village and Sunset 
Creek transferred the deeds to the properties to an affiliate of the Related 
general partner for limited consideration. Pursuant to the agreement, the 
Related affiliate, which has not made an equity investment in the properties, 
assumed the day to day responsibilities of running the properties and the 
obligations under the loan. The partnership currently receives monthly net 
cash flow from the properties toward debt service at a 5% annualized rate. 

   Summit Tax III has restated its 1995 and 1994 financial statements to reflect
a change in accounting treatment in order to comply with the provisions of
Statement of Financial Accounting Standards No. 115 in which Summit Tax III will
account for its investments in FMBs as debt securities. As such, effective
January 1, 1994, investments in FMBs are carried at their estimated fair values
resulting in realized losses being included in earnings while unrealized gains
and losses are reported as a separate component of partners' equity. The
cumulative effects of adopting this accounting is (i) a cost basis adjustment
downward of approximately 8.6% of original aggregate principal amount invested
in FMBs by Summit Tax III and (ii) a cumulative unrealized holding gain of
approximately 1.8% of the original aggregate principal amount invested in FMBs
by Summit Tax III as of December 31, 1995.

   The unrealized holding gains and losses as determined by Summit Tax III 
management is a temporary adjustment and does not affect the cash flow 
generated from properties' operations, distributions and the financial 
obligation under the FMBs. However, when Summit Tax III determines that the 
decline in the fair value of the FMBs is other than temporary, based on 
current information and events, and it is probable that Summit Tax III will 
be unable to collect all amounts due according to the existing contractual 
terms of the bonds, such impairment will result in the cost basis of the bond 
being written down to its current estimated fair value, with the amount of 
this impairment being accounted for as a realized loss. 

   Because the FMBs are not readily marketable, Summit Tax III estimates fair 
value for each bond as the present value of its expected cash flows using an 
interest rate for comparable tax-exempt investment. This process is based 
upon projections of future economic events affecting the real estate 
collateralizing the bonds, such as property occupancy rates, rental rates, 
operating cost inflation and market capitalization rates, and upon 
determination of an appropriate market rate of interest, all of which are 
based on good faith estimates and assumptions developed by Summit Tax III's 
management. Changes in the market conditions and circumstances may occur 
which cause these estimates and assumptions to change, therefore, actual 
results may vary from the estimates and the variance may be material. 
    

   Since inception, cash distributions have been and are being funded from 
operating revenues, working capital reserves (return of capital) and 
uninvested proceeds applied to working capital reserves (return of capital). 
As of December 31, 1995, the aggregate amount of distributions made over the 
past eight and half years representing a return of capital, in accordance 
with generally accepted accounting principles (which include amortization of 
deferred bond selection fees and organizational costs), approximates 26% 
(which represents 14% of the gross proceeds raised by Summit III). 
Distributions are currently being funded from operating revenues and working 
capital reserves. 

   Eagle Insured L.P. ("Eagle") was formed to invest primarily in coinsured 
mortgage investments, including equity loans not to exceed 10% of the total 
loans. Eagle originated or acquired first mortgage construction and permanent 
loans underlying multifamily residential rental properties. Eagle commenced 
its offering on December 11, 1987 and, as of its final closing in June 1989, 
had raised approximately $52,822,000 from approximately 4,460 investors. 
Eagle purchased four coinsured mortgage loans in the aggregate principal 
amount of $46,628,800 on properties located in Georgia (1), Florida (2), and 
North Carolina (1). Three of the properties were under construction and one 
of the properties was existing at the time of the investment. All the 
properties financed by the first mortgage loans are at stabilized 
occupancies. With respect to the Cross Creek Apartments in Charlotte, North 
Carolina (aggregate commitment of $19,278,000), the principals of the 
original mortgagor have assigned all rights and property interest to Cross 
Creek of Columbia Inc. due to the inability to complete construction and 
lease up. On August 15, 1990, Eagle closed on an unsecured working capital 
line of credit for up to $4,000,000 from an unaffiliated lender to, among 
other purposes, make a loan to the replacement developer of Cross Creek to 
pay for costs to complete construction and to fund operating deficits. Eagle 
drew down $3,060,000 on this loan repaying approximately $222,000 of 
principal as of December 31, 1993. On January 31, 1994, the owners of one of 
the properties secur- 

                                      18 
<PAGE>
 
ing a first mortgage loan held by Eagle, Tivoli Lakes, sold its interest to 
an unaffiliated third party. The proceeds of the sale were used by the seller 
to fully repay its outstanding first mortgage loan from Eagle of $13,510,000 
and to repay its equity loan from Eagle of $1,523,000 together with 
prepayment penalties, interest and other fees totaling $453,000. On February 
7, 1994, Eagle used a portion of the repayment proceeds to fully repay the 
outstanding balance of $2,838,000 of its working capital line of credit. 
Cross Creek of Columbia Inc. continues to be liable to the Partnership for 
the full $3,000,000 and interest thereon. 

   Since inception, cash distributions have been funded from revenues, 
working capital reserves (return of capital), uninvested proceeds applied to 
working capital reserves (return of capital) and net proceeds from the 
repayment of one of the loans. As of December 31, 1995, the aggregate amount 
of distributions made over the past eight years representing a return of 
capital, in accordance with generally accepted accounting principles (which 
include amortization of deferred loan origination fees and principal payments 
received on mortgage loans), approximates 12% excluding 32% of repayment 
proceeds from a sale of one of the first mortgage loans in 1994. Such 
distributions represent 4% of the gross proceeds raised by Eagle. 
Distributions are currently being funded exclusively from revenues and 
repayment proceeds applied to working capital reserves. 

   Capital Mortgage Plus L.P. ("Capital") was formed primarily to invest in 
federally coinsured, insured or guaranteed mortgage investments, and 
additionally in uninsured equity loans not to exceed 10% of the total loans. 
Capital primarily has originated or acquired interests in first mortgage 
construction and permanent loans. The mortgages finance or refinance 
multifamily residential properties and retirement communities that have been 
or will be developed. Capital commenced its offering on May 10, 1989, and as 
of its final closing on May 23, 1991, Capital had raised approximately 
$36,733,000 from approximately 3,550 investors. Capital has invested in five 
insured mortgage investments of which two are coinsured mortgages in the 
aggregate principal amount of $14,398,825 and three are fully insured 
mortgages in the aggregate principal amount of $14,390,922. These mortgages, 
in the aggregate principal amount of $28,789,747, encumber multifamily 
residential rental properties located in Alabama (2), Iowa, Kansas and 
Oregon. All the properties are completed and have reached stabilized 
occupancy. One property (Mortensen Manor) has not been able to meet its 
obligations of additional interest, and the Partnership has entered into a 
modification agreement with the borrower, which calls for a reduction in 
additional interest payable of approximately 1.4% annually, effective January 
1995. 

   Since inception, cash distributions have been funded from revenues and 
working capital reserves (return of capital). As of December 31, 1995, the 
aggregate amount of distributions made over the past four years representing 
a return of capital, in accordance with generally accepted accounting 
principles (which includes amortization of acquisition expenses and equity 
loans and principal payments received on mortgage loans), approximates 24% 
(which represents 10% of the gross proceeds raised by Capital). Distributions 
are currently being funded from operating revenues and working capital 
reserves. 

   American Mortgage Investors Trust ("AMIT") was formed to invest primarily 
in federally insured or guaranteed mortgage investments. In addition, up to 
7% of AMIT's portfolio may be comprised of uninsured loans made directly to 
the developers or sponsors or principals of the owner of the developments. 
AMIT commenced its offering on March 29, 1993 and as of its final closing on 
November 30, 1994, AMIT had raised $76,192,000 (excluding volume discounts of 
$40,575) from approximately 3,470 investors. AMIT has invested in five 
insured mortgage loans in the aggregate principal amount of $43,328,642 on 
multifamily residential real estate properties located in Connecticut (1), 
Illinois (1), South Carolina (1) and Texas (2). Three properties are complete 
and have reached stabilized occupancy and two are under construction. In 
addition, AMIT initially purchased six REMIC Certificates having an aggregate 
purchase price of $9,672,793, three GNMA Certificates having an aggregate 
purchase price of $8,532,847 and one FHA Insured Project Loan having an 
aggregate purchase price of $3,377,824. One REMIC certificate was sold on May 
5, 1994 and the balance was sold on October 11, 1994. A loss of $143,605 was 
recorded on these sales, of which the advisor has undertaken to reimburse the 
program $93,979 of these losses. 

   Since inception, cash distributions have been funded from cash collections 
of debt service payments, operating revenues and proceeds from disposition of 
investments. As of December 31, 1995, the aggregate amount of distributions 
made over the past two years representing a return of capital, in accordance 
with generally accepted accounting principles (which includes amortization of 
loan origination costs and organizational costs and principal payments 
received on 

                                      19 
<PAGE>
 
mortgage loans), approximates 44% (which represents 6% of the gross proceeds 
raised by AMIT). Distributions are currently being funded from cash 
collections of debt service payments and interest income through 
approximately the distribution date. 

   
Public Real Estate Limited Partnerships 
    

   The business of ten of the public real estate limited partnerships is to 
invest, as a limited partner, in other limited partnerships which own or 
lease and operate existing multifamily rental housing projects that are 
financed and/or operated with assistance from federal or state governments or 
agencies or through the issuance of tax-exempt bonds. 

   Cambridge Advantaged Properties Limited Partnership, formerly Hutton 
Advantaged Properties Limited Partnership ("CAP I"), as of its final closing 
on March 4, 1985, had raised $60,370,000 from approximately 4,450 investors. 
CAP I has purchased interests in 61 local limited partnerships which each own 
one existing apartment complex. Such apartment complexes are located in 
Alabama (15), Arkansas (8), California (2), Colorado (2), Florida (1), 
Georgia (3), Indiana (3), Kentucky (1), Massachusetts (3), Michigan (9), 
Missouri (1), North Carolina (2), Oregon (2), South Carolina (1), Texas (6), 
Virginia (1) and Washington (1). In connection with its investment in the 61 
local limited partnerships, CAP I made cash payments aggregating $36,308,345 
and issued 9-12% purchase money notes in the aggregate principal amount of 
$85,458,825. The 61 apartment complexes owned by the local limited 
partnerships were subject to outstanding mortgage indebtedness aggregating 
$112,165,970 at the time of the public limited partnership's investment for a 
total aggregate purchase price of $233,933,140. 

   The general partners of CAP I have advanced funds and deferred certain 
fees and expense reimbursements in order for the partnership to meet third 
party obligations. Without the general partners' advances and deferment of 
fees, the partnership will not be in a position to meet its obligations. 

   Significant negative cash flows were experienced by the following four 
local partnerships: Bicentennial Associates, Ltd. ("Bicentennial"), Bellfort 
Associates, Ltd. ("Bellfort"), Park of Pecan I, Ltd. ("Pecan I"), Park of 
Pecan II, Ltd. ("Pecan II"). These four local limited partnerships are 
located in the Houston, Texas area. 

   During 1991 Bicentennial was notified by HUD that the debt to HUD had been 
accelerated and that their mortgage was being foreclosed. During 1995, the 
mortgage was sold to a bank, who has notified Bicentennial of their intent to 
foreclose. As of December 31, 1995, CAP I has made approximately $494,000 of 
voluntary noninterest bearing loans to fund Bicentennial's negative cash and 
approximately $700,000 has been advanced by the original guarantor. 
Bicentennial's management is in the process of negotiating a provisional 
workout. 

   At March 25, 1995, Bellfort had not made the required interest payments on 
its wraparound purchase note payable (including an underlying mortgage) and 
was in default on said note. During 1994 Bellfort signed a work-out agreement 
with HUD. Bellfort has submitted a proposal for a new work- out which has not 
been approved as of February 9, 1996. On December 31, 1995, HUD announced its 
intention to sell Bellfort's mortgage in April 1996. At December 31, 1995, 
Bellfort's guarantor has funded $455,550 of its commitment to fund $493,980 
of non-interest bearing operating deficit loans. 

   Pecan I and Pecan II have experienced operating losses since inception and 
have funded their operating losses by borrowing amounts pursuant to operating 
deficit guaranty agreements. Such agreements expired during 1989, and the 
local partnerships have not made arrangements to obtain additional funds. If 
these local partnerships continue to experience significant operating losses 
and are unable to obtain additional funds they may be unable to continue 
operations. 

   Another local partnership, Saraland Apartments, Ltd. ("Saraland"), has 
been designated as a "Superfund" site on the National Priorities List under 
the Comprehensive Environmental Response, Compensation, and Liability Act 
("CERCLA"). During 1992, CAP I was added to a lawsuit previously commenced 
against Saraland and their general partners. During 1994, CAP I obtained 
summary judgment dismissing CAP I from the litigation, subject to appeal 
rights. In addition, during 1993, CAP I was named by the United States 
Environmental Protection Agency ("EPA") as a "Potentially Responsible Party" 
under Superfund in connection with the Saraland site. During July 1993, 
Saraland, the local general partners and CAP I were named as Respondents in a 
unilateral administrative order issued under CERCLA by EPA, directing the 
Respondents to implement the EPA-selected remedy for addressing contamination 
by hazardous substances at the site. During September 1993, CAP I informed 
EPA that they have "sufficient cause" to not comply with the order. Since 
September 1993, EPA has not noti- 

                                      20 
<PAGE>
 
fied CAP I whether it intends to take further legal action. Given the fact 
that EPA has not informed CAP I whether or not it intends to pursue CAP I 
through further legal action, neither management nor management's council are 
in a position, at this point, to evaluate the likelihood of an unfavorable 
outcome or range of any potential loss. 

   Cambridge Advantaged Properties II Limited Partnership, formerly Hutton 
Advantaged Properties II Limited Partnership ("CAP II"), as of its final 
closing on February 14, 1986, had raised $35,750,000 from approximately 2,490 
investors. CAP II has invested in twelve local limited partnerships, each 
owning one apartment complex consisting of 12 existing complexes. Such 
apartment complexes are located in California (2), Florida (3), Kansas (2), 
Oklahoma (1), Texas (2) and Virginia (2). In connection with its investment 
in the 12 local limited partnerships, CAP II made cash payments aggregating 
$18,425,447, issued promissory notes in the aggregate amount of $1,020,000 
and assumed mortgage indebtedness of approximately $119,950,500 for a total 
aggregate purchase price of $139,395,947. 

   CAP II is continuing to meet its investment objective of providing tax 
losses to investors; however, in order to improve the potential for cash 
distributions, CAP II has embarked on a program of refinancing mortgage 
indebtedness encumbering its investments that were generally incurred in 
periods of high interest rates. Of CAP II's 12 properties, seven have been 
refinanced and one other is expected to require refinancing. The general 
partners of CAP II have advanced funds and deferred certain fees and expense 
reimbursements in order for the partnership to meet third party obligations. 
Without the general partners' advances and deferment of fees, the partnership 
will not be in a position to meet its obligations. 

   Financial difficulties have been experienced by the following nine local 
partnerships: Sheridan Square Associates of Lawton ("Sheridan"), 
Galveston-Stewart's Landing Ltd. ("Galveston"), Players Club at Fort Meyers, 
Ltd. ("Players Club"), Suntree at Fort Meyers, Ltd. ("Suntree"), Triangle 
Oaks Limited ("The Oaks"), Woodridge, Ltd. ("Woodridge"), McAdam Park--336, 
Ltd. ("McAdam"), Apple Creek Associates of Denton, Ltd. ("Apple Creek") and 
Suncreek--268 Ltd. ("Suncreek"). 

   During 1990, Sheridan commenced making their scheduled debt service 
payments under a workout agreement with the lender. During 1993, Sheridan 
completed a restructuring of its mortgage debt and amended and restated the 
unsecured promissory note. 

   Galveston has sustained continued operating deficits. Mortgage principal 
payments have not been made since 1988 and during 1991, the U.S. Department 
of Housing and Urban Development ("HUD") initiated foreclosure proceedings on 
the property. The mortgage payable was originally due to HUD. During 1995, 
HUD assigned and transferred the mortgage debt to a bank. Galveston has 
entered into a provisional work-out arrangement pending a more formal 
work-out arrangement which is presently being negotiated. Operating loans of 
$549,279 have been advanced to Galveston by CAP II and are noninterest 
bearing. 

   Players Club and Suntree have incurred operating losses and cash flow 
deficits due to low occupancy levels. Players Club and Suntree's operating 
deficit guarantees from their general partners have expired and there is no 
further obligation to continue to fund operating deficits. During 1987, these 
subsidiary partnerships completed negotiations to obtain new financing and in 
1993, 1994 and 1995 modified agreements with their respective bondholders. 

   The Oaks modified and amended its mortgage and subordinated purchase money 
notes during 1988. During September 1991, the Oaks filed a petition under 
Chapter 11 of the Bankruptcy Code to avoid the possibility of a required 
early payment of the total mortgage debt due to a technical default. During 
May 1992, the Chapter 11 petition was consensually dismissed in favor of a 
court-ordered Standstill Agreement which protected the Oaks from foreclosure 
while alleviating expenses relating to the Chapter 11 proceeding. The 
Standstill Agreement expired on August 15, 1992. During 1993, a declaratory 
relief action was filed acknowledging that default events have occurred and 
prohibiting the trustee from exercising any default remedies provided that 
the Oaks complies with the terms of the Standstill Agreement. During 1994, 
the debt of the Oaks was modified. As a result of the modification, notes 
payable in the amount of $1,472,166 were surrendered by the mortgagee and 
cancelled. In addition, interest accrued was also cancelled. The reduction in 
the liabilities resulted in a recognition in extraordinary gain the amount of 
$3,494,274 during 1994. 

   At December 31, 1987, Woodridge was in default on its mortgage notes. 
During July 1988 a note modification arrangement became effective. As a 
result of the mortgage note modifications and a change in local general 
partner, 

                                      21 
<PAGE>
 
property and equipment and mortgage notes were each reduced by $1,023,049 and 
$172,185 of extraordinary income was recognized during 1988. Effective June 
1, 1995, Woodridge completed a refinancing of IRS First Mortgage Debt which 
matured on June 1, 1995. As a result of the Refinancing, Forgiveness of 
Indebtedness income of $1,400,000 was realized as a result of Forgiveness of 
Former Debt in the amount of $700,000 and forgiveness of account's interest 
in the amount of $700,000. 

   As of December 31, 1991, McAdam's total liabilities exceeded total assets 
and during February 1991, the local general partner notified McAdam that it 
was no longer willing to fund operating deficits and was removed. At the same 
time, McAdam went into technical default on its mortgage. During September 
1991, McAdam filed a voluntary petition of relief under Chapter 11 of the 
Bankruptcy Code. During December 1992, McAdam's mortgage debt was 
restructured and a petition was consensually dismissed. During 1994, CAP II 
advanced to McAdam $473,007 in noninterest bearing loans to enable it to make 
the required debt service payments. The loan is subordinate to the mortgage 
notes and repayment can occur only from resale of the property or refinancing 
of the mortgage debt. As a result of recurring losses from operations and 
negative cash flows, McAdam has been unable to meet its debt obligations and 
by October 30, 1994, CAP II could no longer advance funds to keep the debt 
service current. Accordingly, in October 1994, McAdam stopped paying debt 
service and defaulted on its mortgage debt obligations. In November 1995 
McAdam completed a refinancing of its mortgage debt. Prior to completing the 
refinancing, McAdam and Fannie Mae entered into an option agreement that 
grants Fannie Mae the option to purchase the project for a specified price. 

   During 1993, Apple Creek modified its first mortgage which matured in 
February 1995. On February 29, 1996, Apple Creek executed a loan modification 
agreement which provides, among other things, the option to make additional 
principal reductions in an amount not to exceed $300,000. 

   During 1995, Suncreek obtained a $10,000,000 variable rate mortgage loan 
which matures 2007. In connection with the mortgage loan, Suncreek obtained a 
$10,000,000 irrevocable letter of credit which was provided as additional 
collateral. During April 1995, the mortgage loan was paid by drawing upon the 
letter of credit. Suncreek is negotiating with the Resolution Trust 
Corporation, who currently holds the original mortgage loan, to repay the 
loan at a discounted amount. Suncreek is negotiating with a financial 
institution to obtain permanent financing. 

   Liberty Tax Credit Plus L.P. ("Liberty I"), Liberty Tax Credit Plus II 
L.P. ("Liberty II"), Liberty Tax Credit Plus III L.P. ("Liberty III"), 
Freedom Tax Credit Plus Program ("Freedom"), Independence Tax Credit Plus 
L.P. ("Independence"), Independence Tax Credit Plus L.P. II ("Independence 
II"), Independence Tax Credit Plus L.P. III ("Independence III") and 
Independence Tax Credit Plus L.P. IV ("Independence IV") are eight programs 
in a series of public real estate programs formed to invest in local limited 
partnerships owning leveraged apartment complexes that are eligible for the 
Low-Income Housing Tax Credit enacted in the Tax Reform Act of 1986, and to a 
lesser extent, the Historic Rehabilitation Tax Credit. 

   Liberty I commenced its offering on November 20, 1987 and, as of its final 
closing on April 4, 1988, had raised approximately $79,940,000 from 
approximately 5,530 investors. Liberty I has invested in 31 local limited 
partnerships which each owns one or more apartment complexes located in 
California (1), Colorado (1), Florida (4), Georgia (1), Illinois (1), 
Maryland (1), Missouri (3) New Jersey (3), New York (5), Ohio (1), Oklahoma 
(1), Oregon (2), Pennsylvania (5), Wisconsin (1) and Puerto Rico (1). In 
connection with such investments, Liberty I made cash payments aggregating 
$64,526,973 and assumed outstanding mortgage indebtedness aggregating 
$178,664,855 at the time of the public partnership's investment for a total 
aggregate purchase price of $243,191,828. 

   Of the properties acquired by Liberty I, approximately 73% were 
development stage complexes and approximately 13% were existing complexes, 
all of which were eligible for low-income housing tax credits. In addition, 
approximately 14% were eligible for both low-income housing and historic 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. 

   One of the subsidiary partnerships (Regent Street) has received from the 
Internal Revenue Service a notice of final partnership administrative 
adjustment. Pursuant to the notice the Internal Revenue Service has 
challenged the method in which the subsidiary partnership has allocated the 
below market federal financing to the properties, which challenged, if 
successful, would result in the subsidiary partnership only being able to 
claim a 4% credit rather than a 9%. The Internal Revenue Service has also 
challenged the inclusion of a portion of the developer's fee and legal costs 

                                      22 
<PAGE>
 
in qualified expenditures for the purpose of determining credit and 
depreciable basis. The total adjustment over the ten year credit period, if 
sustained, would result in a 1.58% credit adjustment claimed by the investors 
in Liberty, or the amount of $25 for each $1,000 invested. The general 
partners of the Regent Street subsidiary partnership intend to file a 
petition for readjustment challenging each of the positions taken by the 
Internal Revenue Service. 

   Liberty II commenced its offering on July 20, 1988 and, as of its final 
closing on December 23, 1988, had raised approximately $115,918,000 from 
approximately 8,430 investors. Liberty II has invested in 27 local limited 
partnerships, each of which owns one or more apartment complexes in Florida 
(2), Illinois (2), Kansas (1), Louisiana (1), Maryland (2), Missouri (4), New 
York (9), Pennsylvania (2), Texas (1) and Puerto Rico (3). Liberty II made 
cash payments aggregating $96,696,741 and assumed outstanding mortgage 
indebtedness aggregating $133,356,482 at the time of the public partnership's 
investment for a total aggregate purchase price of $230,053,223. 

   One of the local partnerships (Campeche Isle Apartments, L.P.) during 
March 1996 filed a petition under Chapter 11 of the Bankruptcy Code to 
protect the local partnership from its creditors. Subsequently, the local 
general partner is seeking approval of a plan of reorganization with such 
creditors. 

   Of the properties acquired by Liberty II, approximately 85% were 
development stage complexes and approximately 15% were existing complexes, 
all of which were eligible for low-income housing tax credits. In addition, 
approximately 10% were eligible for both low-income housing and historic 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. 

   Liberty III commenced its offering on February 21, 1989 and as of its 
final closing on March 30, 1990 had raised approximately $139,132,000 from 
approximately 9,080 investors. Liberty III has invested in 62 local limited 
partnerships, each of which owns one or more apartment complexes in Alabama 
(3), Arkansas (1), Delaware (1), Florida (5), Kansas (2), Louisiana (2), 
Michigan (7), Mississippi (2), Missouri (1), New Jersey (1), New York (10), 
Ohio (3), Oregon (2), Pennsylvania (12), Rhode Island (1), South Carolina 
(1), Tennessee (6), Utah (3) and Puerto Rico (3). In connection with such 
investments, Liberty III made cash payments aggregating $105,252,778 and 
assumed outstanding mortgage indebtedness aggregating $204,185,763 at the 
time of the public partnership's investment for a total aggregate purchase 
price of $309,438,541. Of the properties acquired by Liberty III, 
approximately 80% were development stage complexes, all of which were 
eligible for low- income housing tax credits. In addition, approximately 20% 
were eligible for both low-income housing and historic rehabilitation tax 
credits, based on aggregate purchase price at the time of acquisition. 

   Freedom commenced its offering on February 9, 1990 and, as of its final 
closing on August 8, 1991, had raised approximately $72,896,000 from 
approximately 4,780 investors. Freedom has invested in 42 local limited 
partnerships, each of which owns one apartment complex in Alabama (8), 
California (2), Florida (2), Georgia (1), Kentucky (1), Mississippi (5), New 
York (7), New Jersey (1), North Carolina (2), Ohio (2), Oklahoma (1), 
Pennsylvania (4), South Carolina (1), Tennessee (1), Utah (3) and Wisconsin 
(1). In connection with such investments, Freedom made cash payments 
aggregating $57,358,205 and assumed outstanding mortgage indebtedness 
aggregating $77,520,879 at the time of the public partnership's investment 
for a total aggregate purchase price of $134,879,084. Of the properties 
acquired by Freedom, approximately 79% were development stage complexes and 
approximately 13% were existing complexes, all of which were eligible for 
low-income housing tax credits. In addition, approximately 8% were eligible 
for both low-income housing and historic rehabilitation tax credits, based on 
aggregate purchase price at time of acquisition. 

   Independence commenced its offering on July 1, 1991 and as of its final 
closing on December 30, 1992 had raised approximately $76,786,000 from 
approximately 5,350 investors. Independence has invested in 28 local limited 
partnerships, each of which owns one apartment complex in California (1), 
Delaware (2), Florida (3), Louisiana (1), Massachusetts (3), Missouri (1), 
New Jersey (1), New York (6), Oregon (1), Pennsylvania (5), Puerto Rico (3) 
and Tennessee (1). In connection with such investments, Independence made 
cash payments aggregating $59,710,008 and assumed outstanding mortgage 
indebtedness aggregating $114,129,502 at the time of the public partnership's 
investment for a total aggregate purchase price of $173,839,590. Of the 
properties acquired by Independence, approximately 28% were development stage 
complexes and approximately 59% were existing complexes, all of which were 
eligible for low-income housing tax credits. In addition, approximately 13% 
were eligible for both low-income housing and historic 

                                      23 
<PAGE>
 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. 

   Independence II commenced its offering on January 19, 1993 and as of its 
final closing on April 7, 1994 had raised approximately $58,928,000 from 
approximately 3,950 investors. Independence II has invested in 15 local 
limited partnerships, each of which owns one apartment complex in California 
(5), Florida (1), Illinois (1), Louisiana (1), Maryland (1), New Jersey (1), 
New York (1), Pennsylvania (3) and Virginia (1). In connection with such 
investments, Independence II made cash payments of $46,280,375 and assumed 
outstanding mortgage indebtedness of $83,723,085 at the time of the public 
partner- ship's investment for a total aggregate purchase price of 
$130,003,460. Of the properties acquired by Independence II, approximately 
62% were development stage complexes and approximately 21% were existing 
complexes, all of which were eligible for low-income housing tax credits. In 
addition, approximately 17% were eligible for both low-income housing and 
historic rehabilitation tax credits, based on aggregate purchase price at 
time of acquisition. 

   Independence III commenced its offering on June 7, 1994 and, as of its 
final closing on May 10, 1995, had raised approximately $43,440,000 from 
approximately 3,550 investors. Independence III has invested in 13 local 
limited partnerships, each of which owns one apartment complex in California 
(1), Connecticut (1), Florida (2), Maryland (1), Missouri (1), New Jersey 
(1), New York (4) and Pennsylvania (2). In connection with such investments, 
Independence III made cash payments of $19,298,538 and assumed outstanding 
mortgage indebtedness of $28,336,327 at the time of the public partnership's 
investment for a total aggregate purchase price of $47,634,865. Of the 
properties acquired by Independent III, approximately 30% were development 
stage complexes, approximately 46% were existing complexes and approximately 
24% were eligible for both low- income housing and historic rehabilitation 
tax credits, based on aggregate purchase price of the time of acquisition. 
Independence III is still in its acquisition phase. 

   Independence IV commenced its offering on July 6, 1995, and as of December 
31, 1995, had raised $18,517,000 from approximately 1,200 investors. 
Independence IV has invested in one local limited partnership which owns one 
apartment complex in New York. In connection with the investment, 
Independence IV made cash payments of $948,168 and assumed outstanding 
mortgage indebtedness of $1,793,657 at the time of the public partnership's 
investment for a total purchase price of $2,741,825. The property acquired by 
Independence IV is a development stage complex eligible only for low-income 
housing tax credits. Independence IV is still in its offering and acquisition 
stage. 

   Summit Insured Equity L.P. ("Summit Insured I") and Summit Insured Equity 
L.P. II ("Summit Insured II") are two programs in a series of public real 
estate programs formed to acquire, initially on an all-cash basis, and 
operate existing income-producing shopping centers and to improve, operate 
and hold such properties for investment. 

   Summit Insured I commenced its offering on December 23, 1986 and, as of 
its final closing on August 12, 1987, had raised $100,000,000 from 
approximately 8,580 investors. Summit Insured I has purchased eleven existing 
shopping centers for an aggregate purchase price of $81,368,700. The shopping 
centers are located in Arizona (1), California (1), Florida (2), Georgia (1), 
Indiana (2), Mississippi (1), Ohio (1), Oregon (1) and Tennessee (1). 

   Summit Insured II commenced its offering on November 13, 1987 and, as of 
its final closing on June 15, 1989, had raised approximately $25,141,000 from 
approximately 2,100 investors. Summit Insured II has purchased three existing 
shopping centers for an aggregate purchase price of $20,450,000. The shopping 
centers are located in Arizona (1), Georgia (1) and Nebraska (1). 

   Summit Preferred Equity L.P. ("Summit Preferred") was formed for the 
purpose of acquiring on an all-cash basis, an equity interest in operating 
partnerships which own and operate multifamily residential garden apartment 
property that is either in the final stages of construction or completed. 
Summit Preferred commenced its offering on August 6, 1987 and, as of its 
final closing on February 15, 1989, had raised approximately $13,148,080 from 
approximately 990 investors. Summit Preferred has invested $9,899,010 in two 
local limited partnerships, each of which owns an apartment complex, located 
in Missouri and Washington, respectively. 

   Certain preferred equity payments due Summit Preferred from one of the 
local limited partnerships have not been made, resulting in a default under 
the governing instruments of such local limited partnership. As a result of 
this default, Summit Preferred has pursued its remedies and removed the 
general partner of such local limited partnership, replaced as general 
partner by the special limited partner, an affiliate of the Related general 
partner. Future preferred equity pay- 

                                      24 
<PAGE>
ments are expected to be less than anticipated until such time as the 
property can be leased up at the anticipated rental rates sufficient to make 
such payments. 
   
Private Real Estate Partnerships 
    
   One of the prior private residential real estate limited partnerships 
sponsored by Related and its Affiliates since 1985 has raised $1,852,500 and 
has invested in a local limited partnership which owns an existing 
multifamily rental housing project for a purchase price of $7,549,445. This 
apartment complex located in Massachusetts was under construction at the time 
of acquisition. 

   Nineteen of the prior private residential real estate limited partnerships 
sponsored by Related and its Affiliates since 1985 have raised $697,300,962 
and have invested in local limited partnerships which own apartment complexes 
eligible for the low-income housing and historic rehabilitation tax credit 
for an aggregate purchase price of $892,319,434. Of these apartment complexes 
(based on purchase price), 37% were fully constructed and in service at the 
time of acquisition and 63% were under construction or newly constructed at 
the time of acquisition. The apartment complexes are located in Arizona (1), 
California (21), Delaware (1), Florida (17), Georgia (1), Iowa (1), Maryland 
(2), Michigan (4), New Jersey (7), New York (10), Ohio (5), Oregon (2), 
Pennsylvania (3), Tennessee (2), Virginia (1), Washington (5) and Wisconsin 
(2). 
   
Additional Information 
    
   Certain additional information regarding the experience of the prior 
programs sponsored by Affiliates of Related is contained in Appendix I in the 
following "Prior Performance Tables": 

Table I   Experience in Raising and Investing Funds 
Table II  Compensation to Sponsor and Affiliates 
Table III Operating Results of Prior Programs 
Table V   Sales or Disposals of Properties 

   Table IV, Results of Completed Programs, is not applicable as no programs 
with similar investment objectives have completed operations during the most 
recent five-year period. Table VI (Acquisition of Properties by Program) is 
contained in Part II of the Registration Statement of which this Prospectus 
is a part. Upon request to the address indicated below, and for no fee, the 
Trust will provide a copy of such Table to any investor. 
   
Three-Year Summary of Acquisitions by Similar Programs 
    
   During the three years ended December 31, 1995, two public financing 
programs sponsored by Affiliates of Related have purchased seven coinsured or 
insured mortgage loans on one property located in the central region, two 
properties in the south, two properties in the southeast, one property in the 
northeast and one property located in the northwest. The aggregate principal 
amount of the mortgage loans is $54,422,742, of which the entire amount was 
provided by capital raised from limited partners. In addition, one of the 
programs has purchased six REMIC Certificates having an aggregate purchase 
price of $9,762,793, three GNMA Certificates having an aggregate purchase 
price of $8,532,847, and one FHA Insured Project Loan having a purchase price 
of $3,377,824. 
   
Additional Information on Programs 
    
   The Trust will provide, upon request, for no fee, a copy of the most 
recent Form 10-K or Annual Report filed with the Securities and Exchange 
Commission within the previous 24 months by any prior public program that is 
required to file such Form or Report, sponsored by Affiliates of Related. The 
Trust will also provide, upon request, for a reasonable fee, the exhibits to 
each such Form 10-K. A request for a Form 10-K should be addressed to the 
Trust, c/o The Related Companies, L.P., 625 Madison Avenue, New York, New 
York 10022, Attention: Investor Relations. 

   The information set forth in this section is given solely to enable 
prospective investors to better evaluate the experience of the Sponsor and 
its Affiliates. Investors should not construe the inclusion of this 
information in this Prospectus as implying or indicating in any manner that 
the Trust will make investments comparable to those described herein or will 
have comparable results with respect to distributable cash, federal income 
tax consequences to investors or other factors. 

                                  MANAGEMENT 

   On October 1, 1995, Arthur G. Hatzopoulos became a Vice President of the 
Manager. 

   Mr. HATZOPOULOS is a Vice President of Related Capital Company where he is 
responsible for a tax-exempt multifamily bond fund and acquisitions of 
low-income housing tax credit projects. Prior to joining Related, Mr. 
Hatzopoulos was a First Vice President and Portfolio Manager for First 

                                      25 
<PAGE>
 
Nationwide Bank, a Federal Savings Bank, where he was responsible for debt 
restructuring, special lending relationships and asset sales. He has also 
been associated with an investment banking firm where he was responsible for 
monitoring a national portfolio of multifamily revenue bond projects. From 
1981 to 1985 he served as Deputy Director of the Jersey City Department of 
Housing and Economic development. Mr. Hatzopoulos graduated from Columbia 
University with a Bachelor of Arts degree. He also holds a Masters in City 
and Regional Planning from Harvard University, Kennedy School of Government. 

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES 

   
   The Internal Revenue Service has recently issued final regulations which
treat contingent interest payments received with respect to certain tax-exempt
bonds as taxable capital gain rather than as tax exempt interest. Such rules
apply to tax-exempt bonds issued on or after August 13, 1996. The Trust intends
to acquire First Mortgage Bonds issued prior to August 13, 1996 and consequently
the Manager believes that the effect upon the Trust of these regulations would
be immaterial.

    

                             PLAN OF DISTRIBUTION 

   This section has been revised to clarify the incremental nature of volume 
discounts available to "investors" who purchase $250,000 or more of the 
Shares. The following two specific changes are made: 

   
   (i) The second paragraph on page 71 of the Prospectus is replaced with the 
following: 

   A purchaser entitled to a volume discount will receive the discount 
through a reduction in the purchase price payable with respect to the Shares. 
The volume discounts set forth above apply incrementally, which means that 
the discount per Share rate for a specified level of investment applies only 
to Shares purchased at that level. For example, on a purchase of $499,000 by 
any one investor, the effective percentage discount per Share would be 0% for 
the first $249,999 and 1% for the next $249,001. As another example, on a 
purchase of $600,000 by any one investor, the effective percentage discount 
per Share would be 0% for the first $249,999, 1% for the next $250,000 and 2% 
for the last $100,001. Although application of the volume discount reduces 
the purchase price payable per Share, the Net Proceeds to the Trust are not 
affected by the volume discounts; the amount of the selling commission 
payable by the Trust on Shares sold subject to volume discount is instead 
adjusted accordingly. 

   (ii) In order to provide further clarification, the middle three column 
headings in the chart on page 70 of the Prospectus are replaced with the 
following: "Discount Per Incremental Share"; "Purchase Price Per Incremental 
Share" and "Selling Commission Payable by Trust Per Incremental Share". 

                           SELECTED FINANCIAL DATA 

   The information set forth below presents selected financial data of the 
Trust. The Trust's Offering commenced in November 1994 and the Trust did not 
have any significant operations until 1995. Additional financial information 
is set forth in the financial statements and footnotes thereto contained on 
pages F-2 through F-22. 

                                  Three Months Ended      Year Ended December 
                                    March 31, 1996              31, 1995 
                                 -------------------      -------------------- 
Operations 
- ---------- 
Interest Income: 
 First Mortgage Bonds                 $237,749                 $226,972 
 Tax-Exempt Securities                   2,054                    2,160 
 Marketable Securities                  52,072                  147,647 
 ---------------------                
 Total Revenues                        291,875                  376,779 
 Total Expenses                         34,737                  148,893 
 Net Income                           $257,138                 $227,886 
                                      ========                 ======== 
 Net Income 
   per weighted 
   average shareholders               $    .25                 $   0.57 
                                      ========                 ======== 
    
                                      26 
<PAGE>
    
                                 December 31,       December 31, 
                                     1995               1994 
                                 -------------     -------------- 
Financial Position 
- ------------------ 
Total Assets                     $17,385,740         $771,890 
                                 ===========         ======== 
Total Liabilities                $   174,470         $770,890 
                                 ===========         ======== 
Total Shareholders' Equity       $17,221,270         $  1,000 
                                 ===========         ======== 
    
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
                       FINANCIAL CONDITION OF THE TRUST 
   
   The section of the Prospectus captioned "Management's Discussion and 
Analysis of Financial Condition of the Trust" is hereby supplemented with the 
following additional information with respect to results of operations of the 
Trust for the quarter ended March 31, 1996 and for the year ended December 
31, 1995. 

Results of Operations 

Three Months Ended March 31, 1996 

   The results of operations for the three months ended March 31, 1996 consisted
of interest income of $291,875 earned on the First Mortgage Bonds, the
marketable securities and one Tax-Exempt Security, net of general and
administrative and amortization expenses. Results of operations are not
reflective of future operations of the Trust due to the expected utilization of
the net proceeds of the offering to invest in First Mortgage Bonds and
Tax-Exempt Securities and the continued offering of shares of beneficial
ownership interest for sale.

Year Ended December 31, 1995 

   The results of operations for the year ended December 31, 1995 consisted 
of interest income of $376,779 earned on the First Mortgage Bonds, the 
marketable securities and three Tax-Exempt Securities, net of general and 
administrative and amortization expenses. 

Liquidity and Capital Resources 

Three Months Ended March 31, 1996 

   On December 23, 1993, the Trust received $1,000 from Related AMI 
Associates, Inc., as grantor for the benefit of Related AMI Associates, Inc. 
as the Manager (the "Manager") of the Trust. As of March 31, 1996, the Trust 
had received $21,570,459 (before volume discounts of $3,284) in Gross 
Proceeds from the sale of 1,075,254 shares pursuant to the Offering and 3,269 
shares through the Reinvestment Plan resulting in Net Proceeds available for 
investment of approximately $19,844,822 after volume discounts, payments of 
sales commissions and organization and offering expenses. For the period 
ending April 1, 1996 to May 1, 1996, a total of approximately 46,740 
additional shares were sold through the Offering representing Gross Proceeds 
of $934,800 (before volume discounts of $960). 

   The Trust has invested and will continue to invest the Net Proceeds 
primarily in First Mortgage Bonds issued by various state or local 
governments or their agencies or authorities and secured by Mortgage Loans 
principally on multifamily residential apartment projects and, secondarily, 
retirement community projects owned or to be developed by third-party 
developers and, to a lesser extent, by Affiliates of the Manager. The 
principal amount of a Mortgage Loan at the time the loan is made or after a 
First Mortgage Bond is acquired and restructured, together with all mortgage 
loans on the subject property, will generally not exceed 85% of the appraised 
fair market value of the related property. The First Mortgage Bonds will have 
maturities of 10 to 35 years, although the Trust anticipates holding the 
First Mortgage Bonds for approximately 10 to 12 years and having the right to 
cause repayment of the bonds at the time. The First Mortgage Bonds will 
normally be structured so that no principal payments will be due thereon 
until the scheduled maturity or earlier redemption of such bonds, at which 
point a lump sum or "balloon" payment of the outstanding principal will be 
due. In addition, the Trust may invest up to 10% of the Gross Proceeds in 
Tax-Exempt Securities which are expected to begin amortizing or to be repaid 
as early as during the Offering period and from time to time throughout the 
life of the Trust. The aggregate average life of the Tax-Exempt Securities 
acquired by the Trust is expected to be six to eight years. As of March 31, 
1996, 43.02% of the total Net Proceeds available for investment had not yet 
been invested in First Mortgage Bonds or Tax-Exempt Securities. As of March 
31, 1996, of the total net proceeds available for investment, 3.06% had been 
invested in Tax-Exempt Securities and 53.92% in First Mortgage Bonds. 

   On February 15, 1996 the Philadelphia Penn Refunding General Obligation 
Tax-Exempt Bond matured. 

   During the three months ended March 31, 1996, cash and cash equivalents 
decreased $2,035,395 primarily as a result of proceeds from the issuance of 
shares of beneficial interest ($2,790,123), the Maturity of one Tax-Exempt 
Security ($200,000) and an increase in cash from operating activities of 
($225,553) which was exceeded by distributions to share-
    

                                       27

<PAGE>

   
holders ($350,336), an increase in offering costs ($221,686), the purchase of
marketable securities ($4,625,000) and a decrease in accounts payable and due to
affiliates of ($54,049) from financing activities. Included in the adjustments
to reconcile the net income to cash flow from operations is amortization in the
amount of $12,538.

   The Trust has established a Reserve for working capital and contingencies 
in an amount equal to 1% of the Gross Proceeds of the Offering (totaling 
$215,705 at March 31, 1996), an amount which is anticipated to be sufficient 
to satisfy liquidity requirements, and may add to such Reserves from Cash 
Flow, Sale or Repayment Proceeds and uninvested Net Proceeds. As of March 31, 
1996, none of this Reserve has been used. Liquidity will be adversely 
affected by unanticipated costs, including operating costs in excess of such 
Reserves. The Trust may borrow funds from third parties or from the Manager 
or its Affiliates to meet working capital requirements of the Trust or to 
take over the operation of a Property on a short-term basis (up to 24 months) 
but not for the purpose of making Distributions. 

   The Trust anticipates that cash generated from the operations of the 
properties underlying its investment in First Mortgage Bonds (taking into 
account its preferred position relative to other creditors) will be sufficent 
to meet the required debt service payments to the Trust with respect to the 
First Mortgage Bonds for the foreseeable future. 

Year Ended December 31, 1995 

   As of December 31, 1995, the Trust had received $18,778,912 (before volume 
discounts of $1,860) in Gross Proceeds from the sale of 937,359 shares 
pursuant to the Offering and 1,587 shares through the Reinvestment Plan 
resulting in Net Proceeds available for investment of approximately 
$17,276,599 after volume discounts, payments of sales commissions and 
organization and offering expenses. 

   As of December 31, 1995, 34.55% of the total Net Proceeds available for 
investment had not yet been invested in First Mortgage Bonds or Tax-Exempt 
Securities. As of December 31, 1995, of the total net proceeds available for 
investment, 3.52% had been invested in Tax-Exempt Securities and 61.93% in 
First Mortgage Bonds. 
    
   For the year ended December 31, 1995, the Trust had purchased three 
Tax-Exempt Securities in the aggregate amount of $608,086, two of which 
matured in the amount of $400,000 during 1995. On December 21, 1995, the 
Trust completed the amendment of the bond indenture of the $10,700,000 in 
Reflections Bonds in which the Trust had previously acquired a 100% 
participation on October 10, 1995. In connection with the amendment of the 
Reflection Bonds, the Trust redeemed the 100% participation interest it 
previously acquired and now directly owns the Reflections Bonds. 

   During the year ended December 31, 1995, cash and cash equivalents 
increased $3,313,564 primarily as a result of proceeds from the issuance of 
shares of beneficial interest ($18,777,052), net of an increase in offering 
costs ($738,826), the purchase of one First Mortgage Bond ($10,700,000), the 
purchase of three Tax-Exempt Securities ($608,086), two of which matured 
($400,000), the purchase of marketable securities ($2,550,000) and a decrease 
in accounts payable and due to affiliates of ($682,560) from financing 
activities and a decrease in cash from operating activities of ($237,561). 
Included in the adjustments to reconcile the net income to cash flow from 
operations is amortization in the amount of $11,628. 
   
   The Trust's Reserve for working capital and contingencies totalled 
$187,789 at December 31, 1995, which amount is anticipated to be sufficient 
to satisfy liquidity requirements, and may add to such Reserves from Cash 
Flow, Sale or Repayment Proceeds and uninvested Net Proceeds. As of December 
31, 1995, none of this reserve has been used. 

Distribution Policy 

General 
    
   The Trust has adopted a policy of attempting to maintain stable 
distributions during the offering period and acquisition stage. In order to 
accomplish this result, a portion of the Net Proceeds are expected to be 
invested in Tax-Exempt Securities with an aggregate average life of six to 
eight years, a portion of which will amortize or be paid during such period. 
Proceeds from such amortization or repayment will be distributed to 
Shareholders. To date, the Trust has purchased and may be required to 
continue to purchase Tax- Exempt Securities which mature quarterly during 
this period. The effect of this policy has been the following: (a) a portion 
of the distributions have constituted, and will continue to constitute, a 
return of capital; (b) earlier investors' returns from an investment in the 
Trust will be greater than later investors' returns; and (c) there will be a 
decrease in funds remaining to be invested in Mortgage Investments. 
   
Three Months Ended March 31, 1996 

   Of the total distributions of $350,336 made for the three months ended 
March 31, 1996, $93,198 ($.09 per share or 
    

                                       28

<PAGE>
   
27%) represents a return of capital determined in accordance with generally
accepted accounting principles. The portion of the distributions which
constitute a return of capital may be significant during the acquisition stage
in order to maintain level distributions to shareholders.

   Management expects that cash flow from operations, combined with the 
maturity of investments described above, will be sufficient to fund 
distributions at the current level in the future. 

Year Ended December 31, 1995 

   Of the total distributions of $346,455 made for the year ended December 
31, 1995, $118,569 ($.13 per share or 34%) represents a return of capital 
determined in accordance with generally accepted accounting principles. 

Inflation 

   Inflation has been consistently low during the periods presented in the 
financial statements and, as a result, has not had a significant effect on 
the operations of the Trust or its investments. 
    

                                      29 
<PAGE>
   
                   FINANCIAL INFORMATION AND BALANCE SHEETS 

Index 

<TABLE>
<CAPTION>
<S>                                                                                                                 <C>
 AMERICAN TAX EXEMPT BOND TRUST
  Balance Sheets as of March 31, 1996 (Unaudited) and December 31, 1995 .........................................   F-2
  Statement of Operations for the quarter ended March 31, 1996 (Unaudited) ......................................   F-3
  Statement of Changes in Shareholders' Equity for the year ended December 31, 1995
    and the quarter ended March 31, 1996 (Unaudited) ............................................................   F-4
  Statement of Cash Flows for the three months ended March 31, 1996 (Unaudited) .................................   F-5
  Notes to the Financial Statements for the quarter ended March 31, 1996 (Unaudited)
    and for the year ended December 31, 1995 ....................................................................   F-6

  Independent Auditors' Report ..................................................................................   F-11
  Balance Sheets as of December 31, 1995 and 1994 ...............................................................   F-12
  Statement of Operations for the year ended December 31, 1995 ..................................................   F-13
  Statement of Changes in Shareholders' Equity for the year ended December 31, 1995 .............................   F-14
  Statement of Cash Flows for the year ended December 31, 1995 ..................................................   F-15
  Notes to the Financial Statements for the years ended December 31, 1995 and 1994 ..............................   F-16

RELATED AMI ASSOCIATES, INC
  Independent Auditors' Report ..................................................................................   F-23
  Balance Sheets as of March 31, 1996 (Unaudited) and December 31, 1995 and 1994 ................................   F-24
  Notes to Balance Sheets as of March 31, 1996 (Unaudited) and December 31, 1995 and 1994 .......................   F-25

CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP d/b/a REFLECTIONS APARTMENTS
  Independent Auditors' Report ..................................................................................   F-29
  Balance Sheet as of December 31, 1995 .........................................................................   F-30
  Statement of Operations for the year ended December 31, 1995 ..................................................   F-31
  Statement of Partners' Deficit for the year ended December 31, 1995 ...........................................   F-32
  Statement of Cash Flows for the year ended December 31, 1995 ..................................................   F-33
  Notes to Financial Statements for the year ended December 31, 1995 ............................................   F-34

  Balance Sheet as of December 31, 1994 (Unaudited) .............................................................   F-41
  Statement of Operations for the year ended December 31, 1994 (Unaudited) ......................................   F-42
  Statement of Partners' Deficit for the year ended December 31, 1994 (Unaudited) ...............................   F-43
  Statement of Cash Flows for the year ended December 31, 1994 (Unaudited) ......................................   F-44
  Notes to Financial Statements for the year ended December 31, 1994 (Unaudited) ................................   F-45

  Balance Sheet as of December 31, 1993 (Unaudited) .............................................................   F-51
  Statement of Operations for the year ended December 31, 1993 (Unaudited) ......................................   F-52
  Statement of Partners' Deficit for the year ended December 31, 1993 (Unaudited) ...............................   F-53
  Statement of Cash Flows for the year ended December 31, 1993 (Unaudited) ......................................   F-54
  Notes to Financial Statements for the year ended December 31, 1993 (Unaudited) ................................   F-55

ROLLING RIDGE
  Independent Auditors' Report ..................................................................................   F-61
  Historical Summary of Gross Income and Direct Operations Expenses .............................................   F-62
  Notes to Historical Summary of Gross Income and Direct Operations Expenses ....................................   F-63
</TABLE>
    
                                     F-1 
<PAGE>
   
                        AMERICAN TAX-EXEMPT BOND TRUST 
                                BALANCE SHEETS 

                                    ASSETS 

<TABLE>
<CAPTION>
                                                                               March 31, 
                                                                                 1996        December 31, 
                                                                              (Unaudited)        1995 
                                                                            -------------   ------------- 
<S>                                                                          <C>             <C>
Cash and cash equivalents ................................................   $ 1,279,169     $ 3,314,564
Marketable securities ....................................................     7,175,000       2,550,000
Investment in First Mortgage Bonds (Note 2) ..............................    10,937,102      10,943,182
Investment in Tax-Exempt Securities (Note 3) .............................             0         203,958
Deferred costs ...........................................................       281,059         224,056
Organization costs (net of accumulated amortization of $10,000 and $7,500,
  respectively) ..........................................................        40,000          42,500
Other assets .............................................................        46,900          72,220
Accrued interest receivable ..............................................        84,369          35,260
                                                                             -----------     -----------
Total assets .............................................................   $19,843,599     $17,385,740
                                                                             ===========     ===========
</TABLE>

                     LIABILITIES AND SHAREHOLDERS' EQUITY 

<TABLE>
<CAPTION>
<S>                                                                          <C>             <C>
 Liabilities:
 Due to affiliates .......................................................   $   144,458     $   131,917
 Accounts payable ........................................................        12,632          42,553
                                                                             -----------     -----------
Total liabilities ........................................................       157,090         174,470
                                                                             -----------     -----------
Shareholders' equity:
 Beneficial owner's equity-manager .......................................        (1,118)           (186)
 Beneficial owners' equity-shareholders ..................................    19,687,627      17,211,456
                                                                             -----------     -----------
Total shareholders' equity ...............................................    19,686,509      17,211,270
                                                                             -----------     -----------
Total liabilities and shareholders' equity ...............................   $19,843,599     $17,385,740
                                                                             ===========     ===========
</TABLE>

               See accompanying notes to financial statements. 
    

                                     F-2 
<PAGE>
   
                        AMERICAN TAX-EXEMPT BOND TRUST 
                           STATEMENT OF OPERATIONS 
                                 (Unaudited) 

<TABLE>
<CAPTION>
                                                                Three Months 
                                                                   Ended 
                                                               March 31, 1996 
                                                              --------------- 
<S>                                                                <C>
Revenues:
Interest income:
First Mortgage Bonds (Note 2) ...................................  $237,749
Tax-Exempt Securities (Note 3) ..................................     2,054
Marketable Securities ...........................................    52,072
                                                                   --------
Total revenues ..................................................   291,875
                                                                   --------
Expenses:
General and administrative ......................................    12,237
General and administrative-related parties (Note 4) .............    20,000
Amortization ....................................................     2,500
                                                                   --------
Total expenses ..................................................    34,737
                                                                   --------
Net income ......................................................  $257,138
                                                                   ========
Allocation of Net Income:
Shareholders ....................................................   241,325
Manager .........................................................     2,438
Special distributions to Manager (Note 4) .......................    13,375
                                                                   --------
Net income ......................................................  $257,138
                                                                   ========
Net income per weighted average share--shareholders .............  $    .25
                                                                   ========
</TABLE>

The Trust did not commence operations until April, 1995. 

               See accompanying notes to financial statements. 

    
                                     F-3 
<PAGE>
   
                        AMERICAN TAX-EXEMPT BOND TRUST 
                 STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
               AND THE QUARTER ENDED MARCH 31, 1996 (Unaudited) 

<TABLE>
<CAPTION>
                                                                               Beneficial         Beneficial 
                                                                            Owners' Equity-    Owner's Equity- 
                                                               Total          Shareholders         Manager 
                                                         ---------------    ---------------    ---------------- 
<S>                                                       <C>                 <C>                 <C>
Balance at January 1, 1995 ............................   $      1,000        $          0        $  1,000
Issuance of shares of beneficial ownership interest ...     18,777,052          18,777,052               0
Offering costs ........................................     (1,448,213)         (1,448,213)              0
Net income ............................................        227,886             224,865           3,021
Distributions .........................................       (346,455)           (342,248)         (4,207)
                                                          ------------        ------------        --------
Balance at December 31, 1995 ..........................   $ 17,211,270        $ 17,211,456        $   (186)
Issuance of shares of beneficial ownership interest ...      2,790,123           2,790,123               0
Offering costs ........................................       (221,686)           (221,686)              0
Net income ............................................        257,138             241,325          15,813
Distributions .........................................       (350,336)           (333,591)        (16,745)
                                                          ------------        ------------        --------
Balance at March 31, 1996 .............................   $ 19,686,509        $ 19,687,627        $ (1,118)
                                                          ============        ============        ========
</TABLE>

               See accompanying notes to financial statements. 

    
                                     F-4 
<PAGE>
 
   
                        AMERICAN TAX-EXEMPT BOND TRUST 
                           STATEMENT OF CASH FLOWS 
                                 (Unaudited) 

<TABLE>
<CAPTION>
                                                                                           Three Months 
                                                                                               Ended 
                                                                                          March 31, 1996 
                                                                                          -------------- 
<S>                                                                                        <C>
Cash flows from operating activities:
  Net income ...........................................................................   $   257,138
                                                                                           -----------
  Adjustments to reconcile net income to net cash provided by operating activities:
    Amortization expense--organization costs ...........................................         2,500
    Amortization expense--origination costs ............................................         6,080
    Amortization of REMIC premium ......................................................         3,958
  Changes in operating assets and liabilities:
  Decrease in other assets .............................................................        25,320
  Increase in accrued interest receivable ..............................................       (49,109)
  Increase in due to affiliates ........................................................        36,669
  Increase in deferred costs ...........................................................       (57,003)
                                                                                           -----------
    Total adjustments ..................................................................       (31,585)
                                                                                           -----------
  Net cash provided by operating activities ............................................       225,553
                                                                                           -----------
Cash flows used in investing activities:
  Purchases of Marketable Securities ...................................................    (4,625,000)
  Maturity of Tax-Exempt Securities ....................................................       200,000
                                                                                           -----------
  Net cash used in investing activities ................................................    (4,425,000)
                                                                                           -----------
Cash flows provided by financing activities:
  Decrease in accounts payable related to financing activities .........................       (29,921)
  Decrease in due to affiliates ........................................................       (24,128)
  Proceeds from issuance of shares of beneficial interest ..............................     2,790,123
  Distribution to shareholders .........................................................      (350,336)
  Increase in offering costs ...........................................................      (221,686)
                                                                                           -----------
  Net cash provided by financing activities ............................................     2,164,052
                                                                                           -----------
Net decrease in cash and cash equivalents ..............................................    (2,035,395)
Cash and cash equivalents at beginning of period .......................................     3,314,564
                                                                                           -----------
Cash and cash equivalents at end of period .............................................   $ 1,279,169
                                                                                           ===========
</TABLE>

The Trust did not commence operations until April, 1995. 

               See accompanying notes to financial statements. 

    
                                     F-5 
<PAGE>
   
                        AMERICAN TAX-EXEMPT BOND TRUST 
                        NOTES TO FINANCIAL STATEMENTS 
                          MARCH 31, 1996 (Unaudited) 
                            AND DECEMBER 31, 1995 
                       

NOTE 1 -- GENERAL 

   American Tax-Exempt Bond Trust (the "Trust") was formed on December 23, 
1993 as a Delaware business trust for the primary purpose of investing in 
tax-exempt first mortgage bonds ("First Mortgage Bonds") issued by various 
state or local governments or their agencies or authorities and secured by 
first mortgage loans on multifamily residential apartment and retirement 
community projects. 

   On December 23, 1993, the Trust received $1,000 from Related AMI 
Associates, Inc., as grantor for the benefit of Related AMI Associates, Inc. 
as the manager (the "Manager") of the Trust. 

   On November 1, 1994, the Trust commenced a public offering through Related 
Equities Corporation, an affiliate of the Manager, and other broker-dealers 
on a "best efforts" basis, for up to 10,000,000 shares of its shares of 
beneficial interest at an initial offering price of $20 per share. As of 
March 31, 1996 and December 31, 1995, a total of 1,078,523 and 938,946 shares 
have been sold to the public through the offering representing Gross Proceeds 
of $21,570,459 and $18,778,912 (before volume discounts of $3,284 and 
$1,860). 

   The Trust has invested and will continue to invest the Net Proceeds 
primarily in First Mortgage Bonds issued by various state or local 
governments or their agencies or authorities and secured by Mortgage Loans 
principally on multifamily residential apartment projects and, secondarily, 
retirement community projects owned or to be developed by third-party 
developers and, to a lesser extent, by Affiliates of the Manager. The 
principal amount of a Mortgage Loan at the time the loan is made or after a 
First Mortgage Bond is acquired and restructured, together with all mortgage 
loans on the subject property, will generally not exceed 85% of the appraised 
fair market value of the related Property. The First Mortgage Bonds will have 
maturities of 10 to 35 years, although the Trust anticipates holding the 
First Mortgage Bonds for approximately 10 to 12 years and having the right to 
cause repayment of the bonds at that time. The First Mortgage Bonds will 
normally be structured so that no principal payments will be due thereon 
until the scheduled maturity or earlier redemption of such bonds, at which 
point a lump sum or "balloon" payment of the outstanding principal will be 
due. In addition, the Trust may invest up to 10% of the Gross Proceeds in 
Tax-Exempt Securities which are expected to begin amortizing or to be repaid 
as early as during the offering period and from time to time throughout the 
life of the Trust. The aggregate average life of the Tax-Exempt Securities 
acquired by the Trust is expected to be six to eight years. As of March 31, 
1996, 43.02% of the total Net Proceeds available for investment had not yet 
been invested in First Mortgage Bonds or Tax-Exempt Securities. As of March 
31, 1996, of the total net proceeds available for investment, 3.06% had been 
invested in Tax-Exempt Securities and 53.92% had been invested in First 
Mortgage Bonds. 

   The First Mortgage Bonds will bear a Current Interest Rate which is fixed. 
In addition, a majority of the First Mortgage Bonds are expected to provide 
for participations in net property cash flow and the residual value of the 
underlying Properties in an amount equal to 25% to 50% of Net Property Cash 
Flow and 25% to 50% of Net Sale or Repayment Proceeds, until the borrower has 
paid interest at a simple annual rate of 16% over the term of the First 
Mortgage Bonds. The First Mortgage Bonds are expected to prohibit optional 
prepayments during the first five years after acquisition by the Trust and 
require a redemption premium of at least 5% of the principal amount if 
prepaid in the ninth year, declining 1% per year thereafter until there is no 
longer a premium. 

   The Trust expects to invest in First Mortgage Bonds primarily by acquiring 
outstanding First Mortgage Bonds which are simultaneously restructured to 
change the principal, interest and other terms of those bonds to conform to 
the Trust's investment objectives and policies. The multi-family rental 
housing properties financed by the outstanding First Mortgage Bonds will have 
been constructed and leased. The Trust may also acquire First Mortgage Bonds 
that are, or prior to restructuring 

    
                                     F-6 
<PAGE>
    
                        AMERICAN TAX-EXEMPT BOND TRUST 
                 NOTES TO FINANCIAL STATEMENTS -- (CONTINUED) 

NOTE 1 -- GENERAL (continued) 

were, in default because the cash flow from the property has been 
insufficient to pay the debt service due on the bonds. The restructuring of 
the outstanding First Mortgage Bonds will be sufficiently extensive so that 
generally a restructured First Mortgage Bond held by the Trust will be 
considered to be a newly issued bond for federal income tax purposes. 

   The Trust will only acquire an outstanding First Mortgage Bond if: (i) the 
Trust has reached a binding agreement with the owner of the underlying 
property to amend the terms of the bonds in a manner that is acceptable to 
the Trust and (ii) the governmental entity that is the issuer of the 
outstanding bonds has agreed to ratify the change in terms and to file the 
necessary forms to continue the tax-exemption of the restructured First 
Mortgage Bonds or the Manager believes that there is a substantial likelihood 
that the issuer will agree subsequently to take the action necessary to 
continue the First Mortgage Bond's tax- exemption. 

   The unaudited financial statements have been prepared on the same basis as 
the audited financial statements included in the Trust's annual report on 
Form 10-K for the year ended December 31, 1995. In the opinion of the 
Manager, the accompanying unaudited financial statements contain all 
adjustments (consisting only of normal recurring adjustments) necessary to 
present fairly the financial position of the Trust as of March 31, 1996 and 
the results of operations and cash flows for the three months ended March 31, 
1996. However, the operating results for the three months ended March 31, 
1996 may not be indicative of the results for the year. 

   Certain information and note disclosures normally included in financial 
statements prepared in accordance with generally accepted accounting 
principles have been omitted. It is suggested that these financial statements 
be read in conjunction with the financial statements and notes thereto 
included in the Trust's annual report on Form 10-K for the year ended 
December 31, 1995. 

NOTE 2 -- INVESTMENT IN FIRST MORTGAGE BONDS 

   On December 21, 1995, the Trust completed the amendment of the bond 
indenture for the $10,700,000 in tax-exempt First Mortgage Bonds (the 
"Reflections Bonds") in which the Trust had previously acquired a 100% 
participation. In connection with the amendment of the Reflections Bonds, the 
Trust redeemed the 100% participation interest it previously acquired and now 
directly owns the Reflections Bonds. 

   The Reflections Bonds were issued by the Orange County Florida Housing 
Finance Authority (the "Issuer") and are secured by a first mortgage and 
mortgage loan on Reflections Apartments (the "Project" or "Reflections"), a 
development consisting of 336 apartment units in Casselberry, Florida. 
Reflections is owned by Casselberry-Oxford Associates, L.P. (the "Borrower"). 

   The Trust purchased the 100% participation in Reflections Bonds for 
$10,700,000 from BRI OP Limited Partnership (the "Seller"), which is not 
affiliated with the Manager or Related Capital Company (the "Sponsor"). 

   The Reflections Bonds bear a fixed Current Interest Rate of 9.0%, payable 
monthly in arrears, together with Contingent Interest. After payment of the 
fixed Current Interest, Contingent Interest will be payable as follows: (i) 
25% of net property cash flow after payment of Current Interest, third party 
issuer and trustees fees, required reserves, and a preferred return to the 
Borrower equal to 3.7% of gross revenues; and (ii) after repayment of 
outstanding principal, (a) 10% of net sale or repayment proceeds (which may 
be in certain circumstances when no sale proceeds are received be measured by 
fair market value) up to $1,300,000, and (b) 25% thereafter until the 
Borrower has paid interest at a simple annual rate of 16% over the term of 
the Reflections Bonds. 
    

                                     F-7 
<PAGE>
    
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 2 -- INVESTMENT IN FIRST MORTGAGE BONDS (continued) 

   The Reflections Bonds have a term of thirty years and are subject to 
mandatory redemption, at the Trust's option, after ten years. The principal 
of the Reflections Bonds is payable upon sale or refinancing of the Project 
and prepayment, in whole or in part, is prohibited during the first five 
years, except as described below. 

   Prepayment in whole will be permitted thereafter subject to the payment of 
a premium. If prepaid during the sixth year, the premium is equal to 5% of 
the principal amount of the Reflections Bonds outstanding at the time of 
prepayment. Thereafter, the premium will be reduced by 1% per year through 
the tenth year, when there will be no prepayment premium payable. 

   Information relating to investments in First Mortgage Bonds as of March 
31, 1996 is as follows: 

<TABLE>
<CAPTION>
                                                 Date of                                          Accumulated 
                                               Investment/                           Loan        Amortization 
                                                  Final          Outstanding     Origination     at March 31, 
Property                 Description          Maturity Date     Loan Balance        Costs            1996 
- -----------------    --------------------   ----------------    -------------    ------------   -------------- 
<S>                   <C>                      <C>               <C>               <C>              <C>
Reflection Bonds 
Casselbury, 
Florida(a)            336 Apartment Units      12/95-12/25       $10,700,000       $243,182         $6,080 
                                                                =============    ============   ============== 
</TABLE>

[RESTUBBED TABLE] 

<TABLE>
<CAPTION>
                                                               Interest 
                                           Final Balance        Earned                         Net 
                       Final Balance        at December      by the Trust     Less 1996      Interest 
Property             at March 31, 1996        31, 1995         for 1996    Amortization       Earned 
- -----------------     ------------------  --------------    -------------     ----------   ------------ 
<S>                     <C>                 <C>                <C>             <C>           <C>
Reflection Bonds 
Casselbury, 
Florida(a)              $10,937,102         $10,943,182        $243,829        $6,080        $237,749 
                      ==================  ==============    =============     ==========   ============ 
</TABLE>

[ENDED RESTUBBED TABLE] 

(a) The interest rates for the Reflections are 9.00%. In addition to the
    interest rate the Trust will be entitled to 25% of the cash flow, as
    defined.

   There was no unrealized gain or loss on the Investment in First Mortgage 
Bonds at March 31, 1996 and December 31, 1995. 

NOTE 3 -- INVESTMENT IN TAX-EXEMPT SECURITIES 

   On May 3, 1995, the Trust used a portion of the net proceeds of its 
offering to purchase a Topeka Kansas General Obligation Tax-Exempt Bond from 
Smith Barney (the "Kansas Bond"). The Kansas Bond, which had a principal face 
value of $200,000 and interest rate of 9.25%, was purchased as a Tax-Exempt 
Security investment at the premium price of 101.124% or $202,248 and matured 
on August 1, 1995. 

   On September 19, 1995, the Trust used a portion of the proceeds of the 
Kansas Bond to purchase a New York State Environmental Facilities Corp. State 
Water Pollution Control Revolving Fund Series D Tax-Exempt Bond from Smith 
Barney. The bond, which had a principal face value of $200,000 and interest 
rate of 4.4%, was purchased as a Tax-Exempt Security investment at the 
premium price of 100.123% or $200,246 and matured on November 15, 1995. 

   On December 12, 1995, the Trust used a portion of the net proceeds of its 
offering to purchase a Philadelphia Penn Refunding General Obligation 
Tax-Exempt Bond from Wheat First Butcher Singer. The bond, which had a 
principal face value of $200,000 and interest rate of 8.25%, was purchased as 
a Tax-Exempt Security investment at the premium price of 102.796% or $205,592 
and matured on February 15, 1996. 

   Information relating to investments in Tax-Exempt Securities for the three 
months ended March 31, 1996: 
    
<TABLE>
<S>                                                         <C>
 Investment in Tax-Exempt Securities--January 1, 1996       $ 203,958 
  Sales: Maturity of Philadelphia Penn General             
    Obligation Tax-Exempt Bond                               (200,000) 
Amortization of premium                                        (3,958) 
                                                            --------- 
Investment in Tax-Exempt Securities--March 31, 1996         $       0 
                                                            ========= 
</TABLE> 

                                     F-8 
<PAGE>
    
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3 -- INVESTMENT IN TAX-EXEMPT SECURITIES (continued) 

   Information relating to investments in Tax-Exempt Securities as of March 
31, 1996 is as follows: 

<TABLE>
<CAPTION>
                                                   Original 
                                                   Purchase 
                             Stated     Final       Price      Principal at     Premium at 
                   Date    Interest    Payment    Including      March 31,       March 31, 
Seller          Purchased     Rate      Date       Premium         1996            1996 
- -------------   ---------  --------    --------   ---------    -------------    ----------- 
<S>              <C>          <C>     <C>          <C>              <C>             <C>
Smith Barney       5/3/95     9.25%     8/1/95     $202,248         $0              $0 
Smith Barney      9/19/95     4.40%   11/15/95      200,246          0               0 
Wheat First      12/12/95     8.25%    2/15/96      205,592          0               0 
                                                     -------     -----------      --------- 
                                                   $608,086         $0              $0 
                                                     =======     ===========      ========= 
</TABLE>

[RESTUBBED TABLE] 

<TABLE>
<CAPTION>
                 Accumulated       Final        Final         Interest 
                 Amortization   Balance at    Balance at     Earned by                          Net 
                 at March 31,    March 31,     December      the Trust        Less 1996      Interest 
Seller               1996          1996        31, 1995       for 1996      Amortization      Earned 
- -------------    ------------   ----------    ----------   -------------    -------------   --------- 
<S>                   <C>           <C>        <C>             <C>             <C>            <C>
Smith Barney          $0            $0         $      0        $    0          $    0         $    0 
Smith Barney           0             0                0             0               0              0 
Wheat First            0             0          203,958         6,012           3,958          2,054 
                   ----------      --------     --------     -----------      -----------      ------- 
                      $0            $0         $203,958        $6,012          $ 3,958        $2,054 
                   ==========      ========     ========     ===========      ===========      ======= 
</TABLE>

[END OF RESTUBBED TABLE] 

NOTE 4 -- RELATED PARTY TRANSACTIONS 

   The Trust Agreement provides for the Manager, an affiliate of Related 
Capital Company, to act as the Manager of the Trust. In accordance with the 
Trust Agreement, the Manager is entitled to receive (i) compensation in 
connection with the organization and start-up of the Trust and the Trust's 
investment in the First Mortgage Bonds; (ii) special distributions calculated 
as a percentage of total assets invested by the Trust which totaled $13,375 
and $0 for the three months ended March 31, 1996 and 1995; (iii) a 
subordinated incentive fee based on the gain on the sale of the First 
Mortgage Bonds; (iv) reimbursement of certain administrative costs incurred 
by the Manager or an affiliate on behalf of the Trust which totaled 
approximately $20,000 and $0 for the three months ended March 31, 1996 and 
1995; (v) acquisition expense allowance and bond selection fees calculated on 
a percentage of the Gross Proceeds applicable to the First Mortgage Bonds as 
of March 31, 1996 and December 31, 1995 $431,409 and $375,578 of such costs 
have been incurred of which $243,182 and has been capitalized and included in 
Investment in First Mortgage Bonds; and (vi) certain other fees. 

   The Trust has agreed to pay the Manager a nonaccountable allowance 
("Expense Allowance") equal to 2.5% of the Gross Proceeds of the offering. 
The Manager, to the extent not paid by an affiliate, has agreed to be 
responsible for all expenses of the offering, except for the payment of the 
Expense Allowance, and certain selling commissions (not to exceed 5.0% of 
gross proceeds) and a due diligence expense allowance (not to exceed 0.5% of 
gross proceeds) on certain sales of shares. As of March 31, 1996 and December 
31, 1995 offering costs totaled $489,262 and $419,473, respectively, and 
along with selling commissions (see below) are charged directly to Beneficial 
Owners' Equity- Shareholders. 

   The Trust has agreed to pay commissions of up to 5% of the aggregate 
purchase price of shares sold, subject to quantity discounts, as well as a 
non-accountable due diligence expense reimbursement in an amount up to .5% of 
Gross Proceeds to certain broker-dealers selected by the Dealer Manager and 
approved by the Manager. At March 31, 1996 and December 31, 1995, the Company 
paid $1,180,637 and $1,028,740 of commissions and due diligence to 
unaffiliated broker-dealers. 

NOTE 5 -- COMMITMENTS 

   Rolling Ridge Apartments 

   On July 7, 1995, the Trust executed a letter of intent to purchase 
tax-exempt First Mortgage Bonds (as hereinafter referred to as the "Rolling 
Ridge Bonds") in an approximate aggregate principal amount of $4,875,000. The 
Rolling Ridge Bonds are expected to be issued by San Bernardino County (the 
"Issuer") and secured by a first mortgage and mortgage loan on Rolling 
    
                                     F-9 
<PAGE>
    
                        AMERICAN TAX-EXEMPT BOND TRUST 
                 NOTES TO FINANCIAL STATEMENTS -- (CONTINUED) 

NOTE 5 -- COMMITMENTS (continued) 

Ridge Apartments (the "Project" or "Rolling Ridge"), a development consisting 
of 110 apartment units in Chino Hills, California. Rolling Ridge is owned and 
operated by Duane R. Raab, Ralph E. Haun and Diane E. Haun (the "Borrower"). 

As of March 31, 1996, the letter of intent remains outstanding and the 
Manager is still continuing its due diligence review of the Project. 

The Rolling Ridge Bonds that will be used to refinance the Project will be 
restructured to meet the Trust's investment criteria and are expected to bear 
a fixed Current Interest Rate of 9.0%, payable monthly in arrears, together 
with Contingent Interest. The Trust expects that, after payment of the fixed 
Current Interest, Contingent Interest will be payable out of (i) 25% of net 
property cash flow until the Borrower has paid interest up to a 
still-to-be-negotiated rate, then (ii) 25% of net sale or repayment proceeds 
(which may in certain circumstances when no sale proceeds are received be 
measured by fair market value) over repayment of outstanding principal, until 
the Borrower has paid interest at a simple annual rate of 16% over the term 
of the Rolling Ridge Bonds. The Trust has been informed that, as of March 31, 
1996, the Borrower is current with respect to all payments of principal and 
interest. 

The Trust expects that the principal of the Rolling Ridge Bonds will be 
payable upon sale or refinancing of the Project. It is expected that 
prepayment, in whole or in part, will be prohibited during the first five 
years following the acquisition of the Rolling Ridge Bonds, except as 
described below. Prepayment in whole will be permitted thereafter subject to 
the payment of a premium. If prepaid during the sixth year, the premium is 
expected to equal 5% of the principal amount of the Rolling Ridge Bonds 
outstanding at the time of prepayment. Thereafter, the premium will be 
reduced by 1% per year until the tenth year, when there will be no prepayment 
premium payable. 

The Trust expects that, notwithstanding the foregoing, a one-time assumption 
will be permitted without prepayment penalty or contingent interest payment 
otherwise due on sale or refinancing. Any such new assuming borrower may be 
rejected by the Manager in its sole discretion and an assumption fee equal to 
actual costs plus 1/2 of 1% of the outstanding principal amount is expected 
to be due at the time of assumption. 

NOTE 6 -- SUBSEQUENT EVENTS 

   On May 15, 1996, distributions of $410,056 and $4,142 will be paid to the 
Shareholders and the Manager, respectively, representing the 1996 first 
quarter distribution. 
    

                                     F-10 
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT

To The Manager 
American Tax-Exempt Bond Trust: 

   We have audited the accompanying balance sheets of American Tax-Exempt 
Bond Trust as of December 31, 1995 and 1994, and the related statements of 
operations, changes in shareholders' equity, and cash flows for the year 
ended December 31, 1995. These financial statements are the responsibility of 
the Trust's management. Our responsibility is to express an opinion on these 
financial statements 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, the financial statements referred to above present fairly, 
in all material respects, the financial position of American Tax-Exempt Bond 
Trust as of December 31, 1995 and 1994, and the results of its operations and 
its cash flows for the year ended December 31, 1995, in conformity with 
generally accepted accounting principles. 

                                                     KPMG Peat Marwick LLP 

   
New York, New York 
January 30, 1996 
    


                                     F-11 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                                BALANCE SHEETS 
                          DECEMBER 31, 1995 AND 1994 

                                    ASSETS 
                                    ------ 
   
<TABLE>
<CAPTION>
                                                                                1995          1994 
                                                                             ------------  ---------- 
<S>                                                                           <C>           <C>
Cash and cash equivalents (Note 1) ........................................   $ 3,314,564   $  1,000
Marketable securities .....................................................     2,550,000          0
Investment in First Mortgage Bonds (Note 3) ...............................    10,943,182          0
Investment in Tax-Exempt Securities (Note 4) ..............................       203,958          0
Offering costs ............................................................             0    709,387
Deferred costs ............................................................       224,056     11,503
Organization costs, net of accumulated amortization of $7,500 in 1995 .....        42,500     50,000
Other assets ..............................................................        72,220          0
Accrued interest receivable ...............................................        35,260          0
                                                                              -----------   --------
Total assets ..............................................................   $17,385,740   $771,890
                                                                              ===========   ========
</TABLE>
    
                     LIABILITIES AND SHAREHOLDERS' EQUITY 
                     ------------------------------------ 
   
<TABLE>
<CAPTION>
<S>                                                                           <C>           <C>     
Liabilities:
  Due to affiliates .......................................................   $   131,917   $357,659
  Accounts payable ........................................................        42,553    413,231
                                                                              -----------   --------
Total liabilities .........................................................       174,470    770,890
                                                                              -----------   --------

Shareholders' equity:
  Beneficial owner's equity-manager .......................................          (186)     1,000
  Beneficial owners' equity-shareholders ..................................    17,211,456          0
                                                                              -----------   --------
Total shareholders' equity ................................................    17,211,270      1,000
                                                                              -----------   --------
Total liabilities and shareholders' equity ................................   $17,385,740   $771,890
                                                                              ===========   ========
</TABLE>

               See accompanying notes to financial statements. 
    

                                     F-12 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1995
   
 Revenues:
  Interest income:
    First Mortgage Bonds (Note 3) ................................      $226,972
    Tax-Exempt Securities (Note 4) ...............................         2,160
    Marketable Securities ........................................       147,647
                                                                        --------
    Total revenues ...............................................       376,779
                                                                        --------
Expenses:
  General and administrative .....................................        66,535
  General and administrative-related parties (Note 5) ............        74,858
  Amortization ...................................................         7,500
                                                                        --------
    Total expenses ...............................................       148,893
                                                                        --------
    Net income ...................................................      $227,886
                                                                        ========
Allocation of Net Income:
  Shareholders ...................................................      $224,865
  Manager ........................................................         2,271
  Special distributions to Manager (Note 5) ......................           750
                                                                        --------
  Net income .....................................................      $227,886
                                                                        ========
  Net income per weighted average share--shareholders ............      $    .57
                                                                        ========

                See accompanying notes to financial statements.
    


                                     F-13 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                 STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
   
<TABLE>
<CAPTION>
                                                                                  Beneficial         Beneficial 
                                                                               Owners' Equity-     Owner's Equity- 
                                                                 Total           Shareholders          Manager 
                                                               ----------      ---------------    ----------------- 
<S>                                                            <C>               <C>                   <C>
Balance at January 1, 1995 .................................   $      1,000      $          0          $ 1,000
Issuance of shares of beneficial ownership interest ........     18,777,052        18,777,052                0
Offering costs .............................................     (1,448,213)       (1,448,213)               0
Net income .................................................        227,886           224,865            3,021
Distributions ..............................................       (346,455)         (342,248)          (4,207)
                                                               ------------      ------------          -------
Balance at December 31, 1995 ...............................   $ 17,211,270      $ 17,211,456          $  (186)
                                                               ============      ============          =======
</TABLE> 

               See accompanying notes to financial statements. 
    


                                     F-14 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                           STATEMENT OF CASH FLOWS 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
   
<TABLE>
<S>                                                                                                  <C>
Cash flows from operating activities:
  Net income .....................................................................................   $    227,886
                                                                                                     ------------
  Adjustments to reconcile net income to net cash used in operating activities:
    Amortization expense-organization costs ......................................................          7,500
    Amortization of REMIC premium ................................................................          4,128
  Changes in operating assets and liabilities:
  Increase in other assets .......................................................................        (72,220)
  Increase in accrued interest receivable ........................................................        (35,260)
  Increase in due to affiliates ..................................................................         86,140
  Increase in deferred costs .....................................................................       (455,735)
                                                                                                     ------------
    Total adjustments ............................................................................       (465,447)
                                                                                                     ------------
  Net cash used in operating activities ..........................................................       (237,561)
                                                                                                     ------------
Cash flows used in investing activities:
  Purchase of First Mortgage Bonds ...............................................................    (10,700,000)
  Purchases of Marketable Securities .............................................................     (2,550,000)
  Maturity of Tax-Exempt Securities ..............................................................        400,000
  Purchase of Tax-Exempt Securities ..............................................................       (608,086)
                                                                                                     ------------
  Net cash used in investing activities ..........................................................    (13,458,086)
                                                                                                     ------------
Cash flows provided by financing activities:
  Decrease in accounts payable related to financing activities ...................................       (370,678)
  Decrease in due to affiliates ..................................................................       (311,882)
  Proceeds from issuance of shares of beneficial interest ........................................     18,777,052
  Distribution to shareholders ...................................................................       (346,455)
  Increase in offering costs .....................................................................       (738,826)
                                                                                                     ------------
  Net cash provided by financing activities ......................................................     17,009,211
                                                                                                     ------------
Net increase in cash and cash equivalents ........................................................      3,313,564
Cash and cash equivalents at beginning of period .................................................          1,000
                                                                                                     ------------
Cash and cash equivalents at end of period .......................................................   $  3,314,564
                                                                                                     ============
Supplemental schedule of non cash financial activities:
  Increase in offering costs ....................................................................    $   (709,387)
  Decrease in deferred costs .....................................................................        952,569
  Increase in investment in first mortgage bonds .................................................       (243,182)
                                                                                                     ------------
                                                                                                     $          0
                                                                                                     ============
</TABLE>
    
                                     F-15 
<PAGE>
                         AMERICAN TAX-EXEMPT BOND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994

   
NOTE 1--GENERAL 
    

   American Tax-Exempt Bond Trust (the "Trust") was formed on December 23, 
1993 as a Delaware business trust for the primary purpose of investing in 
tax-exempt first mortgage bonds ("First Mortgage Bonds") issued by various 
state or local governments or their agencies or authorities and secured by 
first mortgage loans on multifamily residential apartment and retirement 
community projects. 

   On December 23, 1993, the Trust received $1,000 from Related AMI 
Associates, Inc., as grantor for the benefit of Related AMI Associates, Inc. 
as the only present beneficiary and the manager (the "Manager") of the Trust. 

   On November 1, 1994, the Trust commenced a public offering through Related 
Equities Corporation, an affiliate of the Manager, and other broker-dealers 
on a "best efforts" basis, for up to 10,000,000 shares of its shares of 
beneficial interest at an initial offering price of $20 per share. As of 
December 31, 1995, a total of 938,946 shares have been sold to the public 
through the offering and the Reinvestment Plan representing Gross Proceeds of 
$18,778,912 (before volume discounts of $1,860). 

   The Trust intends to invest the Net Proceeds primarily in First Mortgage 
Bonds issued by various state or local governments or their agencies or 
authorities and secured by first mortgages and related first mortgage loans 
financed by such bonds (collectively, "Mortgage Loans") principally on 
multifamily residential apartment projects and, secondarily, retirement 
community projects owned or to be developed by third-party developers and, to 
a lesser extent, by Affiliates of the Manager. The principal amount of a 
Mortgage Loan at the time the loan is made or after a First Mortgage Bond is 
acquired and restructured, together with all mortgage loans on the subject 
property, will generally not exceed 85% of the appraised fair market value of 
the related Property. The First Mortgage Bonds will have maturities of 10 to 
35 years, although the Trust anticipates holding the First Mortgage Bonds for 
approximately 10 to 12 years and having the right to cause repayment of the 
bonds at that time. The First Mortgage Bonds will normally be structured so 
that no principal payments will be due thereon until the scheduled maturity 
or earlier redemption of such bonds, at which point a lump sum or "balloon" 
payment of the outstanding principal will be due. In addition, the Trust may 
invest up to 10% of the Gross Proceeds in Tax-Exempt Securities which are 
expected to begin amortizing or to be repaid as early as during the offering 
period and from time to time throughout the life of the Trust. The aggregate 
average life of the Tax-Exempt Securities acquired by the Trust is expected 
to be six to eight years. As of December 31, 1995, of the total net proceeds 
for investment, 3.52% had been invested in Tax-Exempt Securities and 61.93% 
had been invested in First Mortgage Bonds. As of December 31, 1995, 34.55% of 
the total net proceeds available for investment had not yet been invested in 
First Mortgage Bonds or Tax-Exempt Securities. 

   The First Mortgage Bonds will bear a Current Interest Rate which is fixed. 
In addition, a majority of the First Mortgage Bonds are expected to provide 
for participations in net property cash flow and the residual value of the 
underlying Properties in an amount equal to 25% to 50% of Net Property Cash 
Flow and 25% to 50% of Net Sale or Repayment Proceeds, until the borrower has 
paid interest at a simple annual rate of 16% over the term of the First 
Mortgage Bonds. The First Mortgage Bonds are expected to prohibit optional 
prepayments during the first five years after acquisition by the Trust and 
require a redemption premium of at least 5% of the principal amount if 
prepaid in the sixth year, declining 1% per year thereafter until there is no 
longer a premium. 

   The Trust expects to invest in First Mortgage Bonds primarily by acquiring 
outstanding First Mortgage Bonds which are simultaneously restructured to 
change the principal, interest and other terms of those bonds to conform to 
the Trust's investment objectives and policies. The multi-family rental 
housing properties financed by the outstanding First Mortgage Bonds will have 
been constructed and leased. The Trust may also acquire First Mortgage Bonds 
that are, or prior to restructuring were, in default because the cash flow 
from the property will be insufficient to pay the debt service due on the 
bonds. The 

                                      F-16
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 1--General (continued) 

restructuring of the outstanding First Mortgage Bonds will be sufficiently 
extensive so that generally a restructured First Mortgage Bond held by the 
Trust will be considered to be a newly issued bond for federal income tax 
purposes. 

   The Trust will only acquire an outstanding First Mortgage Bond if: (i) the 
Trust has reached a binding agreement with the owner of the underlying 
property to amend the terms of the bonds in a manner that is acceptable to 
the Trust and (ii) the governmental entity that is the issuer of the 
outstanding bonds has agreed to ratify the change in terms and to file the 
necessary forms to continue the tax-exemption of the restructured First 
Mortgage Bonds or the Manager believes that there is a substantial likelihood 
that the issuer will agree subsequently to take the action necessary to 
continue the First Mortgage Bond's tax- exemption. 

   Included in cash and cash equivalents is restricted cash of $187,789 of 
working capital reserves. 

   
NOTE 2--ACCOUNTING POLICIES 
    

   a) Basis of Accounting 

   
   The books and records of the Trust are maintained on the accrual basis of 
accounting in accordance with generally accepted accounting principles. 
    

   
   b) Cash and Cash Equivalents 
    

   Cash and cash equivalents include temporary investments with original 
maturity dates equal to or less than three months and are carried at cost 
plus accrued interest, which approximates market. 

   
   c) Loan Origination Costs 
    

   Bond Selection fees and expenses incurred for the investment of mortgage 
loans have been capitalized and are included in investment in First Mortgage 
Bonds. Loan origination costs are being amortized on the effective yield 
method over the lives of the respective mortgages. 

   
   d) Organization Costs 
    

   Costs incurred to organize the Trust including, but not limited to, legal 
and accounting fees are considered organization costs. These costs have been 
capitalized and are being amortized on a straight-line basis over a 60-month 
period. 

   
   e) Offering Costs 
    

   Costs incurred to sell shares including brokerage and nonaccountable 
expense allowance are considered offering costs. These costs have been 
charged directly to shareholders' equity with the sale of shares of 
beneficial interest to the public. 

   
   f) Income Taxes 
    

   The Trust is not required to provide for, or pay, any Federal income 
taxes. Income tax attributes that arise from its operation are passed 
directly to the individual partners. The Trust may be subject to state and 
local taxes in jurisdictions in which it operates. 

   
   g) Net Income Per Weighted Average Share 
    

   Net income per weighted average share is computed based in the net income 
for the period, divided by the weighted average number of shares outstanding 
for the period. The weighted average number of shares outstanding for the 
years ended December 31, 1995 was 399,265 shares. 

                                     F-17 
<PAGE>
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

   
NOTE 2--ACCOUNTING POLICIES (continued) 

   h) Investments in Marketable, Equity and Other Securities 

   Effective January 1, 1995, the Trust has adopted the provisions of the 
Financial Accounting Standards Board's Statement of Financial Accounting 
Standards ("SFAS") No. 115 Accounting for Certain Investments in Debt and 
Equity Securities. At December 31, 1995, the Trust has classified its 
securities as available for sale. 

   Available for sale securities are carried at fair value with net 
unrealized gain (loss) reported as a separate component of shareholders' 
equity until realized. A decline in the market value of any available for 
sale security below cost that is deemed other than temporary is charged to 
earnings resulting in the establishment of a new cost basis for the security. 
    

   Premiums and discounts are amortized or accreted over the life of the 
related security as an adjustment to yield using the effective interest 
method. Dividend and interest income are recognized when earned. Realized 
gains and losses for securities are included in earnings and are derived 
using the specific identification method for determining the cost of the 
securities sold. 

   
   Investments in Marketable, Equity and Other Securities represent 
marketable securities (consisting of tax-exempt municipal preferred stock), 
investment in First Mortgage Bonds and investments in Tax-Exempt Securities 
which are carried at cost which approximates market. 

   i) Use of Estimates 
    

   Management of the Trust has made a number of estimates and assumptions 
relating to the reporting of assets and liabilities and the disclosures of 
contingent assets and liabilities to prepare these financial statements in 
conformity with generally accepted accounting principles. Actual results 
could differ from those estimates. 

   
   j) Financial Instruments 

   The Financial Accounting Standards Board's Statement of Financial 
Accounting Standards No. 107, Disclosures about Fair Value of Financial 
Instruments, defines fair value of a financial instrument as the amount at 
which the instrument could be exchanged in a current transaction between 
willing parties. Financial instruments held by the Company include cash and 
cash equivalents, marketable securities, investments in First Mortgage Bonds 
and Tax-Exempt Securities, interest receivable and accounts payable and 
accrued expenses. 
    

   For cash and cash equivalents, marketable securities, interest receivable 
and accounts payable and accrued expenses the carrying amounts is a 
reasonable estimate of fair value. 

   
NOTE 3--INVESTMENT IN FIRST MORTGAGE BONDS 
    

   On December 21, 1995, the Trust completed the amendment of the bond 
indenture for the $10,700,000 in tax-exempt First Mortgage Bonds (the 
"Reflections Bonds") in which the Trust had previously acquired a 100% 
participation. In connection with the amendment of the Reflections Bonds, the 
Trust redeemed the 100% participation interest it previously acquired and now 
directly owns the Reflections Bonds. 

   The Reflections Bonds were issued by the Orange County Florida Housing 
Finance Authority (the "Issuer") and are secured by a first mortgage and 
mortgage loan on Reflections Apartments (the "Project" or "Reflections"), a 
development consisting of 336 apartment units in Casselberry, Florida. 
Reflections is owned by Casselberry-Oxford Associates, L.P. (the "Borrower"). 

   The Trust purchased the 100% participation in Reflections Bonds for 
$10,700,000 from BRI OP Limited Partnership (the "Seller"), which is not 
affiliated with the Manager or Related Capital Company (the "Sponsor"). 

                                      F-18
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3--INVESTMENT IN FIRST MORTGAGE BONDS (continued) 

   The Reflections Bonds bear a fixed Current Interest Rate of 9.0%, payable 
monthly in arrears, together with Contingent Interest. After payment of the 
fixed Current Interest, Contingent Interest will be payable as follows: (i) 
25% of net property cash flow after payment of Current Interest, third party 
issuer and trustees fees, required reserves, and a preferred return to the 
Borrower equal to 3.7% of gross revenues; and (ii) after repayment of 
outstanding principal, (a) 10% of net sale or repayment proceeds (which may 
be in certain circumstances when no sale proceeds are received be measured by 
fair market value) up to $1,300,000, and (b) 25% thereafter until the 
Borrower has paid interest at a simple annual rate of 16% over the term of 
the Reflections Bonds. 

   The Reflections Bonds have a term of thirty years and are subject to 
mandatory redemption, at the Trust's option, after ten years. The Principal 
of the Reflections Bonds is payable upon sale or refinancing of the Project 
and prepayment, in whole or in part, is prohibited during the first five 
years, except as described below. 

   Prepayment in whole will be permitted thereafter subject to the payment of 
a premium. If prepaid during the sixth year, the premium is equal to 5% of 
the principal amount of the Reflections Bonds outstanding at the time of 
prepayment. Thereafter, the premium will be reduced by 1% per year through 
the tenth year, when there will be no prepayment premium payable. 

   Information relating to investments in First Mortgage Bonds as of December 
31, 1995 is as follows: 

<TABLE>
<CAPTION>
                                                                       Outstanding      Loan       Final Blance   Interest Paid to 
                                               Date of Investment/        Loan      Origination    At December       the Company 
Property                    Description        Final Maturity Date       Balance        Costs        31, 1995          in 1995 
- -------------------    --------------------    --------------------    -----------    ---------    ------------   ---------------- 
<S>                     <C>                        <C>                 <C>            <C>          <C>                <C>
Reflection Bonds 
Casselbury, 
Florida(a)              336 Apartment Units        12/95 - 12/25       $10,700,000    $243,182     $10,943,182        $226,972 
                                                                       ===========    =========    ============   ================ 
</TABLE>

(a) The interest rates for the Reflections are 9.00%. In addition to the 
    interest rate the Trust will be entitled to 25% of the cash flow, as 
    defined. 

NOTE 4--INVESTMENT IN TAX-EXEMPT SECURITIES 

   On May 3, 1995, the Trust used a portion of the net proceeds of its 
offering to purchase a Topeka Kansas General Obligation Tax-Exempt Bond from 
Smith Barney (the "Kansas Bond"). The Kansas Bond, which had a principal face 
value of $200,000 and interest rate of 9.25%, was purchased as a Tax-Exempt 
Security investment at the premium price of 101.124% or $202,248 and matured 
on August 1, 1995. 

   On September 19, 1995, the Trust used a portion of the proceeds of the 
Kansas Bond to purchase a New York State Environmental Facilities Corp. State 
Water Pollution Control Revolving Fund Series D Tax-Exempt Bond from Smith 
Barney. The bond, which had a principal face value of $200,000 and interest 
rate of 4.4%, was purchased as a Tax-Exempt Security investment at the 
premium price of 100.123% or $200,246 and matured on November 15, 1995. 

   On December 12, 1995, the Trust used a portion of the net proceeds of its 
offering to purchase a Philadelphia Penn Refunding General Obligation 
Tax-Exempt Bond from Wheat First Butcher Singer. The bond, which has a 
principal face value of $200,000 and interest rate of 8.25%, was purchased as 
a Tax-Exempt Security investment at the premium price of 102.796% or $205,592 
with a maturity date of February 15, 1996. 

                                     F-19 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4--INVESTMENT IN TAX-EXEMPT SECURITIES (continued) 

   Information relating to investments in Tax-Exempt Securities for the year 
ended December 31, 1995: 

 Purchases:
  Topeka Kansas General Obligation Tax-Exempt Bond ...............    $ 202,248
  New York State Environmental Tax-Exempt Bond ...................      200,246
  Philadelphia Penn General Obligation Tax-Exempt Bond ...........      205,592

Sales:
  Maturity of Topeka Kansas General Obligation Tax-Exempt Bond ...     (200,000)
  Maturity of New York State Environmental Tax-Exempt Bond .......     (200,000)
  Amortization of premium ........................................       (4,128)
                                                                      ---------
  Amortized cost at December 31, 1995 ............................    $ 203,958
                                                                      =========

                                     F-20 
<PAGE>
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4--INVESTMENT IN TAX-EXEMPT SECURITIES (continued) 

   Information relating to investments in Tax-Exempt Securities as of 
December 31, 1995 is as follows: 

<TABLE>
<CAPTION>
                                                                 Original 
                                                                 Purchase      Principal 
                                     Stated         Final         Price           at         Premium at 
                       Date         Interest       Payment      Including      December       December 
Seller               Purchased        Rate          Date         Premium       31, 1995       31, 1995 
 ---------------   ------------    ----------   -----------    -----------     ----------   ----------- 
<S>                  <C>              <C>         <C>            <C>            <C>            <C>
Smith Barney           5/3/95         9.25%         8/1/95       $202,248       $      0       $    0 
Smith Barney          9/19/95         4.40%       11/15/95        200,246              0            0 
Wheat First          12/12/95         8.25%        2/15/96        205,592        200,000        5,592 
                                                                ---------       --------      -------- 
                                                                 $608,086       $200,000       $5,592 
                                                                =========       ========      ======== 
</TABLE>
  [RESTUBBED TABLE] 
<TABLE>
<CAPTION>
                    Accumulated                   Interest 
                   Amortization    Balance at     Earned by                         Net 
                    at December     December      the Trust     Less 1995        Interest 
Seller               31, 1995       31, 1995      for 1995     Amortization       Earned 
 ---------------   ------------    ----------   -----------    -----------    -------------- 
<S>                   <C>           <C>            <C>            <C>             <C>
Smith Barney          $     0       $      0       $4,162         $2,248          $1,914 
Smith Barney                0              0        1,296            246           1,050 
Wheat First            (1,634)       203,958          830          1,634            (804) 
                    ----------      --------      ---------      ---------      ---------- 
                      $(1,634)      $203,958       $6,288         $4,128          $2,160 
                    ==========      ========      =========      =========      ========== 
</TABLE>
  [END OF RESTUBBED TABLE] 
   
NOTE 5--RELATED PARTY TRANSACTIONS 
    
   The Trust Agreement provides for the Manager, an affiliate of Related 
Capital Company, to act as the Manager of the Trust. In accordance with the 
Trust Agreement, the Manager is entitled to receive (i) compensation in 
connection with the organization and start-up of the Trust and the Trust's 
investment in the tax-exempt First Mortgage Bonds; (ii) special distributions 
calculated as a percentage of total assets invested by the Trust which 
totaled $750 for the year ended December 31, 1995; (iii) a subordinated 
incentive fee based on the gain on the sale of the tax-exempt First Mortgage 
Bonds; (iv) reimbursement of certain administrative costs incurred by the 
Manager or an affiliate on behalf of the Trust which totaled $74,858 for the 
year ended December 31, 1995; (v) acquisition expense allowance and bond 
selection fees calculated on a percentage of the Gross Proceeds applicable to 
the First Mortgage Bonds; as of December 31, 1995, $375,578 of such costs 
$214,000 have been capitalized and included in Investment in First Mortgage 
Bonds; and (vi) certain other fees. 

   The Trust has agreed to pay the Manager a nonaccountable allowance 
("Expense Allowance") equal to 2.5% of the Gross Proceeds of the Offering. 
The Manager, to the extent not paid by an affiliate, has agreed to be 
responsible for all expenses of the Offering, except for the payment of the 
Expense Allowance, and certain selling commissions (not to exceed 5.0% of 
gross proceeds) and a due diligence expense allowance (not to exceed 0.5% of 
gross proceeds) on certain sales of shares. As of December 31, 1995, offering 
costs totaled $419,473, and along with selling commissions (see below) are 
charged directly to Beneficial Owners' Equity-Shareholders.

   The Trust has agreed to pay commissions of up to 5% of the aggregate 
purchase price of shares sold, subject to quantity discounts, as well as a 
non-accountable due diligence expense reimbursement in an amount up to .5% of 
Gross Proceeds to certain broker-dealers selected by the Dealer Manager and 
approved by the Manager. At December 31, 1995, the Trust paid $1,028,740 of 
commissions and due diligence to unaffiliated broker-dealers. 
   
NOTE 6--COMMITMENTS

Rolling Ridge Apartments 
    
   On July 7, 1995, the Trust executed a letter of intent to purchase 
tax-exempt First Mortgage Bonds (as hereinafter referred to as the "Rolling 
Ridge Bonds") in an approximate aggregate principal amount of $4,875,000. The 
Rolling Ridge Bonds are expected to be issued by San Bernardino County (the 
"Issuer") and secured by a first mortgage and mortgage loan on Rolling Ridge 
Apartments (the "Project" or "Rolling Ridge"), a development consisting of 
110 apartment units in Chino Hills, California. Rolling Ridge is owned and 
operated by Duane R. Raab, Ralph E. Haun and Diane E. Haun (the "Borrower"). 

                                      F-21
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 6--COMMITMENTS (continued) 

   As of December 31, 1995, the letter of intent remains outstanding and the 
Manager is still continuing its due diligence review of the Project. 

   The Rolling Ridge Bonds that will be used to refinance the Project will be 
restructured to meet the Trust's investment criteria and are expected to bear 
a fixed Current Interest Rate of 9.0%, payable monthly in arrears, together 
with Contingent Interest. The Trust expects that, after payment of the fixed 
Current Interest, Contingent Interest will be payable out of (i) 25% of net 
property cash flow until the Borrower has paid interest up to a 
still-to-be-negotiated rate, then (ii) 25% of net sale or repayment proceeds 
(which may in certain circumstances when no sale proceeds are received be 
measured by fair market value) over repayment of outstanding principal, until 
the Borrower has paid interest at a simple annual rate of 16% over the term 
of the Rolling Ridge Bonds. The Trust has been informed that, as of December 
31, 1995, the Borrower is current with respect to all payments of principal 
and interest. 

   The Trust expects that the principal of the Rolling Ridge Bonds will be 
payable upon sale or refinancing of the Project. It is expected that 
prepayment, in whole or in part, will be prohibited during the first five 
years following the acquisition of the Rolling Ridge Bonds, except as 
described below. Prepayment in whole will be permitted thereafter subject to 
the payment of a premium. If prepaid during the sixth year, the premium is 
expected to equal 5% of the principal amount of the Rolling Ridge Bonds 
outstanding at the time of prepayment. Thereafter, the premium will be 
reduced by 1% per year until the tenth year, when there will be no prepayment 
premium payable. 

   The Trust expects that, notwithstanding the foregoing, a one-time 
assumption will be permitted without prepayment penalty or contingent 
interest payment otherwise due on sale or refinancing. Any such new assuming 
borrower may be rejected by the Manager in its sole discretion and an 
assumption fee equal to actual costs plus 1/2 of 1% of the outstanding 
principal amount is expected to be due at the time of assumption. 

NOTE 7--SUBSEQUENT EVENTS 

   The Trust has received an additional $2,378,848 (before volume discounts 
of $1,424) of Gross Proceeds representing 118,942 shares for the period 
January 1, 1996 to March 7, 1996. 

   On February 14, 1996, a distribution of $333,590 and $3,370 was paid to 
the shareholders and the Manager, respectively, representing the 1995 fourth 
quarter distribution. The distribution has been funded from cash collections 
of debt service payments and interest income through approximately the 
distribution date, February 14, 1996, and proceeds from the maturity of 
investments. 

   
   On February 15, 1996, the Philadelphia Penn Refunding General Obligation 
Tax-Exempt Bond which was purchased from Wheat First Butcher Singer on 
December 12, 1995, matured at 102.00% or $204,000. 
    


                                     F-22 
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT

To The Board of Directors 
Related AMI Associates, Inc.: 

   We have audited the accompanying balance sheets of Related AMI Associates, 
Inc. as of December 31, 1995 and 1994. These financial statements are the 
responsibility of the Company's management. Our responsibility is to express 
an opinion on these financial statements 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 balance sheets are free of 
material misstatement. An audit of a balance sheet includes examining, on a 
test basis, evidence supporting the amounts and disclosures in that balance 
sheet. An audit of a balance sheet also includes assessing the accounting 
principles used and significant estimates made by management, as well as 
evaluating the overall balance sheet presentation. We believe that our audits 
of the balance sheets provide a reasonable basis for our opinion. 

   In our opinion, the balance sheets referred to above present fairly, in 
all material respects, the financial position of Related AMI Associates, Inc. 
as of December 31, 1995 and 1994, in conformity with generally accepted 
accounting principles. 

                                            KPMG Peat Marwick LLP 

   
New York, New York 
April 23, 1996 
    


                                     F-23 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                                 BALANCE SHEETS

                                     ASSETS
                                     ------
   
<TABLE>
<CAPTION>
                                                                   March 31, 1996    December 31,   December 31, 
                                                                    (Unaudited)          1995           1994 
                                                                  --------------    --------------  ------------ 
<S>                                                                  <C>             <C>            <C>
Cash ..............................................................   $    31,049    $    24,053    $    23,220
Investment in American Mortgage Investors Trust (Note 3) ..........       712,558        712,558        715,095
Investment in American Mortgage Investors Trust II (Note 3) .......           200            200            200
Investment in American Tax-Exempt Bond Trust (Note 3) .............         1,000          1,000          1,000
Deferred Organization and Offering Costs (Note 3) .................       242,336        227,373              0
Due from American Mortgage Investors Trust (Note 5) ...............       399,840        370,323         28,262
Due from American Tax Exempt Bond Trust (Note 5) ..................        14,798          5,581              0
Due from Affiliate (Note 5) .......................................             0              0         98,338
                                                                      -----------    -----------    -----------
Total Assets ......................................................   $ 1,401,781    $ 1,341,088    $   866,115
                                                                      ===========    ===========    ===========

                               LIABILITIES AND SHAREHOLDERS' EQUITY
                                                                                                    -----------
Liabilities:
Due to Affiliate (Note 5) .........................................   $   875,108    $   833,640    $         0
Due to American Tax-Exempt Bond Trust (Note 5) ....................             0              0        357,659
                                                                      -----------    -----------    -----------
Total Liabilities .................................................       875,108        833,640        357,659
                                                                      -----------    -----------    -----------

Commitments (Note 3)

Shareholders' Equity:
Common stock: $1 par value, 1,000 shares authorized;
  100 shares issued and outstanding ...............................           100            100            100
Additional Paid-in Capital ........................................     1,000,900      1,000,900      1,000,900
Retained Earnings .................................................       526,673        507,448        508,456
                                                                      -----------    -----------    -----------
                                                                        1,527,673      1,508,448      1,509,456
Less: Subscription Receivable (Note 4) ............................    (1,001,000)    (1,001,000)    (1,001,000)
                                                                      -----------    -----------    -----------
Total Shareholders' Equity ........................................       526,673        507,448        508,456
                                                                      -----------    -----------    -----------
Total Liabilities and Shareholders' Equity ........................   $ 1,401,781    $ 1,341,088    $   866,115
                                                                      ===========    ===========    ===========
</TABLE>

               See accompanying notes to financial statements. 
    

                                     F-24 
<PAGE>
   
                         RELATED AMI ASSOCIATES, INC. 
                           NOTES TO BALANCE SHEETS 
    MARCH 31, 1996 (UNAUDITED) AND DECEMBER 31, 1995 AND DECEMBER 31, 1994 
    

NOTE 1--ORGANIZATION 

   Related AMI Associates, Inc. (the "Company") was formed pursuant to the 
laws of the State of Delaware on May 23, 1991 and acts as the Advisor of 
American Mortgage Investors Trust ("AMIT") and American Mortgage Investors 
Trust II ("AMIT II") and manager of American Tax-Exempt Bond Trust ("ATEBT"). 

   
   As of March 31, 1996 and December 31, 1995 and 1994, a total of 3,809,601 
shares of AMIT were sold to the public, either through AMIT's offering or 
AMIT's dividend reinvestment plan, representing gross proceeds of $76,192,021 
(before volume discounts of $40,575). AMIT's offering terminated as of 
November 30, 1994. On November 1, 1994, ATEBT commenced a public offering and 
as of March 31, 1996 and December 31, 1995 a total of 1,078,523 and 938,946 
were sold to the public, either through ATEBT's offering or ATEBT's 
reinvestment plan representing gross proceeds of $21,570,459 and $18,778,912 
(before volume discounts of $3,284 and $1,860). AMIT II is currently in the 
registration phase. AMIT II and ATEBT have been authorized to issue a maximum 
of 12,601,010 and 10,000,000 shares of beneficial ownership interest, 
respectively, for $252,020,200 and $200,000,000. 
    

NOTE 2--SIGNIFICANT ACCOUNTING POLICIES 

   a) Income Taxes 

   The shareholders of the Company have elected "S" Corporation status under 
applicable provisions of the Internal Revenue Code and New York State Law. 
While valid elections are in effect, the income of the Company for federal 
and state income tax purposes, will be taxed directly to the shareholders. 

   b) Investments 

   
   The Company records its Investment in AMIT at fair value. Dividends 
received from AMIT totaled $17,656, $70,020 and $62,754 for the three months 
ended March 31, 1996 and the years ended December 31, 1995 and 1994, 
respectively. 
    

   Effective January 1, 1994 the Company adopted Statement of Financial 
Accounting Standards ("SFAS") No. 115, "Accounting for Certain Investments in 
Debt and Equity Securities". In accordance with SFAS No. 115, the Company has 
classified its marketable securities as available-for-sale. 

   Available-for-sale securities are recorded at fair value. Unrealized 
holding gains and losses for available-for-sale securities are excluded from 
earnings and are reported as a net amount in a separate component of 
shareholders' equity until realized. A decline in the fair value of any 
available-for-sale security below the amortized cost basis that is deemed 
other than temporary is charged to earnings resulting in the establishment of 
a new cost basis for the security. 

   
   c) Use of Estimates 

   Management of the Company has made a number of estimates and assumptions 
relating to the reporting of assets and liabilities and the disclosure of 
contingent assets and liabilities to prepare these financial statements in 
conformity with generally accepted accounting principles. Actual results 
could differ from those estimates. 
    

NOTE 3--INVESTMENTS 

   The Company made an initial investment of $200,000, representing 10,000 
shares, in AMIT in December 1992. 

   
   The Company is to receive restricted shares of AMIT, which, after such 
issuance, will equal 1% of the issued shares of AMIT as compensation in 
connection with the start-up of AMIT and AMIT's dividend reinvestment plan. 
Restricted shares received at March 31, 1996 and December 31, 1995 and 1994 
were 38,481 (including 717 from the dividend reinvestment plan). As a result 
of shares being redeemed pursuant to AMIT's redemption plan, the Company was 
required to return 172 shares as of March 31, 1996 and December 31, 1995. 
Such shares have been recorded at their estimated market value ($14.75 per 
share). 
    

                                     F-25 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                     NOTES TO BALANCE SHEETS -- (CONTINUED)

NOTE 3--INVESTMENTS (continued) 

   
   As of March 31, 1996 and December 31, 1995 and 1994, the carrying value of 
the shares held are equal to their estimated market value. 

   The Company made an initial investment of $200, representing 10 shares, in 
AMIT II in September 1993. 

   Upon commencement of the AMIT II offering, the Company will contribute 
$200,000 to AMIT II and in addition will contribute an amount equal to AMIT 
II's organizational and offering and acquisition expenses in consideration of 
which it will receive 100 Class B Shares representing all the issued and 
outstanding Class B Shares and 100 Class C Shares representing all of the 
issued and outstanding Class C Shares of AMIT II (see Note 5). 

   The Company made an initial investment of $1,000 in ATEBT in December 
1993. 

NOTE 4--CAPITALIZATION 
    

   The Company is capitalized by demand notes totaling $1,000,000 and 
receivables of $1,000. These notes and receivables bear no interest and are 
executed by two of the officers of the Company. For accounting purposes the 
demand notes and receivables are reflected as a reduction in shareholders' 
equity. 

   
NOTE 5--RELATED PARTY TRANSACTIONS 
    

   a) American Mortgage Investors Trust 

   The Company has entered into an agreement with AMIT to act as its advisor. 
In accordance with the agreement, the Company received compensation 
consisting primarily of (i) compensation in connection with the organization 
and start-up of AMIT and AMIT's investment in mortgages; (ii) asset 
management fees calculated as a percentage of total assets invested by AMIT; 
(iii) a subordinated incentive fee based on the economic gain on the sale of 
mortgages; (iv) reimbursement of certain administrative costs incurred by the 
Company or an affiliate on behalf of AMIT; (v) an amount which, after 
issuance, will equal 1% of all shares of AMIT issued during the offering 
period or pursuant to AMIT's dividend reinvestment plan as compensation for 
services rendered; (vi) acquisition fees and acquisition expense allowance 
calculated as a percentage of the gross proceeds applicable to the 
origination of the mortgages and related additional loans and the acquisition 
of acquired mortgages and additional loans; and (vii) certain other fees. 

   
   The Company receives a non-accountable allowance ("Expense Allowance") 
from AMIT equal to 2.5% of the gross proceeds of the offering. The Company 
has agreed to be responsible for all expenses of the offering, except for the 
payment of the Expense Allowance and certain selling commissions (not to 
exceed 6.0% of gross proceeds) and due diligence expense allowance (not to 
exceed 0.5% of gross proceeds) on certain sales of shares. As of March 31, 
1996 the amount due from AMIT consists of asset management fees in the amount 
of $349,840 and the excess of offering expenses over the Expense Allowance 
totaling $50,000. As of December 31, 1995 the amount due from AMIT consists 
of asset management fees in the amount of $261,578 and acquisition fees for 
the Company's investment in Stony Brook totaling $108,745. As of December 31, 
1994, the amount due from AMIT consists of asset management fees in the 
amount of $83,240 and other amounts due to the Company totaling $402 net of 
the excess of offering expenses over the Expense Allowance totaling $55,380. 
    

   In addition, the Company receives restricted shares of AMIT, which the 
Company has valued at $14.75 per share, which, after such issuance, will 
equal 1% of the issued shares of AMIT. 

   The Company is required, in accordance with an agreement with an 
affiliate, to remit the asset management fees, the Expense Allowance, 
mortgage placement or financing fees and subordinated incentive fees, 
acquisition fees and allowances it earns 

                                     F-26 
<PAGE>
                          RELATED AMI ASSOCIATES, INC.
                    NOTES TO BALANCE SHEETS -- (CONTINUED) 

NOTE 5--RELATED PARTY TRANSACTIONS (continued) 

from AMIT for services performed by the affiliate, and the Company is 
reimbursed from its affiliate for the expenses which the Company is 
responsible to pay to AMIT. 

   b) American Mortgage Investors Trust II 

   AMIT II entered into an agreement with the Company to act as the advisor 
to AMIT II. AMIT II will reimburse the Company and its affiliates for (i) the 
actual costs to the Company or its affiliates of goods, materials and 
services used for and by AMIT II obtained from unaffiliated parties; (ii) 
administrative services necessary to the operation of AMIT II and (iii) the 
cost of certain personnel employed by AMIT II and directly involved in the 
organization and business of AMIT II including persons who may be employees 
or officers of the Company and Affiliates and for legal, accounting, transfer 
agent, reinvestment and redemption plan administration, data processing, 
duplicating and investor communications services performed by employees or 
officers of the Company and its affiliates which could be performed directly 
for AMIT II by independent parties. 

   
   The Company will pay, on behalf of AMIT II, all organizational and 
offering expenses and acquisition expenses. In return for payment of such 
expenses the Company will receive (i) 100 Class B Shares representing all of 
the issued and outstanding Class B Shares, pursuant to which it will be 
entitled to a 10% interest in AMIT II's distributions and (ii) 100 Class C 
Shares, representing all of the issued and outstanding Class C Shares 
pursuant to which it will be entitled to a 5% interest in AMIT II's 
distributions which will be subordinated to certain distributions to Class A 
and Class B Shareholders. 

   As of March 31, 1996 and December 31, 1995, the Company has incurred 
$242,336 and $227,373 of organization and offering expenses and acquisition 
expenses for which upon closing it will receive the appropriate Class B and 
Class C Shares. 
    

   Additional compensation which may be payable to the Company and its 
affiliates by AMIT II is as follows: 

   i) Construction Fees: Affiliates of the Company may receive compensation 
in connection with the construction, development and financing of any 
properties which are owned by affiliates of the Company or third party 
owners, payable by such owners. 

   ii) Escrow Interest: The Company or its affiliates may hold escrows on 
behalf of mortgagors for the annual insurance premiums and property taxes, in 
connection with the servicing of mortgage investments, which it may deposit 
with various unaffiliated banks. 

   iii) Property Management, Insurance Brokerage and Real Estate Brokerage 
Fees: The Company or its affiliates may receive a Property Management, 
Insurance Brokerage and Real Estate Brokerage Fee for providing management, 
insurance brokerage or real estate brokerage services with respect to any 
property if they are retained by a property owner or if such services are 
required by AMIT II in the event of a default on a mortgage investment. 

   c) American Tax-Exempt Bond Trust 

   The Company has entered into an agreement with ATEBT to act as its 
manager. In accordance with the agreement, the Company is entitled to receive 
(i) compensation in connection with the organization and start-up of ATEBT 
and ATEBT's investment in tax-exempt first mortgage bonds; (ii) special 
distributions of adjusted cash from operations calculated as a percentage of 
total assets invested by ATEBT; (iii) a subordinated incentive fee based on 
the gain on the sale of the tax-exempt first mortgage bonds; (iv) 
reimbursement of certain administrative costs incurred by the Company or an 
affiliate on behalf of ATEBT; (v) acquisition expense allowance and bond 
selection fees calculated on a percentage of the gross proceeds applicable to 
the first mortgage bonds; and (vi) certain other fees. 

                                     F-27 
<PAGE>
                          RELATED AMI ASSOCIATES, INC.
                    NOTES TO BALANCE SHEETS -- (CONTINUED) 

NOTE 5--RELATED PARTY TRANSACTIONS (continued) 

   
   The Company received a non-accountable allowance ("Expense Allowance") 
from ATEBT equal to 2.5% of the gross proceeds of the offering which totaled 
$539,261 and $469,473 at March 31, 1996 and December 31, 1995. The Company, 
to the extent not paid by an affiliate, has agreed to be responsible for all 
expenses of the offering, except for the payment of the Expense Allowance, 
and certain selling commissions (not to exceed 5.0% of gross proceeds) and a 
due diligence expense allowance (not to exceed 0.5% of gross proceeds) on 
certain sales of shares. As of March 31, 1996 the amount due from ATEBT 
consists of $673 of bond selection fees and a special distribution for 
managing ATEBT and its portfolio in the amount of $14,125. As of December 31, 
1995 the amount due from ATEBT consists of $4,831 of bond selection fees and 
a special distribution for managing ATEBT and its portfolio in the amount of 
$750. As of December 31, 1994 the amount due to ATEBT consists of the excess 
of offering expenses over the Expense Allowance in the amount of $357,659. 
    


                                     F-28 
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Partners 
Casselberry-Oxford Associates Limited Partnership 

   We have audited the accompanying balance sheet of Casselberry-Oxford 
Associates Limited Partnership as of December 31, 1995, and the related 
statements of operations, partners' deficit and cash flows for the year then 
ended. These financial statements are the responsibility of the partnership's 
management. Our responsibility is to express an opinion on these financial 
statements based on our audit. 

   We conducted our audit 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 audit provides a 
reasonable basis for our opinion. 

   In our opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of Casselberry-Oxford 
Associates Limited Partnership as of December 31, 1995, and the results of 
its operations and its cash flows for the year then ended, in conformity with 
general accounting principles. 

   As discussed in note 2, during 1995 the partnership changed its method of 
reporting from the basis used for income tax purposes to a basis in 
conformity with generally accepted accounting principles. 

                                                 Reznick Fedder & Silverman 

   
Bethesda, Maryland 
January 26, 1996 
    


                                     F-29 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                                BALANCE SHEET 
                              DECEMBER 31, 1995 

                                    ASSETS 
                                    ------

<TABLE>
<CAPTION>
<S>                                                                                 <C>
INVESTMENT IN PROPERTY AND EQUIPMENT 
  Property and equipment                                                            $7,158,819 
OTHER ASSETS 
  Cash and cash equivalents                                                             34,237 
  Tenant receivables                                                                    19,337 
  Due from Oxford                                                                       19,116 
  Tenant security deposits--funded                                                      46,844 
  Prepaid expenses                                                                      10,000 
  Mortgage escrow deposits                                                              87,096 
  Refinancing escrow                                                                   107,381 
  Debt service reserve escrow                                                          200,000 
  Unamortized costs                                                                    478,142 
                                                                                    ----------- 
                                                                                    $8,160,972 
                                                                                    =========== 
</TABLE>

                      LIABILITIES AND PARTNERS' DEFICIT 
                      ---------------------------------- 

<TABLE>
<S>                                                                 <C>             <C>
LIABILITIES APPLICABLE TO INVESTMENT IN PROPERTY AND EQUIPMENT
  Mortgage note payable ..........................................                   $10,700,000
  Accrued interest payable .......................................                        29,425
                                                                                     -----------
                                                                                      10,729,425
OTHER LIABILITIES
  Accounts payable ...............................................                       407,344
  Tenant security deposits .......................................                        46,141
  Deferred rental revenue ........................................                         8,982
  Working capital advances .......................................                         3,234
  Accrued investor services fee ..................................                         7,000
  Working capital loan (includes accrued interest of $16,858) ....                       831,858
  Operating expenses loan (includes accrued interest of $67,280) .                     1,233,909
  Loan payable ...................................................                       347,177
  Deferred management fees .......................................                       148,460
  Subordinated management fees ...................................                        67,468
  Subordinated loan payable ......................................                       153,843
                                                                                     -----------
                                                                                      13,984,841
COMMITMENTS AND CONTINGENCIES
PARTNERS' DEFICIT
  Capital contributions .......................................... $  5,835,310
  Less: Nonamortizable costs .....................................      439,499
                                                                   ------------
                                                                      5,395,811
  Cumulative cash distributions ..................................     (324,745)
  Cumulative losses ..............................................  (10,894,935)      (5,823,869)
                                                                   ------------      -----------
                                                                                     $ 8,160,972
                                                                                     ===========
</TABLE>

   
         The accompanying notes are an integral part of this statement.
    

                                     F-30 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                             STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1995
   

Gross potential rental revenue ..............                     $2,128,778
Less vacancies and allowances ...............                        212,097
                                                                  ----------
  Net rental revenue ........................                      1,916,681

Interest income .............................                         18,324
Other income ................................                        128,757
                                                                  ----------
    Total operating revenue .................                      2,063,762
                                                                  ----------

Operating expenses
  Renting ...................................    $   26,777
  Administrative ............................       247,723
  Maintenance and operating .................       778,278
  Utilities .................................       149,225
  Taxes .....................................       187,946
  Insurance .................................        60,485        1,450,434
                                                 ----------

Mortgage interest ...........................       829,838
Interest on advances and loans ..............        16,858
Depreciation ................................       229,652
Amortization ................................         6,981
Financing fees ..............................       293,207
Letter of credit fees .......................        14,237
Investor services fees ......................         7,806
Professional fees ...........................           975
Other partnership expenses ..................         8,556        1,408,110
                                                 ----------        ---------
Total expenses ..............................                      2,858,544
                                                                  ----------
Net loss ....................................                     $ (794,782)
                                                                  ==========

The accompanying notes are an integral part of this statement. 
    
                                     F-31 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                        STATEMENT OF PARTNERS' DEFICIT 
                         YEAR ENDED DECEMBER 31, 1995 

   
<TABLE>
<CAPTION>
                                    Gross           Less             Net         Cumulative 
                                   Capital    Nonamortizable       Capital          Cash         Cumulative       Partners' 
                               Contributions        Costs      Contributions   Distributions       Losses          Deficit 
                               -------------- ---------------  --------------  --------------    ------------   ------------- 
<S>                              <C>              <C>            <C>              <C>           <C>              <C>
Partners' deficit, 1/1/95, 
  as previously reported .....   $5,835,310       $(439,499)     $5,395,811       $(324,745)    $(14,953,375)    $(9,882,309) 

Adjustment to reflect the 
  change in method of 
  financial statement 
  reporting ..................       --               --             --               --           4,853,222       4,853,222 
                                 ----------       ----------     -----------      ----------    ------------     ------------ 

Partners' deficit, 1/1/95, 
  as restated ................    5,835,310        (439,499)      5,395,811        (324,745)     (10,100,153)     (5,029,087) 

Net loss .....................       --               --             --               --            (794,782)       (794,782) 
                                 ----------       ----------     -----------      ----------    ------------     ------------ 

Partners' deficit, 12/31/95 ..   $5,835,310       $(439,499)     $5,395,811       $(324,745)    $(10,894,935)    $(5,823,869) 
                                 ==========       ==========     ===========      ==========    ============     ============ 
</TABLE>

        The accompanying notes are an integral part of this statement. 
    


                                     F-32 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                           STATEMENT OF CASH FLOWS 
                         YEAR ENDED DECEMBER 31, 1995 

   
<TABLE>
<S>                                                                           <C>
Cash flows from operating activities
  Net loss ................................................................   $  (794,782)
  Adjustments to reconcile net loss to net cash used in operating
  activities
    Depreciation ..........................................................       229,652
    Amortization ..........................................................         6,981
  Changes in asset and liability accounts (Increase) decrease in assets
    Tenant receivables ....................................................       (15,930)
    Prepaid expenses ......................................................        14,237
    Unamortized costs .....................................................      (479,589)
    Mortgage escrow deposits ..............................................        35,761
    Debt service escrow ...................................................      (107,381)
    Tenant security deposits--net .........................................          (587)
  Increase (decrease) in liabilities
    Accounts payable ......................................................       346,237
    Accrued interest payable ..............................................      (277,085)
    Accrued interest--working capital loan ................................        16,858
    Deferred rental revenue ...............................................          (825)
    Deferred management fees ..............................................        29,170
    Deferred fees payable .................................................      (333,643)
                                                                              -----------
      Net cash used in operating activities ...............................    (1,330,926)
                                                                              -----------
Cash flows from investing activities
  Net disbursements from project reserve account--Fleet ...................       353,739
  Net disbursements from debt service reserve escrow--Fleet ...............       350,216
  Net deposits to debt service reserve escrow--Related ....................      (200,000)
                                                                              -----------
      Net cash provided by investing activities ...........................       503,955
                                                                              -----------
Cash flows from financing activities
  Proceeds from working capital advances ..................................         2,484
  Proceeds from working capital loan ......................................       815,000
                                                                              -----------
      Net cash provided by financing activities ...........................       817,484
                                                                              -----------
    NET DECREASE IN CASH EQUIVALENTS ......................................        (9,487)
Cash and cash equivalents, beginning ......................................        43,724
                                                                              -----------
Cash and cash equivalents, end ............................................   $    34,237
                                                                              ===========
Supplemental disclosures of cash flow information:
  Cash paid during the year for interest ..................................   $ 1,106,923
                                                                              ===========
</TABLE>

        The accompanying notes are an integral part of this statement. 
    


                                     F-33 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                        NOTES TO FINANCIAL STATEMENTS 
                              DECEMBER 31, 1995 

NOTE 1--ORGANIZATION 

   Casselberry-Oxford Associates Limited Partnership, a Maryland limited 
partnership, was formed January 1, 1983 to acquire an interest in real 
property located in Casselberry, Florida and to construct and operate a 336 
unit rental housing community known as Reflections Apartments. The 
partnership will continue to operate until December 31, 2036, unless 
dissolved earlier in accordance with the partnership agreement. The 
partnership has entered into an agreement, which governs the rental, sale, 
and conversion of the units with the Orange County Housing Finance Authority 
of the State of Florida, and Suntrust Bank, Central Florida, National 
Association. The agreement provides for, among other things, the rental of at 
least 20% of the units to tenants whose income does not exceed 80% of the 
median area income. This restriction is necessary in order for the 
partnership to comply with the provisions of the Internal Revenue Code 
governing preservation of the tax exempt status of the bonds issued by the 
Orange County Housing Finance Authority. 

NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   A summary of the significant accounting policies applied in the 
preparation of the financial statements follows. 

Basis of Accounting 

   Prior to 1995, the partnership maintained its financial records and 
prepared its financial statements on the basis of accounting used for income 
tax purposes. As a result, the partnership amortized construction period 
interest and taxes as allowed by the Internal Revenue Code, and depreciation 
was computed on the accelerated cost recovery system, rather than 
capitalizing the development period costs and depreciating the buildings over 
their estimated economic lives as required by generally accepted accounting 
principles. Pursuant to the terms of the refinancing (note 5), the 
partnership was required to change its method of reporting from the basis 
used for income tax purposes to a basis in conformity with generally accepted 
accounting principles. The effect of this change in accounting method was to 
decrease partners' deficit at January 1, 1995, by $4,853,222 for the 
cumulative effect of the change on net loss for prior years. 

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 revenue and expenses during the 
reporting period. Actual results could differ from those estimates. 

Rental Income 

   Rental income is recognized as rentals become due. Rental payments 
received in advance are deferred until earned. All leases between the 
partnership and the tenants of the property are operating leases. 

Cash Equivalents 

   The Partnership invests substantially all of its available cash in the 
operating bank account in an overnight investment in commerical paper which 
is considered to be a cash equivalent. The carrying amount of the investment 
approximates fair value. At December 31, 1995, $31,876 was invested. 

Depreciation 

   Depreciation is provided for in amounts sufficient to relate the cost of 
depreciable assets to operations over their estimated service lives on a 
straight-line basis for financial reporting purposes. Accelerated lives and 
methods are used for income tax purposes. 

                                     F-34 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                 NOTES TO FINANCIAL STATEMENTS -- (CONTINUED) 

NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) 

Unamortized Costs 

   Permanent financing costs are being amortized on the straight-line method 
over the term of the mortgage. 

Nonamortizable Costs 

   The partnership has determined that nonamortizable costs of $439,499, 
attributable to the issuing and marketing of limited partnership interests, 
are a direct reduction of capital. 

Income Taxes 

   No provision or benefit for income taxes has been included in these 
financial statements since the taxable income or loss passes through to, and 
is reportable by, the partners on their respective income tax returns. 

NOTE 3--RELATED PARTY TRANSACTIONS 

   The general partners of the partnership are Leo E. Zickler and OAMCO VII, 
L.L.C. 

   The general partners are officers and/or affiliates of Oxford Development 
Corporation (Oxford), Oxford Holding Corporation (OHC), Oxford Realty 
Financial Group, Inc. (ORFG), or NHP Inc. 

   The following items were paid or are payable to Oxford, OHC, ORFG, NHP 
Inc. or their affiliates from operating revenues or distributable net cash 
flow. 

Property Management Fee 

   The partnership has entered into an agreement with NHP Management Company, 
an affiliate of NHP Inc. to provide property management services to the 
partnership. The fee for such services is equal to 3.36% of gross collections 
which was $66,980 in 1995. The agreement expires December 31, 1996, at which 
time it can be automatically renewed for one year periods, subject to certain 
limitations. 

Deferral of Fees 

   Pursuant to the terms of the partnership agreement, 33.3% of the property 
management fees are deferred in any year in which certain operating income 
levels are not achieved. Deferred amounts will be repayable without interest 
from distributable net cash flow (note 6) or from the proceeds of sale or 
refinancing, after certain priorities. In 1995, $21,757 was deferred by NHP 
Management Company and as of December 31, 1995, the cumulative amounts 
deferred by NHP Management Company was $45,287. Effective December 22, 1995, 
pursuant to the refinancing (note 5), the deferral requirement has been 
eliminated. 

   Additionally, Oxford Management Company, Inc. (OMC), the former property 
management agent, had deferred management fees of $87,745 in prior years. 

Subordination of Fees 

   In 1987, OMC agreed to subordinate $67,468 of its management fees. This 
amount is repayable to OMC, without interest, from distributable net cash 
flow (note 6) or proceeds of sale or refinancing of the project, after 
certain priorities. 

Accounting and Data Processing Fee 

   NHP Management Company receives an accounting and data processing fee of 
$1.49 per unit per month. A fee of $6,015 was paid in 1995. 

                                     F-35 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                 NOTES TO FINANCIAL STATEMENTS -- (CONTINUED) 

NOTE 3--RELATED PARTY TRANSACTIONS (continued) 

Administrative Fee 

   NHP Management Company receives an annual fee of $895 for preparation of 
workpapers and account analyses for the audit firm. 

Incentive Management Fee 

   NHP Management Company receives an incentive management fee payable from 
distributable net cash flow after certain priorities (note 6). No fee was 
earned in 1995. 

Capital Improvement Consulting, Oversight, and Administrative (CICOA) Fee 

   NHP Management Company earns a fee for its services in special planning 
and oversight in connection with capital improvements made to the rental 
property. The fee is 7.46% of the actual costs of certain capital 
improvements, subject to certain limitations, and is payable to NHP 
Management Company from operating revenue. The fee earned in 1995 was $1,707. 

Cash Management Fee 

   NHP Management Company receives a cash management fee for managing and 
investing partnership funds. The fee is 1.12% of the average monthly 
investment portfolio (computed on an annualized basis) managed by NHP 
Management Company. The fee earned by NHP Management Company in 1995 was 
$1,019 and was offset against interest income. 

Asset Management Fees 

   The partnership has entered into an Asset Management Agreement with ORFG 
to provide certain supervisory and asset management services to the 
partnership, which previously had been provided by the former property 
management agent, OMC, but are not provided by NHP Management Company, 
including overseeing the property manager. The fee earned for such services 
in 1995 was $26,100, representing an amount equal to 34.1% of all the 
above-referenced fees payable to NHP Management Company, and is currently 
payable as an operating expense. Pursuant to the terms of the partnership 
agreement, ORFG is required to subordinate one-third of a portion of this fee 
which was $7,412 in 1995 and as of December 31, 1995, the cumulative amount 
deferred was $15,428 and is included in deferred management fees. Effective 
December 22, 1995, pursuant to the refinancing (note 5), the subordination 
requirement has been eliminated. 

   Additionally, ORFG earns a fee equal to 1% of the gross receipts. This fee 
is deferred and is payable from distributable net cash flow (note 6). No such 
fee was expensed in 1995. 

   Management estimates that projected future cash flow will not be 
sufficient to pay the asset management fee equal to 1% of gross receipts. 
Consequently, the partnership has ceased accrual of this fee. If, in the 
future, the partnership determines that projected cash flow is sufficient to 
pay this fee, the partnership will accrue any prior year's fees and interest 
thereon at that time. 

Investor Services Fee 

   An investor services fee is payable annually on a cumulative basis to ORFG 
for its services in preparing necessary reports for the investor limited 
partners and in communicating with them concerning the partnership's affairs. 
The fee may be increased by the same percentage as the average percentage 
increase in the project's rent. A fee of $7,806 was expensed and paid in 
1995. 

   Prior to January 1, 1994, Oxford Equities Corporation (OEC) was the 
servicer of this information. The balance due OEC at December 31, 1995 was 
$7,000. 

                                     F-36 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3--RELATED PARTY TRANSACTIONS (continued) 

Due from Oxford 

   When OMC provided property management services to the partnership, the 
employees of the partnership were paid through a common paymaster, Oxford 
Realty Services Corporation (ORSC). The partnership had a deposit with ORSC 
of $19,116 which represented approximately the amount advanced by ORSC to 
fund payroll before being reimbursed by the partnership. This deposit will be 
refunded by ORSC in accordance with the Payroll Reimbursement Agreement. 

   The following loans have been made to the partnership by Oxford or its 
affiliates. 

Working Capital Advances 

   Oxford has provided non-interest bearing working capital advances, which 
are repayable from first available distributable cash flow. As of December 
31, 1995, the balance due Oxford was $3,234. 

Working Capital Loan 

   Oxford made loans to the partnership during 1995, in the amount of 
$815,000 for the purpose of enabling the partnership to extend the letter of 
credit while pursuing refinancing or a sale, for the purpose of funding 
obligations under the Commitment Letter, and to fund the bond refunding and 
other closing costs. Repayment of this loan will be subordinated to certain 
priority returns to the Preferred ILPs (note 6), with the unpaid balance 
accruing interest at a simple rate equal to 10% per annum. Interest of 
$16,858 was expensed in 1995. As of December 31, 1995, the amount due Oxford 
was $831,858, which includes accrued interest of $16,858. 

Operating Expense Loan 

   Pursuant to a loan and incentive fee agreement between OMC and the 
partnership, OMC has agreed to provide an operating expense loan. OMC has 
advanced $1,233,909 as of December 31, 1995 which includes accrued interest 
of $67,280. Pursuant to an earlier agreement no additional interest will be 
charged. The loan is repayable from distributable net cash flow (note 6) or 
proceeds of the sale or refinancing of the project, after certain priorities. 
OMC is not required to make additional operating expense loans as the term of 
this obligation has expired. 

Subordinated Loan Payable 

   During 1988, a collateral security account funded by Oxford, in the amount 
of $153,843 was drawn to pay mortgage interest of the partnership. This 
amount is repayable to Oxford, without interest, upon sale or refinancing of 
the project, after certain priorities. 

   Amounts outstanding on the above notes and loans at the time of sale or 
refinancing of the project or the dissolution of the partnership are payable 
from the proceeds of such sale, refinancing or partnership liquidation. 

   As described above, the related party notes and loans are repayable from 
available cash flow, if any. Accordingly, management believes it is not 
practicable to estimate the fair value of these notes and loans. 

                                     F-37 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

   
NOTE 4--PROPERTY AND EQUIPMENT 
    

   Property and equipment are stated at cost, net of accumulated 
depreciation, and at December 31, 1995 consisted of the following: 

<TABLE>
    <S>                                                  <C>
    Land .............................................   $    700,000
    Buildings ........................................      9,173,606
    Building equipment ...............................      1,598,578
                                                         ------------
                                                           11,472,184
    Less accumulated
      depreciation ...................................     (4,313,365)
                                                         ------------
                                                         $  7,158,819
                                                         ============
</TABLE>

NOTE 5--MORTGAGE NOTE PAYABLE 

   During the year, the partnership was obligated on a mortgage loan in the 
original amount of $10,700,000 which was payable to Independence One Mortgage 
Corporation. The mortgage loan was financed by tax-exempt bonds issued by 
Orange County Housing Finance Authority. The mortgage note provided for: (a) 
interest at 6-7/8% per annum; (b) monthly payments to the debt service escrow 
to fund the semi-annual payments of interest; (c) establishment of a Project 
Reserve Account; and (d) original maturity on Feburary 1, 1995, which was 
extended to June 30, 1995. 

   The mortgage loan was secured by a first mortgage lien on the property, an 
assignment of rents and leases, and a letter of credit in the amount of 
$11,129,115 issued by Fleet National Bank. The letter of credit was secured 
by a second mortgage lien on the property and a second assignment of rents 
and leases 

   In addition, Casselberry obtained an extension of the bond maturity until 
June 30, 1995 from the Orange County Housing Finance Agency. In conjunction 
with the loan extension, the interest rate on the mortgage loan was reduced 
from 6.875% to 4.95% until June 30, 1995. A new extension was not agreed 
upon, and effective July 1, 1995, the interest rate was increased to the 
default rate of 10.75%. 

   As part of the extension, Fleet agreed that it would not foreclose on the 
property until October 31, 1995, in order to provide the partnership with 
sufficient time to arrange for either a refinancing or sale. Prior to the 
scheduled bond maturity, Fleet purchased the bonds in lieu of their 
redemption. On August 2, 1995, the partnership signed a letter of intent with 
Related Capital Company (RCC) for the refinancing of the mortgage and on 
October 11, 1995, RCC purchased the mortgage bonds from Fleet. 

   On December 22, 1995, the refinancing with RCC closed. The new mortgage 
loan provides for, among other things: (a) principal amount of $10,700,000; 
(b) maturity on December 22, 2005; (c) an interest rate equal to 9% per 
annum; (d) monthly payments of interest only and quarterly interest payments 
equal to 25% of net cash flow after a priority payment to the partners of 
3.7% of total operating income for the period to the partnership; and (e) 
establishment of a replacement reserve with an initial deposit of $200,000 
and for the first 24 months deposits of $8,400 per month and $7,000, 
thereafter. 

   The carrying amount of the partnership's mortgage note payable 
approximates fair value. 

   The liability of the partnership is limited to the property and equipment 
collateralizing the mortgage note and certain other amounts deposited with 
the mortgage lender. 

   In 1989, the partnership received a loan from Merrill Lynch, Hubbard, 
Inc., to cover certain costs of refinancing the mortgage loan. The loan is 
repayable, without interest, from the proceeds of the sale or refinancing of 
the project, after certain priorities. As of December 31, 1995, the loan 
balance was $347,177. Because the loan is only payable from the proceeds of 
the sale or refinancing of the project, management believes it is not 
practicable to estimate the fair value of this loan. 

                                     F-38 
<PAGE>
   
              CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP 
                 NOTES TO FINANCIAL STATEMENTS -- (CONTINUED) 

NOTE 6--PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS 

   Partners' capital contributions are as follows: 
    General and Special Limited Partners ....                       $      260
    Investor Limited Partners ...............                        4,750,050
    Preferred Limited Partners ..............                        1,085,000
                                                                    ----------
                                                                    $5,835,310
                                                                    ==========
Distributable net cash flow at 
December 31, 1995 is as follows:
    Cash ....................................                       $   34,237
    Tenant security deposits--funded ........                           46,844
                                                                    ----------
                                                                        81,081
    Less: Accounts payable ..................        $  407,344
          Tenant security deposits ..........            46,141
          Deferred rental revenue ...........             8,982
          Accrued interest payable ..........            29,425        491,892
                                                      ---------     ----------
    Distributable net cash flow .............                       $ (410,811)
                                                                    ==========

   The general partners have the right to reserve for contingencies and 
future replacements in amounts determined adequate for such purposes at any 
time. 
    

   Distributable net cash flow, when available, is payable as follows: 

a)  To the preferred limited partners, payment of an $87,000 cumulative, 
    annual preferred return beginning in 1996; 

b)  To payment of any unpaid investor services fees; 

c)  To ORFG, payment of any unpaid asset management fee charged to the 
    partnership beginning in 1996 and any accrued interest thereon; 

d)  To Oxford, all unpaid interest of 10%, simple interest, on Oxford working 
    capital loan in the original amount of $815,000 made in 1995; 

e)  From 50% of remaining distributable net cash flow, repayment of 
    outstanding principal on the Oxford working capital loan in the original 
    amount of $815,000; 

f)  To the preferred limited partners, an amount equal to a cumulative, 
    compounded return of 15% per year on the preferred capital contributions 
    ($1,068,362 as of December 31, 1995 less prior distributions to preferred 
    limited partners); 

g)  To the preferred limited partners, an amount equal to the preferred 
    capital contributions; 

h)  To ORSC and ORFG, payment of the 1992 - 1995 asset management fees from 
    up to 50% of distributable cash flow; 

i)  To OMC, NHP Management Company and ORFG, in payment of any deferred 
    property management fees; 

j)  To the investor limited partners, up to $380,000 in accordance with their 
    partnership interests; 

k)  To the special limited and general partners, up to $20,000 in accordance 
    with their partnership interests; 

                                     F-39 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 6--PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS (continued) 

l)  To OMC, the payment of 1987 subordinated property management fee; 

m)  To the payment of any operating expense loans, including interest 
    thereon; 

n)  The next $126,667, shall be distributed on a non-cumulative basis, as 
    follows: 25% to the general and special limited partners and 75% to the 
    investor limited partners; 

o)  The remaining amount will be distributed 40% to NHP Management Company as 
    an incentive management fee, 50% to the investor limited partners, and 
    10% to the special limited and general partners. 

   Pursuant to the partnership agreement, the Preferred Limited Partners will 
receive a priority distribution from the net proceeds of any sale, 
refinancing or partnership liquidation. 

   
NOTE 7--MAJOR REPAIRS 
    

   
   In 1994, management discovered that the rental property had incurred 
significant structural damage caused by termite infestation and water 
penetration. During 1994, management began the process of repairing the 
damages which was estimated to cost a total of $500,000 - $700,000 over 
several years. During 1995, the partnership incurred costs of approximately 
$417,000, completing the repair work. Approximately $200,000 was accrued and 
payable as of December 31, 1995. 
    


                                     F-40 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                                  BALANCE SHEET
                                DECEMBER 31, 1994
                                   (Unaudited)

                                     ASSETS
                                     
INVESTMENT IN PROPERTY AND EQUIPMENT
  Property and equipment .........................................  $ 7,388,468
OTHER ASSETS
  Cash ...........................................................       43,724
  Tenant receivables .............................................        3,407
  Due from Oxford ................................................       19,116
  Tenant security deposits--funded ...............................       37,366
  Prepaid expenses ...............................................       24,237
  Mortgage escrow deposits .......................................      122,857
  Debt service escrow ............................................      350,216
  Project reserve account ........................................      353,739
  Unamortized costs ..............................................        5,534
                                                                    -----------
                                                                    $ 8,348,664
                                                                    ===========
                        LIABILITIES AND PARTNERS' DEFICIT

LIABILITIES APPLICABLE TO INVESTMENT IN PROPERTY AND EQUIPMENT
  Mortgage note payable ..........................................  $10,700,000
  Accrued interest payable .......................................      306,510
                                                                    -----------
                                                                     11,006,510
OTHER LIABILITIES
  Accounts payable ...............................................       61,854
  Tenant security deposits .......................................       37,250
  Deferred rental revenue ........................................        9,807
  Accrued investor services fee ..................................        7,000
  Operating expense loan (includes accrued interest of $67,280) ..    1,233,909
  Loan payable ...................................................      347,177
  Deferred management fees .......................................      119,290
  Subordinated management fees ...................................       67,468
  Subordinated loan payable ......................................      153,843
  Deferred fees payable (Note 5) .................................      333,643
                                                                    -----------
                                                                     13,377,751

Partners' deficit (Note 6):
  Capital contributions .....................     $  5,835,310
  Less: Nonamortizable costs (Note 2) .......          439,499
                                                   -----------
                                                     5,395,811
  Cumulative cash distributions .............         (324,745)
  Cumulative losses .........................      (10,100,153)      (5,029,087)
                                                  ------------      -----------
                                                                    $ 8,348,664
                                                                    ===========


        The accompanying notes are an integral part of this statement. 

                                     F-41 
<PAGE>
                CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                             STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1994
                                   (Unaudited)

Gross potential revenue ..........................................   $2,087,095
Less vacancies and allowances ....................................      169,000
                                                                     ----------
    Net rental revenue ...........................................    1,918,095

Interest income ..................................................       16,803
Other income .....................................................       79,310
                                                                     ----------
    Total operating revenue ......................................    2,014,208
                                                                     ----------
Operating expenses
Renting ..........................................    $ 30,326
Administrative ...................................     241,698
Maintenance and operating ........................     530,980
Utilities ........................................     138,791
Taxes ............................................     186,851
Insurance ........................................      46,680        1,175,326
                                                      --------
Mortage interest .................................     735,625
Depreciation .....................................     229,630
Amortization .....................................      66,370
Financing fees ...................................      16,451
Letter of credit fees ............................     168,969
Investor services fee ............................       7,729
Professional fees ................................       2,460
Other partnership expenses .......................       6,429        1,233,663
                                                      --------      -----------

     Total expenses .............................................     2,408,989
                                                                    -----------

     Net loss ...................................................   $  (394,781)
                                                                    ===========

        The accompanying notes are an integral part of this statement. 

                                     F-42 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                         STATEMENT OF PARTNERS' DEFICIT
                          YEAR ENDED DECEMBER 31, 1994
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                Less                              Cumulative 
                         Gross Capital     Non-amortizable      Net Capital          Cash           Cumulative         Partners' 
                         Contributions          Costs          Contributions     Distributions        Losses            Deficit 
                         --------------    ----------------    --------------    --------------    --------------    --------------
<S>                       <C>                 <C>               <C>                <C>             <C>                <C>          
Partners' deficit, 
  1/1/94 .............    $5,835,310          $(439,449)        $5,395,811         $(324,745)      $ (9,705,372)      $(4,634,306) 

Net loss .............        --                  --                --                 --              (394,781)         (394,781) 
                          ----------          ---------         ----------        ----------       -------------      ------------ 
   

Partners' deficit, 
  12/31/93 ...........    $5,835,310          $(439,499)        $5,395,811         $(324,745)      $(10,100,153)      $(5,029,087) 
                          ==========          =========         ==========        ==========       =============      ============ 
   
</TABLE>

        The accompanying notes are an integral part of this statement. 

                                     F-43 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                             STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1994
                                   (Unaudited)

<TABLE>
<S>                                                                               <C>
Cash flows from operating activities:
 Net loss ......................................................................   $(394,781)
 Adjustments to reconcile net loss to net cash used in operating activities:
  Deprectiation ................................................................     229,630
  Amortization .................................................................      66,370
  Changes in asset and liability accounts:
   Tenant receivables ..........................................................      (3,156)
   Other accounts receivable ...................................................         150
   Prepaid expenses ............................................................        (461)
   Accounts payable ............................................................      36,278
   Deferred rental revenue .....................................................      (4,614)
   Deferred management fees ....................................................      29,767
   Net security deposits paid ..................................................         982
   Net deposits to escrows for taxes and insurance .............................     (27,783)
   Net deposits to debt service escrow .........................................      (3,455)
                                                                                   ---------
    Net cash used in operating activities ......................................     (71,073)
                                                                                   ---------

Cash flows from investing activities:
 Net disbursements from project reserve account ................................         537
                                                                                   ---------
    Net cash provided by investing activities ..................................         537
                                                                                   ---------

    NET DECREASE IN CASH .......................................................     (70,536)

Cash, beginning ................................................................     114,260
                                                                                   ---------

Cash, end ......................................................................   $  43,724
                                                                                   =========
Supplemental disclosure of cash flow information:
 Cash paid during the year for interest ........................................   $ 735,625
                                                                                   =========
</TABLE>

        The accompanying notes are an integral part of this statement. 

                                     F-44 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1994
                                   (Unaudited)

NOTE 1 -- ORGANIZATION 

   Casselberry-Oxford Associates Limited Partnership, a Maryland limited 
partnership, was formed January 1, 1983 to acquire an interest in real 
property located in Casselberry, Florida and to construct and operate a 336 
unit rental housing community known as Reflections Apartments. The 
partnership will continue to operate until December 31, 2036, unless 
dissolved earlier in accordance with the partnership agreement. The 
partnership has entered into an agreement, which governs the rental, sale, 
and conversion of the units with the Orange County Housing Finance Authority 
of the State of Florida, and Independence One Mortgage Corporation. The 
agreement provides for, among other things, the rental of at least 20% of the 
units to tenants whose income does not exceed 80% of the median area income. 
This restriction is necessary in order for the partnership to comply with the 
provisions of the Internal Revenue Code governing preservation of the tax 
exempt status of the bonds issued by the Orange County Housing Finance 
Authority. 

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   
   A summary of the significant accounting policies consistently applied in 
the preparation of the financial statements follows. 
    

   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 revenue and expenses during the 
reporting period. Actual results could differ from those estimates. 

   Rental Income 

   Rental income is recognized as rentals become due. Rental payments 
received in advance are deferred until earned. All leases between the 
partnership and the tenants of the property are operating leases. 

   Depreciation 

   Depreciation is provided for in amounts sufficient to relate the cost of 
depreciable assets to operations over their estimated service lives on a 
straight-line basis for financial reporting purposes. Accelerated lives and 
methods are used for income tax purposes. 

   Unamortized Costs 

   Permanent financing costs are being amortized on the straight-line method 
over the term of the mortgage. 

   Nonamortizable Costs 

   The partnership has determined that nonamortizable costs of $439,499, 
attributable to the issuing and marketing of limited partnership interests, 
are a direct reduction of capital. 

   Income Taxes 

   No provision or benefit for income taxes has been included in these 
financial statements since the taxable income or loss passes through to, and 
is reportable by, the partners on their respective income tax returns. 

                                     F-45 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 -- RELATED PARTY TRANSACTIONS 

   The general partners of the partnership are Leo E. Zickler and OAMCO VII, 
L.L.C. 

   The general partners are officers and/or affiliates of Oxford Development 
Corporation (Oxford), Oxford Holding Corporation (OHC), Oxford Realty 
Financial Group, Inc. (ORFG), or NHP, Inc. 

   The following items were paid or are payable to Oxford, OHC, ORFG, NHP, 
Inc. or their affiliates from operating revenues or distributable net cash 
flow. 

   Property Management Fee 

   The partnership has entered into an agreement with NHP Management Company, 
an affilate of NHP, Inc. to provide property management services to the 
partnership. The fee for such services is equal to 3.36% of gross collections 
which was $66,612 in 1994. The agreement expires December 31, 1995, at which 
time it can be automatically renewed for one year periods, subject to certain 
limitations. 

   Deferral of Fees 

   Pursuant to the terms of the partnership agreement, 33.3% of the property 
management fees are deferred in any year in which certain operating income 
levels are not achieved. Deferred amounts will be repayable without interest 
from distributable net cash flow (note 6) or from the proceeds of sale or 
refinancing, after certain priorities. In 1994, $22,204 was subordinated by 
NHP Management Company and as of December 31, 1994, the cumulative amounts 
subordinated by NHP Management Company was $23,539. 

   Additionally, Oxford Management Company, Inc. (OMC), the former property 
management agent, had subordinated $87,745 in prior years. 

   Subordination of Fees 

   In 1987, OMC agreed to subordinate $67,468 of its management fees. This 
amount is repayable to OMC, without interest, from distributable net cash 
flow (note 6) or proceeds of sale or refinancing of the project, after 
certain priorities. 

   Accounting and Data Processing Fee 

   NHP Management Company receives an accounting and data processing fee of 
$1.49 per unit per month. A fee of $6,015 was paid in 1994. 

   Administrative Fee 

   The management agent receives an annual fee for preparation of workpapers 
and account analyses for the audit firm. During 1994, $600 was paid to OMC, 
the former property management agent, and $444 was paid to NHP Management 
Company for their services relating to the audit work preparation of the 1993 
audit. 

   Incentive Management Fee 

   NHP Management Company receives an incentive management fee payable from 
distributable net cash flow after certain priorities (note 6). No fee was 
earned in 1994. 

                                     F-46 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 -- RELATED PARTY TRANSACTIONS (continued) 

   Capital Improvement Consulting, Oversight, and Administrative (CICOA) Fee 

   NHP Management Company earns a fee for its services in special planning 
and oversight in connection with capital improvements made to the rental 
property. The fee is 7.46% of the actual costs of certain capital 
improvements, subject to certain limitations, and is payable to NHP 
Management Company from operating revenue. The fee earned in 1994 was $8,594. 

   Cash Management Fee 

   NHP Management Company receives a cash management fee for managing and 
investing partnership funds. The fee is 1.12% of the average monthly 
investment portfolio (computed on an annualized basis) managed by NHP 
Management Company. The fee earned by NHP Management Company in 1994 was 
$1,608 and was offset against interest income. 

   Asset Management Fees 

   The partnership has entered into an Asset Management Agreement with ORFG 
to provide certain supervisory and asset management services to the 
partnership, which previously had been provided by the former property 
management agent, OMC, but are not provided by NHP Management Company, 
including overseeing the property manager. The fee earned for such services 
in 1994 was $28,372, representing an amount equal to 34.1% of all the 
above-referenced fees payable to NHP Management Company, and was currently 
payable as an operating expense. Pursuant to the terms of the partnership 
agreement, ORFG is required to subordinate one third of a portion of this fee 
which was $7,563 in 1994 and as of December 31, 1994, the cumulative amount 
deferred was $8,016. 

   Additionally, ORFG earns a fee equal to 1% of the gross receipts. This fee 
is only payable out of available distributable cash flow after certain 
priorities (note 6), if any. Management believes that it is not likely that 
sufficient distributable cash flow will be generated for the payment of this 
fee and accordingly, has ceased accrual. 

   Investor Services Fee 

   An investor services fee is payable annually on a cumulative basis to ORFG 
for its services in preparing necessary reports for the investor limited 
partners and in communicating with them concerning the partnership's affairs. 
The fee may be increased by the same percentage as the average percentage 
increase in the project's rent. A fee of $7,729 was expensed in 1994. 

   Due from Oxford 

   When OMC provided property management services to the partnership, the 
employees of the partnership were paid through a common paymaster, Oxford 
Realty Services Corporation (ORSC). The partnership had a deposit with ORSC 
of $19,116 which represented approximately the amount advanced by ORSC to 
fund payroll before being reimbursed by the partnership. This deposit will be 
refunded by ORSC in accordance with the Payroll Reimbursement Agreement. 

   The following loans have been made to the partnership by Oxford or its 
affiliates. 

   Operating Expense Loan 

   Pursuant to a loan and incentive fee agreement between OMC and the 
partnership, OMC had agreed to provide an operating expense loan. OMC has 
advanced $1,233,909 as of December 31, 1994 which includes accrued interest 
of $67,280. Pursuant to an earlier agreement no additional interest will be 
charged. The loan is repayable from distributable net cash flow (note 

                                     F-47 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 -- RELATED PARTY TRANSACTIONS (continued) 

6) or proceeds of the sale or refinancing of the project, after certain 
priorities. OMC is not required to make additional operating expense loans as 
the term of this obligation has expired. 

   Subordinated Loan Payable 

   During 1988, the collateral security account funded by Oxford, in the 
amount of $153,843 was drawn to pay mortgage interest of the partnership. 
This amount is repayable to Oxford, without interest, upon sale or 
refinancing of the project, after certain priorities. 

NOTE 4 -- PROPERTY AND EQUIPMENT 

   Property and equipment are stated at cost, net of accumulated 
depreciation, and at December 31, 1994 consisted of the following: 


               Land .............................   $    700,000
               Buildings ........................      9,173,606
               Building equipment ...............      1,598,578
                                                    ------------
                                                      11,472,184
               Less accumulated depreciation ....     (4,083,716)
                                                    ------------
                                                    $  7,388,468
                                                    ============

NOTE 5 -- MORTGAGE NOTE PAYABLE 

   The mortgage loan in the original amount of $10,700,000 is payable to 
Independence One Mortgage Corporation. The mortgage note provides for: (a) 
interest a 6-7/8% per annum; (b) monthly payments to the debt service escrow 
to fund the semi-annual payments of interest; (c) maturity on February 1, 
1995; and (d) establishment of the Project Reserve Account to be used to fund 
debt service escrow shortfalls and under certain circumstances, operating 
expenses or distributions to partners. 

   The mortgage loan is secured by a first mortgage lien on the property, an 
assignment of rents and leases, and a letter of credit in the amount of 
$11,129,115 issued by Fleet National Bank. The letter of credit is secured by 
a second mortgage lien on the property and a second assignment of rents and 
leases. The partnership pays an annual fee to Fleet National Bank for its 
issuance of the letter of credit. The fee expensed in 1994 was $168,969. In 
addition, Fleet has agreed to defer $333,643 of prior years' fees without 
interest. These fees are due on or before July 31, 1995 and are secured by 
the Project Reserve Account. 

   
   The liability of the partnership is limited to the property and equipment 
collateralizing the mortgage note and certain other amounts deposited with 
the mortgage lender. 
    

   To cover certain costs of refinancing the mortgage loan in 1989, the 
partnership received a loan from Merrill Lynch, Hubbard, Inc. The loan is 
repayable, without interest, from the proceeds of the sale or refinancing of 
the project, after certain priorities. As of December 31, 1994, the loan 
balance was $347,177. 

   The partnership was not able to procure permanent refinancing to pay off the
mortgage when it was due. Casselberry's failure to repay its first mortgage loan
prior to the February 1, 1995 maturity date was an event of default under the
mortgage

                                      F-48
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 5 -- MORTGAGE NOTE PAYABLE (continued) 

   
loan documents. Prior to the event of default, Casselberry began negotiations 
with Fleet National Bank concerning the partnership's inability to repay the 
existing loan. On January 31, 1995, Casselberry and Fleet National Bank 
reached agreement on and implemented a five-month extension of Fleet National 
Bank's letter of credit, postponing the due date on the loan until June 30, 
1995. In addition, Casselberry obtained an extension of the bond maturity 
until June 30, 1995 from the Orange County Housing Finance Agency, the Issuer 
of the bonds. In conjunction with the loan extension, the interest rate on 
the mortgage loan was reduced from 6.875% to 4.95% until June 30, 1995. 
    

NOTE 6 -- PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS 

Partners' capital contributions are as follows:

 General and Special Limited Partners ........................        $      260
 Investor Limited Partners ...................................         4,750,050
                                                                      ----------
 Preferred Limited Partners ..................................         1,085,000
                                                                      ----------
                                                                      $5,835,310
                                                                      ==========

Distributable net cash flow at December 31, 1994 is as follows:

 Cash ..............................................   $ 43,724
 Tenant security deposits -- funded ................                      37,366
 Debt service escrow ...............................                     350,216
                                                                         -------
                                                                         431,306

 Less:
 Accounts payable ..................................   $ 61,854
 Tenant security deposits ..........................     37,250
 Deferred rental revenue ...........................      9,807
 Accrued interest payable ..........................    306,510          415,421
                                                        -------          -------
 Distributable net cash flow                                            $ 15,885
                                                                        ========

   The general partners have the right to reserve for contingencies and 
future replacements in amounts determined adequate for such purposes at any 
time. 

   Distributable net cash flow, when available, is payable as follows: 

   (a) To the preferred limited partners, an amount equal to a cumulative, 
compounded return of 15% per year on the preferred capital contributions 
($787,489 as of December 31, 1994); 

   (b) To the preferred limited partners, an amount equal to the preferred 
capital contributions; 

   (c) To ORFG, payment of the asset management fee from, up to 50% of 
distributable cash flow; 

   (d) To NHP Management Corporation, in payment of any deferred property 
management fees; 

                                     F-49 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 6 -- PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS (continued) 

   (e) To the investor limited partners, a payment equal to the lesser of 
$380,000 or projected distributions to the investor limited partners for the 
year, in accordance with their partnership interests; 

   (f) To the special limited and general partners, a payment equal to the 
lesser of $20,000 or projected distributions to the special limited and 
general partners for the year; 

   (g) To the payment of any subordinated property management fees; 

   (h) To the payment of any operating expense loans, including interest 
thereon; 

   (i) To the partners, on a non-cumulative basis, a payment of up to 
$400,000 reduced by any distributions under (d) and (e) above with 95% 
allocated to the investor limited partners and 5% to the special limited and 
general partners; 

   (j) The next $126,667, shall be distributed on a non-cumulative basis, as 
follows: 25% to the general and special limited partners and 75% to the 
investor limited partners; 

   
   (k) The remaining amount will be distributed 40% to OMC and/or NHP 
Management Company as an incentive management fee, 50% to the investor 
limited partners, and 10% to the special limited and general partners. 
    

   Pursuant to the partnership agreement, the Preferred Limited Partners will 
receive a priority distribution from the net proceeds of any sale, 
refinancing or partnership liquidation. 

NOTE 7 -- MAJOR REPAIRS 

   Management has discovered that the rental property has incurred 
significant structural damage caused by termite infestation and water 
penetration. During 1994, management began the process of repairing the 
damages which is estimated to cost a total of $500,000-$700,000 over several 
years. During 1994, the partnership incurred costs of approximately $150,000 
which was paid out of project operations. Future years' repair costs will be 
paid from either project operations, the project reserve account, or from 
excess refinancing proceeds. Management estimates that 1995 costs will be 
$350,000. 

                                     F-50 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                                  BALANCE SHEET
                                DECEMBER 31, 1993
                                   (Unaudited)

                                     ASSETS

INVESTMENT IN PROPERTY AND EQUIPMENT
 Property and equipment ..........................................  $ 7,618,098
OTHER ASSETS
 Cash ............................................................      114,260
 Tenant receivables ..............................................          251
 Other accounts receivable .......................................          150
 Due from Oxford .................................................       19,116
 Tenant security deposits -- funded ..............................       20,867
 Prepaid expenses ................................................       23,776
 Mortgage escrow deposits ........................................       95,074
 Debt service escrow .............................................      346,761
 Project reserve account .........................................      354,276
 Unamortized costs ...............................................       71,904
                                                                    -----------
                                                                    $ 8,664,533
                                                                    ===========
                       LIABILITIES AND PARTNERS' DEFICIT

LIABILITIES APPLICABLE TO INVESTMENT IN
PROPERTY AND EQUIPMENT
 Mortgage note payable ...........................................  $10,700,000
 Accrued interest payable ........................................      306,510
                                                                    -----------
                                                                     11,006,510
OTHER LIABILITIES
 Accounts payable ................................................       25,576
 Tenant security deposits ........................................       19,769
 Deferred rental revenue .........................................       14,421
 Accrued investor services fee ...................................        7,000
 Operating expense loan (includes accrued interest of $67,280) ...    1,233,909
 Loan payable ....................................................      347,177
 Deferred management fees ........................................       89,523
 Subordinated management fees ....................................       67,468
 Subordinated loan payable .......................................      153,843
 Deferred fees payable ...........................................      333,643
                                                                    -----------
                                                                     13,298,839
Partners' deficit:
 Capital contributions ........................  $ 5,835,310
 Less: Nonamortizable costs ...................      439,499
                                                 -----------
                                                   5,395,811
 Cumulative cash distributions ................     (324,745)
 Cumulative losses ............................   (9,705,372)        (4,634,306)
                                                 -----------        -----------
                                                                    $ 8,664,533
                                                                    ===========

        The accompanying notes are an integral part of this statement. 

                                     F-51 
<PAGE>
 
                CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                             STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1993
                                   (Unaudited)

Gross potential revenue ............................................ $2,004,025
Less vacancies and allowances ......................................     91,090
                                                                     ----------
    Net rental revenue .............................................  1,912,935

Interest income ....................................................     17,167
Other income .......................................................    123,087
                                                                     ----------
    Total operating revenue ........................................  2,053,189
                                                                     ----------
Operating expenses
  Renting .................................         $   29,939
  Administrative ..........................            228,371
  Maintenance and operating ...............            400,442
  Utilities ...............................            113,168
  Taxes ...................................            184,098
  Insurance ...............................             31,803          987,821
                                                    ----------
Mortgage interest .........................            735,625
  Depreciation ............................            356,649
  Amortization ............................             66,377
  Financing fees ..........................             16,451
  Letter of credit fees ...................            163,960
  Investor services fee ...................              7,504
  Other partnership expenses ..............                621        1,347,187
                                                    ----------       ----------

    Total expenses ...............................................    2,335,008
                                                                    -----------
    Net loss .....................................................  $  (281,819)
                                                                    ===========

        The accompanying notes are an integral part of this statement. 

                                     F-52 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                         STATEMENT OF PARTNERS' DEFICIT
                          YEAR ENDED DECEMBER 31, 1993
                                   (Unaudited)

<TABLE>
<CAPTION>
                                              Gross           Less                        Cumulative 
                                             Capital     Non-amortizable    Net Capital        Cash      Cumulative      Partners' 
                                          Contributions      Costs        Contributions   Distributions    Losses         Deficit 
                                          -------------  ---------------  -------------   -------------  -----------    ------------
<S>                                         <C>            <C>             <C>            <C>           <C>             <C>        
Partners' deficit, 1/1/93 
  as previously reported ................   $5,835,310     $(439,499)      $5,395,811     $(187,149)    $(13,949,047)   $(8,740,395)
Adjustment to reflect the 
  change in method of financial 
  statement reporting ...................       --             --              --             --           4,525,494      4,525,494 
                                            ----------     ---------       ----------     ---------     ------------    ----------- 
Partners' deficit 1/1/93, as restated ...    5,835,310      (439,499)       5,395,811      (187,159)      (9,423,553)    (4,214,901)
Cash distributions ......................                                                  (137,586)                       (137,586)
Net loss ................................                                                                   (281,819)      (281,819)
                                            ----------     ---------       ----------     ---------     -------------   ----------- 
Partners' deficit, 12/31/93 .............   $5,835,310     $(439,499)      $5,395,811     $(324,745)    $ (9,705,372)   $(4,634,306)
                                            ==========     =========       ==========     =========     =============   ===========-
</TABLE>

        The accompanying notes are an integral part of this statement. 

                                     F-53 
<PAGE>
 
   
                CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                             STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1993
                                   (Unaudited)

<TABLE>
<S>                                                                                  <C>
Cash flows from operating activities:
  Net loss .......................................................................   $(281,819)
Adjustments to reconcile net loss to net cash provided by operating activities:
    Depreciation .................................................................     356,649
    Amortization .................................................................      66,377
    Changes in asset and liability accounts
      Tenant receivables .........................................................         (56)
      Other accounts receivable ..................................................        (150)
      Accounts payable ...........................................................     (14,610)
      Deferred rental revenue ....................................................        (360)
      Deferred management fees ...................................................      30,554
      Net security deposits paid .................................................        (485)
      Net deposits to escrows for taxes and insurance ............................     (32,060)
      Net deposits to debt service escrow ........................................      (3,962)
                                                                                     ---------
        Net cash provided by operating activities ................................     120,078
                                                                                     ---------

Cash flows from investing activities:
  Net deposits to project reserve account ........................................      (1,634)
  Purchase of property and equipment .............................................      (3,117)
                                                                                     ---------
        Net cash used in investing activities ....................................      (4,751)
                                                                                     ---------

Cash flows from financing activities:
  Distributions to partners ......................................................    (137,586)
                                                                                     ---------
        Net cash used in financing activities ....................................    (137,586)
                                                                                     ---------
        NET DECREASE IN CASH .....................................................     (22,259)

Cash, beginning ..................................................................     136,519
                                                                                     ---------
Cash, end ........................................................................   $ 114,260
                                                                                     =========
Supplemental disclosure of cash flow information:
  Cash paid during the year for interest .........................................   $ 735,625
                                                                                     =========
</TABLE>

        The accompanying notes are an integral part of this statement. 
    


                                     F-54 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1993
                                   (Unaudited)

NOTE 1 -- ORGANIZATION 

   Casselberry-Oxford Associates Limited Partnership, a Maryland limited 
partnership, was formed January 1, 1983 to acquire an interest in real 
property located in Casselberry, Florida and to construct and operate a 336 
unit rental housing community known as Reflections Apartments. The 
partnership will continue to operate until December 31, 2036, unless 
dissolved earlier in accordance with the partnership agreement. The 
partnership has entered into an agreement, which governs the rental, sale, 
and conversion of the units with the Orange County Housing Finance Authority 
of the State of Florida, and Independence One Mortgage Corporation. The 
agreement provides for, among other things, the rental of at least 20% of the 
units to tenants whose income does not exceed 80% of the median area income. 
This restriction is necessary in order for the partnership to comply with the 
provisions of the Internal Revenue Code governing the preservation of the tax 
exempt status of the bonds issued by the Orange County Housing Finance 
Authority. 

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   A summary of the significant accounting policies consistently applied in 
the preparation of the financial statements follows. 

   Basis of Accounting 

   Prior to 1993, the partnership maintained its financial records and 
prepared its financial statements on the basis of accounting used for income 
tax purposes. As a result, the partnership amortized construction period 
interest and taxes as allowed by the Internal Revenue Code, and depreciation 
was computed on the accelerated cost recovery system, rather than 
capitalizing the development period costs and depreciating the buildings over 
their estimated economic lives as required by generally accepted accounting 
principles. Effective January 1, 1993, the partnership has changed its method 
of reporting from the basis used for income tax purposes to a basis in 
conformity with generally accepted accounting principles. The effect of this 
change in accounting method was to decrease partners' deficit at January 1, 
1993 by $4,525,494 for the cumulative effect of the change on net loss for 
prior years. 

   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 revenue and expenses during the 
reporting period. Actual results could differ from those estimates. 

   Rental Income 

   Rental income is recognized as rentals become due. Rental payments 
received in advance are deferred until earned. All leases between the 
partnership and the tenants of the property are operating leases. 

   Depreciation 

   Depreciation is provided for in amounts sufficient to relate the cost of 
depreciable assets to operations over their estimated service lives on a 
straight-line basis for financial reporting purposes. Accelerated lives and 
methods are used for income tax purposes. 

   Unamortized Costs 

   Permanent financing costs are being amortized on the straight-line method 
over the term of the mortgage. 

                                     F-55 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) 

   Nonamortizable Costs 

   The partnership has determined that nonamortizable costs of $439,499, 
attributable to the issuing and marketing of limited partnership interests, 
are a direct reduction of capital. 

   Income Taxes 

   No provision or benefit for income taxes has been included in these 
financial statements since the taxable income or loss passes through to, and 
is reportable by, the partners on their respective income tax returns. 

NOTE 3 -- RELATED PARTY TRANSACTIONS 

   The general partners of the partnership are Leo E. Zickler and OAMCO VII, 
L.L.C. 

   The general partners and/or special limited partners are officers and/or 
affiliates of Oxford Development Corporation (Oxford), Oxford Holding 
Corporation (OHC), Oxford Asset Management Corporation (OAMCO), or NHP, Inc. 
(NHP). 

   
   The following items were paid or are payable to Oxford, OHC, OAMCO, NHP or 
their affiliates from operating revenues or distributable net cash flow. 
    

   Property Management Fee 

   The partnership had previously entered into an agreement with Oxford 
Management Company, Inc. (OMC), an Oxford subsidiary, to rent and manage the 
community. OMC received a property management fee equal to 4.5% of gross 
collections, which was $86,328 in 1993. This agreement was cancelled on 
December 10, 1993, in connection with the execution of the property 
management agreement described below. 

   Effective December 10, 1993, the partnership entered into an agreement 
with NHP Property Management, Inc. (NHP/PMI), an affiliate of NHP, to provide 
property management services to the partnership. The fee for such services is 
equal to 3.36% of gross collections which was $3,977 in 1993. At the same 
time, the partnership entered into an asset management agreement with OAMCO 
to provide various supervisory and asset management services that were 
previously provided by OMC but are not provided by NHP/PMI. 

   The agreement expires December 31, 1994, at which time it can be 
automatically renewed for one year periods, subject to certain limitations. 

   Deferral of Fees 

   Pursuant to the partnership agreement, OMC and NHP/PMI have agreed to 
defer one third of their management fees in any year in which certain net 
operating income levels are not achieved. Deferred amounts will be repayable 
to OMC and NHP/PMI, without interest, from distributable net cash flow (note 
6) or sale or refinancing proceeds after certain priorities. In 1993, $28,776 
(1.5% of gross collections) in fees was deferred by OMC and $1,326 (1.12% of 
gross collections) was deferred by NHP/PMI. As of December 31, 1993, the 
cumulative amounts deferred by OMC and NHP/PMI were $87,745 and $1,326, 
respectively. 

   Subordinated Management Fee 

   In 1987, OMC agreed to subordinate $67,468 of its management fees. This 
amount is repayable to OMC, without interest, from distributable net cash 
flow (note 6) or proceeds of sale or refinancing of the project, after 
certain priorities. 

                                      F-56
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 -- RELATED PARTY TRANSACTIONS (continued) 

   Incentive Management Fee 

   Through December 10, 1993, OMC received an incentive management fee, 
payable from distributable net cash flow, after certain priorities (note 6). 
Effective December 10, 1993, this incentive management fee is earned by 
NHP/PMI. No fee was earned by OMC or NHP/PMI in 1993. 

   Accounting and Data Processing Fee 

   OMC received an accounting and data processing fee through December 10, 
1993. The 1993 fee paid to OMC was $8,064. 

   Effective December 10, 1993, the accounting and data processing fee of 
$1.49 per unit per month is payable to NHP/PMI. No fee was paid to NHP/PMI in 
1993. 

   Administrative Fee 

   The partnership paid OMC an annual fee of $1,200 for preparation of work 
papers and account analyses for the audit firm. Effective December 10, 1993, 
this fee is earned by NHP/PMI. No fee was paid to NHP/PMI in 1993. 

   Cash Management Fee 

   Oxford received a cash management fee for managing and investing 
partnership funds through December 10, 1993. The fee is 1.5% of the average 
monthly investment portfolio (computed on an annualized basis) managed by 
Oxford. The fee earned by Oxford in 1993 was $1,900 and was offset against 
interest income. 

   Effective December 10, 1993, the cash management fee of 1.12% of the 
average monthly investment portfolio is payable to NHP/PMI. No fee was paid 
to NHP/PMI in 1993. 

   Asset Management Fees 

   From January 1, 1992 through December 10, 1993, the partnership had an 
agreement with Oxford Realty Services Corporation (ORSC), an Oxford 
affiliate, to provide consultation and asset management services. The fee is 
equal to 1% of gross receipts. The fee is payable, after certain priorities, 
from 50% of the partnership's distributable net cash flow. Any unpaid fee 
will bear interest at 2% per annum over the prime rate as charged by Citibank 
(6% at December 31, 1993). No fee was expensed in 1993. This agreement was 
cancelled on December 10, 1993, in connection with the execution of the asset 
management agreement described below. 

   Effective December 10, 1993, the partnership entered into an Asset 
Management Agreement with OAMCO to provide certain supervisory and asset 
management services to the partnership, which previously had been provided by 
OMC but are not provided by NHP/PMI, including overseeing the property 
manager. The fee earned for such services in 1993 was $1,355, representing an 
amount equal to 34.1% of all fees payable to NHP/PMI, and was currently 
payable as an operating expense. Pursuant to the terms of the partnership 
agreement, OAMCO has agreed to defer one third of a portion of the fee 
currently payable from operations. During 1993, $452 was deferred and is 
payable, after certain priorities, from distributable net cash flow. This 
amount is included in deferred management fees. 

   Additionally, OAMCO earns a fee equal to 1% of the gross receipts. This 
fee is only payable out of available distributable cash flow after certain 
priorities (note 6), if any. Management believes that it is not likely that 
sufficient distributable cash flow will be generated for the payment of this 
fee and accordingly, has ceased accrual. 

                                     F-57 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3 -- RELATED PARTY TRANSACTIONS (continued) 

   Effective December 10, 1993, the aggregate fees paid to NHP/PMI and OAMCO, 
as reflected above, were equal to the aggregate fee levels previously paid to 
OMC and ORSC prior to December 10, 1993. 

   Investor Services Fee 

   An investor services fee is payable annually on a cumulative basis to 
Oxford Equities Corporation for its services in preparing necessary reports 
for the investor limited partners and in communicating with them concerning 
the partnership's affairs. The fee may be increased by the same percentage as 
the average percentage increase in the project's rent. A fee of $7,504 was 
expensed in 1993. 

   Due from Oxford 

   When OMC provided property management services to the partnership, the 
employees of the partnership were paid through common paymaster, ORSC. The 
partnership had a deposit with ORSC of $19,116 which represented 
approximately the amount advanced by ORSC to fund payroll before being 
reimbursed by the partnership. This deposit will be refunded by ORSC in 
accordance with the Payroll Reimbursement Agreement. 

   The following loans have been made to the partnership by Oxford or its 
affiliates. 

   Operating Expense Loan 

   Pursuant to a loan and incentive fee agreement between OMC and the 
partnership, OMC has agreed to provide an operating expense loan. OMC has 
advanced $1,233,909 as of December 31, 1993 which includes accrued interest 
of $67,280. 

   Pursuant to an earlier agreement, no additional interest will be charged. 
The loan is repayable from distributable net cash flow (note 6) or proceeds 
of the sale or refinancing of the project, after certain priorities. OMC is 
not required to make additional operating expense loans as the term of this 
obligation has expired. 

   Subordinated Loan Payable 

   During 1988, the collateral security account funded by Oxford, in the 
amount of $153,843, was drawn to pay mortgage interest of the partnership. 
This amount is repayable to Oxford, without interest, upon sale or 
refinancing of the project, after certain priorities. 

NOTE 4 -- PROPERTY AND EQUIPMENT 

   Property and equipment are stated at cost, net of accumulated 
depreciation, and at December 31, 1993 consisted of the following: 

              Land ..............................   $    700,000
              Buildings .........................      9,173,606
              Building equipment ................      1,598,578
                                                    ------------
                                                      11,472,184
              Less accumulated depreciation .....     (3,854,086)
                                                    ------------
                                                    $  7,618,098
                                                    ============

                                     F-58 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 5--MORTGAGE NOTE PAYABLE 

   The mortgage loan in the original amount of $10,700,00 is payable to 
Independence One Mortgage Corporation. The mortgage note provides for: (a) 
interest at 6-7/8% per annum; (b) monthly payments to the debt service escrow 
to fund the semi- annual payments of interest; (c) maturity on February 1, 
1995; and (d) establishment of the Project Reserve Account to be used to fund 
debt service escrow shortfalls and under certain circumstances, operating 
expenses or distributions to partners. 

   The mortgage loan is secured by a first mortgage lien on the property, an 
assignment of rents and leases, and a letter of credit in the amount of 
$11,129,115 issued by Fleet National Bank. The letter of credit is secured by 
a second mortgage lien on the property and a second assignment of rents and 
leases. 

   The partnership pays an annual fee to Fleet National Bank for its issuance 
of the letter of credit. The fee expensed in 1993 was $163,960. In addition, 
Fleet has agreed to defer $333,643 of prior years' fees, without interest. 
These fees are due on or before July 31, 1995 and are secured by the Project 
Reserve Account. 

   The liability of the partnership is limited to the property and equipment 
collateralizing the mortgage note and certain other amounts deposited with 
the mortgage lender. 

   To cover certain costs of refinancing the mortgage loan, the partnership 
received a loan from Merrill, Lynch, Hubbard, Inc. The loan is repayable, 
without interest, from the proceeds of the sale or refinancing of the 
project, after certain priorities. As of December 31, 1993, the loan balance 
was $347,177. 

NOTE 6 -- PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS 

  Partners' capital contributions are as follows:

  General and Special Limited Partners ............................ $      260
  Investor Limited Partners .......................................  4,750,050
  Preferred Limited Partners ......................................  1,085,000
                                                                    ----------
                                                                    $5,835,310
                                                                    ==========

   Distributable net cash flow at December 31, 1993 is as follows: 

  Cash ............................................................   $114,260
  Tenant security deposits--funded ................................     20,867
  Debt service escrow .............................................    346,761
                                                                      --------
                                                                      $481,888
  Less:
  Accounts payable .................................  $ 25,576
  Tenant security deposits .........................    19,769
  Deferred rental revenue ..........................    14,421
  Accrued interest payable .........................   306,510         366,276
                                                       --------       --------
  Distributable net cash flow .....................................   $115,612
                                                                      ========

                                     F-59 
<PAGE>
 
               CASSELBERRY-OXFORD ASSOCIATES LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 6 -- PARTNERS' CAPITAL CONTRIBUTIONS AND DISTRIBUTIONS (continued) 

   Distributable net cash flow, when available, is payable as follows: 

   (a) To the preferred limited partners, an amount equal to a cumulative, 
compounded return of 15% per year on the preferred capital contributions 
($543,251 as of December 31, 1993); 

   (b) To the preferred limited partners, an amount equal to the preferred 
capital contributions; 

   (c) To ORSC and/or OAMCO, payment of the asset management fee from, up to 
50% of distributable cash flow; 

   (d) To OMC and/or NHP/PMI, in payment of any deferred property management 
fees; 

   (e) To the investor limited partners, a payment equal to the lesser of 
$380,000 or projected distributions to the investor limited partners for the 
year, in accordance with their partnership interests; 

   (f) To the special limited and general partners, a payment equal to the 
lesser of $20,000 or projected distributions to the special limited and 
general partners for the year; 

   (g) To OMC, in payment of any subordinated property management fees; 

   (h) To OMC, in payment of any operating expense loans, including interest 
thereon; 

   (i) To the partners, on a non-cumulative basis, a payment of up to 
$400,000 reduced by any distributions under (d) and (e) above with 95% 
allocated to the investor limited partners and 5% to the special limited and 
general partners; 

   (j) The next $126,667, shall be distributed on a non-cumulative basis, as 
follows: 25% to the general and special limited partners and 75% to the 
investor limited partners; 

   (k) The remaining amount will be distributed 40% to OMC and/or NHP/PMI as 
an incentive management fee, 50% to the investor limited partners, and 10% to 
the special limited and general partners. 

   Pursuant to the partnership agreement, the Preferred Limited Partners will 
receive a priority distribution from the net proceeds of any sale, 
refinancing or partnership liquidation. 

NOTE 7 -- CONTINGENCIES 

   
   The partnership maintains its operating cash balance in one bank. The 
balance is insured by the Federal Deposit Insurance Corporation up to 
$100,000. As of December 31, 1993, the uninsured portion of the cash balance 
held at the bank was $12,760. 
    

                                     F-60 
<PAGE>
    
                          INDEPENDENT AUDITOR'S REPORT

Related AMI Associates, Inc. 

   We have audited the accompanying Historical Summary of Gross Income and 
Direct Operating Expenses of Rolling Ridge Apartments for the year ended 
December 31, 1995. This historical summary is the responsibility of the 
Apartments' owners. Our responsibility is to express an opinion on the 
historical summary based on our audit. 

   We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the historical summary is free of 
material misstatement. An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the historical summary. An audit 
also includes assessing the accounting principles used and significant 
estimates made by management, as well as evaluating the overall presentation 
of the historical summary. We believe that our audit provides a reasonable 
basis for our opinion. 

   The accompanying historical summary was prepared for the purpose of 
complying with the rules and regulations of the Securities and Exchange 
Commission (for inclusion in a current report on Form 8-K or prospectus 
supplements to a registration statement of American Tax-Exempt Bond Trust) as 
described in Note B and is not intended to be a complete presentation of the 
Apartments' revenues and expenses. 

   In our opinion, the historical summary referred to above presents fairly, 
in all material respects, the gross income and direct operating expenses 
described in Note B of Rolling Ridge Apartments for the year ended December 
31, l995, in conformity with generally accepted accounting principles. 

                                                        GRANT THORNTON LLP 

July 16, 1996 
Irvine, California 
    

                                      F-61
<PAGE>
    
                            ROLLING RIDGE APARTMENTS
        HISTORICAL SUMMARY OF GROSS INCOME AND DIRECT OPERATING EXPENSES
                                DECEMBER 31, 1995
    

Gross potential rental revenue .....................                   $915,985
Less vacancies and allowances ......................                     45,323
                                                                       --------
    Net rental revenue .............................                    870,662
Other income .......................................                     20,160
                                                                       --------
    Total operating revenue ........................                    890,822

Direct operating expenses:
  Employee compensation and benefits ...............      $ 59,960
  Renting and administrative .......................        90,157
  Maintenance and operating ........................       108,076
  Utilities ........................................        56,868
  Taxes ............................................       114,267      429,328
                                                          --------     --------
    Operating income ...............................                   $461,494
                                                                       ========

   
        The accompanying notes are an integral part of this statement. 
    

                                     F-62 

<PAGE>

   
                            ROLLING RIDGE APARTMENTS
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1995
    

   
NOTE A--DESCRIPTION OF PROPERTY 
    

   Rolling Ridge Apartments is a development consisting of 110 apartment 
units located in Chino Hills, California. The development is owned and 
operated by Duane R. Raab, Ralph E. Haun and Diane E. Haun. 

   
NOTE B--BASIS OF PRESENTATION 
    

   
   The accompanying Historical Summary was prepared for the purpose of 
complying with the rules and regulations of the Securities and Exchange 
Commission (for inclusion in a current report on Form 8-K or prospectus 
supplements to a registration statement of American Tax-Exempt Bond Trust) 
and is not intended to be a complete presentation of the development's 
revenues and expenses. Accordingly, the Historical Summary includes the 
revenue and direct operating expenses of Rolling Ridge Apartments, and 
excludes depreciation, interest and other financing charges. 
    


                                     F-63 
<PAGE>
 
                                                                      APPENDIX I

                           PRIOR PERFORMANCE TABLES 
                         OF AFFILIATES OF THE SPONSOR 

Introduction 

   The following  Prior  Performance  Tables update the present  information set
forth under Appendix 1 "Prior  Performance  Tables of Affiliates of the Sponsor"
in the Prospectus. The tables present information on certain programs previously
sponsored by Affiliates of the Sponsor.  The purpose of the tables is to provide
information  on the prior  performance  of these  programs so as to evaluate the
experience  of the  Affiliates  of the  Sponsor  in  sponsoring  such  programs.
Prospective  investors  should read these  tables  carefully  together  with the
summary  information  concerning  the  prior  programs  set forth  under  "Prior
Performance Summary" in the Prospectus.  None of these tables are covered by the
report of independent public accountants set forth elsewhere in this Prospectus.

   It should not be assumed that investors in the company will experience 
results comparable to those experienced by investors in the programs included 
in the following tables. Investors in the Company will not have any interest 
in any of the prior limited partnerships covered by the tables or in any of 
the investments owned by the prior limited parnerships. 

   The following tables are included: 

   Table I. Experience in Raising and Investing Funds (updated through 
December 31, 1995) 

   Table II. Compensation to Sponsor and Affiliates (updated through December 
31, 1995) 

   Table III. Operating Results of Prior Programs (1995 results) 

   Table IV. Is not applicable as no programs with similar investment 
objectives have completed operations. 

   Table V. Sale or Disposal of Properties/Investments 

   Tables I and II contain information on programs sponsored, the offerings 
of which closed during the most recent three years. Table III contains 
information for the programs which have closed their offerings during the 
most recent five-year period. Table IV, Results of Completed Programs, is not 
applicable as no programs with similar investment objectives have completed 
operations during the most recent five-year period. 

   Affiliates of the Sponsor have sponsored six public programs with 
investment objectives similar to the Trust. See "Prior Performance Summary" 
and "Investment Objectives and Policies." The factors considered in 
determining which programs have similar investment objectives include whether 
the program invested directly or indirectly in real estate, type of principal 
investments, tax aspects and structure of the program. 

                                     I-1 
<PAGE>
 
                                    TABLE I
                    Experience in Raising and Investing Funds
                  (Not Covered by Independent Auditors' Report)

   The following table includes information concerning the experience of 
Affiliates of the Sponsor and the Advisor in raising and investing funds for 
prior public limited partnerships in offerings with investment objectives 
similar to those of the Trust which closed between January 1, 1993 and 
December 31, 1995. The table shows the percentage of the amount raised 
available for investment, the dollar amount offered and raised, the amount of 
funds raised from sources other than investors, the percentage of leverage 
used in purchasing properties, and the time frame for raising and investing 
funds. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

<TABLE>
<CAPTION>
                                                                                                American Mortgage 
                                                                                                 Investors Trust 
                                                                                               -------------------- 
<S>                                                                                                <C>
Public Offerings
Dollar Amount Offered ..........................................................................   $ 200,000,000
                                                                                                   =============
Dollar Amount Raised (100%) ....................................................................     $76,192,020(2)
Less Offering Expenses:
    Selling Commissions and Discounts ..........................................................             6.5%
    Organizational Expenses ....................................................................             2.5%
Reserves .......................................................................................             0.0%
    Percent of Amount Raised Available for Investment ..........................................            91.0%
Acquisition Costs:
    Cash Down Payments .........................................................................            87.0%
    Prepaid Items and Fees Related to Purchase of Properties ...................................             0.0%
    Acquisition Fees ...........................................................................             3.0%
Other ..........................................................................................             1.0%(1)
Total Acquisition Cost .........................................................................            91.0%
    Percentage Leverage (mortgage financing divided by total acquisition cost) .................             N/A
Date Offering Began ............................................................................         3/29/93
Length of Offering (in months) .................................................................         20 mos.
Months to Invest 90% of Amount Available for Investment (measured from beginning of offering) ..         23 mos.

</TABLE>

   Note 1--Consists of Acquisition Expenses. 

   Note 2--Amount shown excludes volume discounts. 

                                     I-2 
<PAGE>
 
                                    TABLE II
                     Compensation to Sponsor and Affiliates
                  (Not covered by Independent Auditors' Report)

   The following table sets forth all compensation paid to Affiliates of the 
Sponsor and the Advisor (and in the case of public limited partnerships, fees 
paid in the aggregate to all general partners and affiliates), regardless of 
the form of such compensation, with respect to prior public limited 
partnerships, in offerings with investment objectives similar to those of the 
Trust which closed between January 1, 1993 and December 31, 1995. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

                                     I-3 
<PAGE>
 
                                    TABLE II
               Compensation to Sponsor and Affiliates--(Continued)
                  (Not Covered by Independent Auditors' Report)

<TABLE>
<CAPTION>
                                                                                              Prior 
                                                                         American       Public Financing 
                                                                         Mortgage            Limited 
                                                                     Investors Trust    Partnerships (3) 
                                                                     ---------------    ---------------- 
<S>                                                                   <C>               <C>
Offerings Information:
Date Offering Commenced ...........................................        3/29/93                --
Dollar Amount Raised ..............................................   $ 76,192,020(1)   $492,344,820(1)
Amount Paid and/or Payable to Sponsor from Proceeds of Offering:
  Underwriting Fees ...............................................   $     98,655(5)             -- 
  Acquisition Fees:                                                                              
    Real Estate Commissions .......................................             --                -- 
    Advisory Fees .................................................             --                -- 
    Bond Selection Fees/Placement Fees ............................   $    267,719                -- 
    Non-accountable Expense Allowance .............................             --                -- 
    Organization/Offering Expenses ................................             --                -- 
    Acquisition Fee ...............................................   $  2,545,000                -- 
    Loan Organization Fees ........................................             --                -- 
    Other .........................................................   $    567,594(4)             -- 
Dollar Amount of Cash Generated from (Provided to) Operations                                  
  Before Deducting Payment to Sponsor through Fiscal Year End .....   $  4,918,923      $ 83,374,116
Amount Paid to Sponsor from Operations through Fiscal Year End:
      Property Management Fees ....................................             --                --   
      Partnership or Investment Management Fees ...................   $    585,000      $  8,833,633(2)
      Organization and Offering Expenses ..........................             --                --   
      Leasing Commissions .........................................             --                --   
Dollar Amount of Property Sales and Refinancing Before Deducting             
  Payments to Sponsor:
      Cash ........................................................             --                --   
      Notes .......................................................             --                --   
Amount Paid to Sponsor from Property Sales and Refinancing:                  
      Real Estate Commissions .....................................             --                --   
      Incentive Fees ..............................................             --                --   
Number of Limited Partnerships ....................................             --                 5
</TABLE> 
                                                                             
   Note 1--Amount shown excludes volume discounts. 

   Note 2--Included in this amount are special distributions of Adjusted Cash 
from Operations that are also payable to the general partners for managing 
the affairs of the partnership equal to .5% per annum of invested assets. 

   Note 3--Information presented with respect to programs which closed prior 
to 1993 discloses aggregate payments paid or accrued to Affiliates of the 
Sponsor and the Advisor during the three year period ended December 31, 1995. 

   Note 4--Issuance of shares in an amount which equals 1% of all shares 
issued during offering period as compensation for services rendered (received 
38,481 shares). 

   Note 5--Amount shown are commissions received on the reinvested shares 
during the offering stage only. 

                                     I-4 
<PAGE>
 
                                   TABLE III
                       Operating Results of Prior Programs
                  (Not Covered by Independent Auditors' Report)

   The following Table summarizes the operating results of prior public 
limited partnerships sponsored by Affiliates of the Sponsor and the Advisor 
with investment objectives similar to those of the Trust which closed between 
January 1, 1991 and December 31, 1995. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

                                     I-5 
<PAGE>
 
                                   TABLE III
               Operating Results of Prior Programs--(Continued) 
                (Not Covered by Independent Auditors' Report) 

<TABLE>
<CAPTION>
                                                                           Capital Mortgage Plus L.P. (2) (9) 
                                                       --------------------------------------------------------------------------- 
                                                           For the         For the        For the        For the        For the 
                                                         Year Ended      Year Ended     Year Ended      Year Ended     Year Ended 
                                                        December 31,    December 31,   December 31,    December 31,   December 31, 
                                                            1991            1992           1993            1994           1995 
                                                      ----------------  ------------- --------------- --------------  ------------- 
<S>                                                    <C>               <C>           <C>             <C>             <C>
Gross Revenues (8) ................................    $  2,380,803      $ 2,603,482   $  2,374,949    $ 2,536,661     $2,515,377 
Less: Operating and Administrative Expense ........        (362,897)        (390,410)      (291,479)      (297,063)      (293,992) 
      Interest Expense ............................              --               --             --             --             -- 
      Depreciation and Amortization ...............        (136,119)        (152,869)      (245,080)      (282,273)      (280,180) 
      Provision for Bad Debts .....................              --               --             --       (285,000)            -- 
                                                       ------------      -----------   ------------    -----------     ----------   
Net Income (Loss)--GAAP Basis .....................    $  1,881,787      $ 2,060,203   $  1,838,390    $ 1,672,325     $1,941,205 
                                                       ============      ===========   ============    ===========     ==========   
Taxable Income (Loss) .............................    $  1,895,706      $ 2,191,262   $  2,051,507    $ 2,239,060     $2,283,947 
                                                       ============      ===========   ============    ===========     ==========   
Cash Generated (Deficiency) From Operations .......    $  2,157,675      $ 1,963,504   $  2,017,743    $ 2,055,692     $2,269,475 
Less: Cash Distributions to Investors from                                                                             
      operating cash flow .........................       2,157,675        1,963,504      2,017,743      2,055,692      2,269,475 
        from sales and refinancing ................              --               --             --             --             -- 
        from working capital reserves (return of                                                                       
         capital) (6) .............................         472,692          661,848        606,380        568,125        354,314 
                                                       ------------      -----------   ------------    -----------     ----------   
Cash Generated (Deficiency)                                                                                            
  After Cash Distributions ........................        (472,692)        (661,848)      (606,380)      (568,125)      (354,314) 
Add (Less) Special Items:                                                                                              
Partners' Capital Contributions, net ..............       3,566,700               --             --             --             -- 
  Acquisition of Project ..........................     (11,332,904)      (3,478,039)   (10,147,642)      (501,622)      (305,276) 
  Syndication and Organization Cost ...............        (271,003)              --             --             --             -- 
  Decrease (Increase) in Other Assets .............      11,121,046       11,539,073        236,345             --             -- 
  Increase (Decrease) in Other Liabilities ........             --                --             --             --             -- 
  Other ...........................................             --                --             --             --             -- 
                                                       ------------      -----------   ------------    -------------   ----------   
Cash Generated (Deficiency)                                                                                            
  After Cash Distributions and Special Items ......    $  2,611,147      $ 7,399,186   $(10,517,677)   $(1,069,747)    $ (659,590) 
                                                       ------------      -----------   ------------    -------------   ----------   
Tax and Distribution Data Per $1,000 Invested (1)                                                                      
Federal Income Tax Results:                                                                                            
Ordinary Income (Loss) ............................    $      50-56(3)   $        58   $         55    $        60     $       61 
                                                       ============      ===========   ============    =============   ==========   
Cash Distributions to Investors                                                                                        
Source (on GAAP Basis):                                                                                                
  Investment Income ...............................    $      49-55(3)   $        55   $         49    $        45     $       52 
  Return of Capital ...............................           20-22(3)            15             21             25             18 
 Source (on Cash Basis):                                                                                               
    Operations ....................................           57-63(3)            52             54             55             60 
    Sales .........................................              --               --             --             --             -- 
    Refinancing ...................................              --               --             --             --             -- 
    Working Capital Reserves ......................           12-14(3)            18             16             15             10 
Amount (in percentage terms) Remaining Invested in                                                                     
  Properties at the end of the last year reported                                                                      
  in the Table (original total acquisition cost of                                                                     
  properties retained divided by original total                                                                        
  acquisition cost of all properties in program) ..             100%             100%           100%           100%           100% 
                                                       ============      ===========   ============    ===========     ========== 
</TABLE>
                                                           
                                     I-6 
<PAGE>
 
                                   TABLE III
                Operating Results of Prior Programs--(Continued)
                  (Not Covered by Independent Auditors' Report)

<TABLE>
<CAPTION>
                                                                                  American Mortgage Investors Trust (2) (9) 
                                                                             -------------------------------------------------- 
                                                                                 For the           For the         For the
                                                                                Year Ended       Year Ended      Year Ended
                                                                               December 31,     December 31,    December 31,
                                                                                   1993             1994            1995 
                                                                             -------------    -------------   -------------- 
<S>                                                                          <C>              <C>               <C>
Gross Revenues (8) ........................................................  $    568,128     $  3,635,436      $ 4,355,902 
Less: Operating and Administrative Expense ................................      (199,412)        (706,922)      (1,198,770) 
      Interest Expense ....................................................            --               --               -- 
      Depreciation and Amortization .......................................       (16,377)         (10,000)         (10,000) 
      Realized Loss on Sale of REMICs and GNMAs ...........................            --         (298,812)              -- 
                                                                             ------------      -----------      -----------   
Net Income (Loss)--GAAP Basis .............................................  $    352,339     $  2,619,702      $ 3,147,132 
                                                                             ============      ===========      ===========   
Taxable Income (Loss) .....................................................  $    360,413     $  3,102,835      $ 3,805,953 
                                                                             ============      ===========      ===========   
Cash Generated (Deficiency) From Operations ...............................  $    297,119     $  3,061,890      $ 4,578,923 
Less: Cash Distributions to Investors from operating cash flow ............       214,161        3,182,766        4,578,923 
      from sales and refinancing ..........................................       200,000        1,657,000               -- 
      from working capital reserves (return of capital) (7) ...............            --               --          987,686 
                                                                             ------------      -----------      -----------   
Cash Generated (Deficiency) After Cash Distributions ......................      (117,042)      (1,777,876)        (987,686) 
Add (Less) Special Items:                                                                                       
  Partners' Capital Contributions, net ....................................    59,610,539       16,540,907        1,450,478 
  Acquisition of Project ..................................................   (33,142,913)     (19,764,691)      (4,306,318) 
  Syndication and Organization Cost .......................................    (6,212,248)      (2,654,157)      (2,194,405) 
  Decrease (Increase) in Other Assets (4) .................................    (1,142,176)         407,748           (4,815) 
  Increase (Decrease) in Other Liabilities (5) ............................       552,781         (165,207)              -- 
  Other ...................................................................            --               --               -- 
                                                                             ------------      -----------      -----------   
Cash Generated (Deficiency) After Cash Distributions and Special Items ....  $ 19,548,941     $ (7,413,276)     $(6,042,746) 
                                                                             ============      ===========      ===========   
Tax and Distribution Data Per $1,000 Invested (1)                                                               
  Federal Income Tax Results:                                                                                   
   Ordinary Income (Loss) .................................................  $       0-12(3)  $       0-40(3)   $        49 
                                                                             ============      ===========      ===========  
Cash Distributions to Investors Source (on GAAP Basis):                                                         
    Investment Income .....................................................  $       0-12(3)  $       0-34(3)   $        41 
    Return of Capital .....................................................           0-2(3)          0-29(3)            31 
 Source (on Cash Basis):                                                                                        
  Operations ..............................................................           0-7(3)          0-41(3)            59 
  Sales ...................................................................           0-7(3)          0-22(3)            -- 
  Refinancing .............................................................            --               --               -- 
  Working Capital Reserves ................................................            --               --               13 
Amount (in percentage terms) Remaining Invested in Properties at the end                                        
  of the last year reported in the Table (original total acquisition                                            
  cost of properties retained divided by original total acquisition                                             
  cost of all properties in program) ......................................           100%             100%             100% 
                                                                             ============      ===========      ===========   
</TABLE>

                                       I-7
<PAGE>
 
                                   TABLE III
                Operating Results of Prior Programs--(Continued)
                  (Not Covered by Independent Auditors' Report)

Notes to Table III: 

   Note  1--Data is the amount  allocable to the  investors  per $1,000 of total
capital invested.

   Note 2--The investment objectives of these programs are similar to those 
of the Trust in that these programs were formed to invest in insured or 
guaranteed mortgage investments in first mortgage construction and permanent 
loans that finance or refinance multi-family residential rental properties 
that were newly constructed, under construction, substantially rehabilitated 
or existing at the time of the investment. 

   Note 3--Amount depended upon date of admission to the program. 

   Note 4--Other assets include deferred costs and due from Advisor. 

   Note 5--Other liabilities include accounts payable and due to affiliates. 

   Note 6--Working capital reserves consist of 1% of the gross proceeds from 
the offering, uninvested net proceeds and the interest earned thereon. 

   Note 7--Working capital reserves consist of interest earned on uninvested 
net proceeds and principal repayments on investments. 

   Note 8--All revenues are from operations. The initial date for 
commencement of operations, where applicable, is the cutoff date used for 
purposes of Table III. 

   Note 9--Excludes any information concerning tax preferences. 

                                     I-8 
<PAGE>
 
                                    TABLE V
                   Sale or Disposal of Properties/Investments
                  (Not Covered by Independent Auditors' Report)

   The objective of the  following  table is to provide  investors  with certain
information  regarding the sales or the  dispositions  of an investment  between
January 1, 1993 and December 31, 1995 by programs sponsored by Affiliates of the
Trust.

EAGLE INSURED L.P. 

<TABLE>
<CAPTION>
                              Selling Price, Net of Closing Costs 
                  ------------------------------------------------------------ 
                                         Cash 
                                       Received      Mortgage 
                                        Net of       Balance 
                   Date      Date      Closing       at Time 
  Investment    Acquired     Sold       Costs        of Sale          Total 
- -------------   ---------    ------   ----------   ------------    ----------- 
<S>              <C>       <C>        <C>                <C>        <C>        
Tivoli Lakes     1/23/90   1/31/94    15,433,911         0          15,433,911 
</TABLE>

[RESTUBBED TABLE] 

<TABLE>
<CAPTION>
                                                                   Excess of Investment 
                            Cost of Investments                     Cash Receipts Over 
                     Including Closing and Soft Costs             Cash Expenditures (2) 
                  --------------------------------------------   ------------------------ 
                                          Other             
                   Purchase Price     Acquisition  
  Investment       %      Amount         Cost (1)      Total 
- -------------     ------------------  -----------    ---------
<S>                <C>    <C>           <C>          <C>                  <C>       
Tivoli Lakes       1.00   15,233,100    515,212      15,748,312           4,299,202 
</TABLE>

[END OF RESTUBBED TABLE] 

- ----------------- 
(1) Amount shown is the loan origination fee. 
(2) Amount shown is cumulative interest income from inception to date of sale 
   (exclusive of gain). 

 
AMERICAN MORTGAGE INVESTORS TRUST

<TABLE>
<CAPTION>
                           Selling Price, Net of Closing Costs 
                      ---------------------------------------------------------
                                                          Mortgage     
                                               Cash       Balance      
                                             Received        at        
                                              Net of        Time       
                          Date     Date       Closing        of        
     Investment       Acquired     Sold        Costs        Sale         Total 
- --------------------  --------   -------    ---------     ---------      ------
<S>                   <C>        <C>        <C>               <C>      <C>    
Fannie Mae Mortgage                                                   
Guaranteed REMIC                                                      
Pass Thru                                                             
Certificates                                                          
TR 1992-17 Class G    10/15/93   11/4/93      203,125         0          203,125
                                                                      
Fannie Mae Mortgage                                                   
Guaranteed REMIC                                                      
Pass Thru                                                             
Certificates                                                          
TR 1992-17 Class G    10/15/93   2/1/94       200,000(2)      0          200,000
                                                                      
FHLMC Mortgage                                                        
Participation                                                         
Certificate G-024C    5/4/94     5/5/94       946,875(2)      0          946,875
                                                                      
FHLMC Mortgage                                                        
Participation                                                         
Certificate G-024C    5/4/94     10/11/94   1,328,820(3)      0        1,328,820
                                            ---------        ---       ---------
                                            2,678,820         0        2,678,820
                                            =========        ===       =========
</TABLE>

[RESTUBBED TABLE] 
<TABLE>
<CAPTION>
                                                                               Excess of Investment 
                                       Cost of Investments                      Cash Receipts Over 
                                 Including Closing and Soft Costs             Cash Expenditures (4) 
                        --------------------------------------------------    ---------------------- 
                                                       Other 
                              Purchase Price        Acquisition 
     Investment         %              Amount           Cost       Total 
- --------------------    --------------------------  -----------   -------- 
<S>                     <C>            <C>               <C>     <C>                  <C> 
Fannie Mae Mortgage 
Guaranteed REMIC 
Pass Thru 
Certificates 
TR 1992-17 Class G      101.609375%      203,199         0(1)      203,199               688 

Fannie Mae Mortgage 
Guaranteed REMIC 
Pass Thru 
Certificates 
TR 1992-17 Class G      101.609375%      203,168         0(1)      203,168             3,908 

FHLMC Mortgage 
Participation 
Certificate G-024C      100.000000%    1,000,000         0(1)    1,000,000                 0 

FHLMC Mortgage 
Participation 
Certificate G-024C      100.000000%    1,419,300         0(1)    1,419,300            29,986 
                                      -----------       ---      ---------            ------ 
                                       2,825,667         0       2,825,667            34,582 
                                      ===========       ===      =========            ====== 
</TABLE>

[END OF RESTUBBED TABLE] 
- ------------------ 

(1) In connection with these  purchases,  the advisor has reimbursed the program
    for all acquisition fees.
(2) The advisor has undertaken to reimburse the program for all trading losses.
(3) The advisor has undertaken to reimburse the program  $40,854 of this trading
    loss.
(4) Amount shown is cumulative  interest  income from  inception to date of sale
    (exclusive of gain/loss).

                                     I-9 
<PAGE>

AMERICAN TAX-EXEMPT BOND TRUST                                       PROSPECTUS
_______________________________________________________________________________

$200,000,000 Offering - 10,000,000 Shares 
_______________________________________________________________________________
$20 per Share  Minimum Investment - 125 Shares ($2,500) 
Minimum Offering - $2,500,000 (125,000 Shares) 
_______________________________________________________________________________

   AMERICAN TAX-EXEMPT BOND TRUST ("Trust") is a Delaware business trust of 
which Related AMI Associates, Inc., a Delaware corporation, is the manager 
(the "Manager"). Related Capital Company, an affiliate of the Manager, is the 
sponsor (the "Sponsor") of this offering. See "Conflicts of 
Interest--Organizational Diagram." 

   The Trust will invest primarily in a portfolio of tax-exempt first 
mortgage bonds ("First Mortgage Bonds") issued by various state or local 
governments or their agencies or authorities and secured by first mortgages 
and related first mortgage loans financed by such bonds (collectively, 
"Mortgage Loans") principally on multifamily residential apartment projects 
and, secondarily, retirement community projects owned or to be developed by 
third-party developers and, to a lesser extent, by affiliates of the Manager. 
A majority of the First Mortgage Bonds are expected to contain provisions 
entitling the Trust to participate in net property cash flow and the residual 
value of the underlying Properties. The Trust may also invest up to 10% of 
the Gross Proceeds from this offering in highly rated Tax-Exempt Securities. 
88% of the Gross Proceeds raised are expected to be invested in First 
Mortgage Bonds and Tax-Exempt Securities. As of the date of this prospectus, 
no First Mortgage Bonds have been identified for acquisition. 

   None of the First Mortgage Bonds will constitute a general obligation of 
any state or local government, agency or authority, and no state or local 
government, agency or authority will be liable on them except to the extent 
of revenues received on the Mortgage Loans, nor will the taxing power of any 
state or local government be pledged to the payment of principal or interest 
on the First Mortgage Bonds. See "Investment Objectives and Policies." First 
Mortgage Bonds are expected to generate interest income as soon as the 
investments are made. The First Mortgage Bonds will normally be structured so 
that no principal (continued on following page)

THIS OFFERING INVOLVES CERTAIN RISK FACTORS 
(see "Risk Factors"), including: 

   (bullet) Income from First Mortgage Bonds could be subject to federal 
            income taxation under certain circumstances. 

   (bullet) The receipt of additional interest is closely related to real 
            estate market conditions that exist during the anticipated life 
            of the investment. Therefore, the Trust may not be able to earn 
            additional interest on its First Mortgage Bonds from sharing in 
            net property cash flow and the resale value of the underlying 
            properties. 

   (bullet) Trust investments have not yet been identified. 

   (bullet) Prior participating mortgage programs sponsored by Affiliates of 
            the Manager have experienced some adverse business developments 
            at the local property level and have not yet achieved all of 
            their investment objectives. 

   (bullet) The Manager and its Affiliates will receive substantial fees from 
            the proceeds of the offering and will be subject to various 
            conflicts of interest. 

   (bullet) First mortgage bond investments with participating interest 
            features generally bear a lower current interest rate than they 
            would have without such participations. 

   (bullet) The Trust offers a redemption plan which may be terminated or 
            suspended at the discretion of the Manager, without the consent 
            of the Shareholders. There is no public trading market for the 
            Shares and none is expected to develop. An investment in the 
            Trust should be considered a long-term investment. 

   (bullet) In an attempt to maintain stable distributions during the 
            offering and acquisition stages, distributions during such stages 
            will include a return of capital resulting in a reduction in 
            Total Invested Assets. 
<PAGE>

   
<TABLE>
<CAPTION>
                                                                    Selling 
                                                     Price to     Commissions   Proceeds to 
                                                      Public        (1) (2)      Trust (3) 
- ------------------------------------------------    -----------    -----------  ------------ 
<S>                                                <C>           <C>            <C>
Per Share (4)...................................   $         20  $      1.00    $      19.00 
Total Minimum Offering (125,000 Shares).........   $  2,500,000  $   125,000    $  2,375,000 
Total Maximum Offering (10,000,000 Shares)(5)....  $200,000,000  $10,000,000    $190,000,000 
</TABLE>
    

                                                 (footnotes on following page) 
_______________________________________________________________________________
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND 
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR 
ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL 
OFFENSE. 
THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED 
THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL. 
_______________________________________________________________________________

RELATED EQUITIES CORPORATION 
The date of this Prospectus is November 1, 1994. 

<PAGE>
 
(continued from column 1 of previous page) 

payments will be due until the scheduled maturity or earlier redemption of 
such bonds, generally in the tenth to twelfth year after acquisition by the 
Trust. Many of the First Mortgage Bonds that the Trust expects to acquire 
will have been restructured prior to their acquisition by the Trust because 
such bonds were in default due to their inability to replace their original 
credit enhancements or to meet their previously required debt service 
obligations. The Manager will make all decisions with respect to the 
management or control of the Trust. By contract, the Trustee's role will be 
limited. Investors, therefore, should not rely on the Trustee to protect 
their interests. 

   The tax-exempt feature of an investment in the Trust will not benefit 
tax-exempt entities and, therefore, tax-exempt investors will not be 
permitted to purchase Shares. An investment in the Trust may be suitable for 
persons in a high federal marginal income tax bracket desiring an investment 
intended to provide income which is exempt from federal income taxation. See 
"Terms of the Offering." 

   This offering will terminate not later than twenty-four months after the 
date of this Prospectus. Subscription payments by investors will be placed in 
escrow until the initial closing with a qualified financial institution 
designated as escrow agent by the Trust and the Dealer Manager. 

______________________________________________________________________________
Footnotes: 

   (1) The Trust will pay selling commissions in amounts ranging from 1% to 
5% of the Gross Proceeds, depending on the amount invested by an investor and 
the volume discount applicable to the sale as described in "Plan of 
Distribution." The Trust may also pay certain broker-dealers unaffiliated 
with the Manager a non-accountable due diligence expense reimbursement in an 
amount of up to .5% of Gross Proceeds attributable to sales made by them. 
(See "Plan of Distribution.") 

   (2) The Manager (and not the Trust) may pay to certain broker-dealers 
unaffiliated with the Manager a non-accountable marketing allowance in an 
amount of up to .5% of the Gross Proceeds attributable to Shares sold by them 
and other additional compensation. In no event shall the total compensation 
to be paid to the broker-dealers and any commissions paid to Related Equities 
Corporation (the "Dealer Manager") in connection with Shares issued to the 
reinvestment plan participants during the offering period exceed 10% of the 
Gross Proceeds, except that an additional .5% of the Gross Proceeds may be 
paid in connection with due diligence activities. 

   (3) This is before deducting an expense allowance in an amount equal to 
2.5% of the Gross Proceeds ("Expense Allowance") which is payable to the 
Manager. The Manager will be responsible for the payment of all organization 
and offering expenses, other than the Expense Allowance, certain selling 
commissions and due diligence reimbursements that are payable by the Trust, 
and escrow expenses that may be payable out of interest on the escrowed 
funds. (See "Management Compensation" and "Plan of Distribution.") 

   (4) Volume discounts apply to sales of 12,500 Shares or more to a single 
investor. The application of a volume discount will reduce the amount of 
selling commissions but will not change the net proceeds to the Trust. Shares 
purchased by the Trust from existing Shareholders under the Trust's Share 
redemption plan after the termination of the initial offering will be 
purchased at a discount from the public offering price. (See "Plan of 
Distribution--Volume Discounts.") 

   (5) The Trust has registered a total of 12,500,000 Shares, 2,500,000 of 
which will be available after the termination of the initial public offering 
for purchase under the Trust's dividend reinvestment plan. (See "Reinvestment 
Plan Summary.") 

   (6) The figure of 88% of Gross Proceeds, expected to be invested in First 
Mortgage Bonds and Tax-Exempt Securities, does not reflect mortgage loan 
placement fees of up to 3% (of the principal amount of any Mortgage Loan or 
the amount paid by the Trust to acquire the First Mortgage Bond) which will 
be paid to the Manager, an affiliate of the Manager or a third party by 
borrowers or sellers of First Mortgage Bonds. (See Footnote 7 of "Estimated 
Use of Proceeds.") 

   PENNSYLVANIA INVESTORS: Because the minimum closing amount is less than 
$20,000,000, you are cautioned to carefully evaluate the program's ability to 
fully accomplish its stated objectives and to inquire as to the current 
dollar volume of program subscriptions. Pennsylvania investors may receive a 
return of their subscription 

                                 Cover Page 2 

<PAGE>

proceeds within 10 days after each 120-day period following the date of this
Prospectus, upon written request to Related AMI Associates, Inc., c/o Related
Capital Company, 625 Madison Avenue, New York, New York 10022, until the Gross
Proceeds, including subscriptions from Pennsylvania residents, equal or exceed
$10,000,000. Upon receipt by the Trust of subscriptions aggregating $10,000,000
or more, sales to Pennsylvania residents who have not requested a return of
their subscription funds will be consummated.


See "Reports to Investors" for a description of the reports that will be 
furnished to investors on a periodic basis. 

THE USE OF FORECASTS IN THIS OFFERING IS PROHIBITED. ANY REPRESENTATIONS TO 
THE CONTRARY AND ANY PREDICTIONS, WRITTEN OR ORAL, AS TO THE AMOUNT OR 
CERTAINTY OF ANY PRESENT OR FUTURE CASH BENEFIT OR TAX CONSEQUENCE WHICH MAY 
FLOW FROM AN INVESTMENT IN THIS PROGRAM ARE NOT PERMITTED. HOWEVER, SUCH 
PROHIBITIONS SHOULD NOT BE CONSTRUED TO PREVENT THE TRUST FROM FILING 
SUPPLEMENTALLY ANY PRO FORMA FINANCIAL STATEMENTS REQUIRED BY THE FEDERAL 
SECURITIES LAWS AND REGULATIONS THEREUNDER. 

                                 Cover Page 3 
<PAGE>

[THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>
 ______________________________________________________________________________
                               TABLE OF CONTENTS
 ______________________________________________________________________________
                                                                          Page 
                                                                         ------
SUMMARY OF THE OFFERING....................................................  1 
 The Trust ................................................................  1 
 Manager...................................................................  1 
 Management of the Trust ..................................................  1 
 Trust Termination ........................................................  1 
 Compensation to Manager and Affiliates... ................................  1 
 Prior Programs ...........................................................  1 
 Investments ..............................................................  1 
 Trust Objectives..........................................................  2 
 Risk Factors..............................................................  2 
 Conflicts of Interest.....................................................  3 
 Capitalization ...........................................................  3 
 Borrowing Policies........................................................  3 
 Reinvestment Plan ........................................................  3 
 Redemption Plan...........................................................  4 
 Accounting and Income Tax Treatment of 
  Cash Distributions  .....................................................  4 
 Distributions  ...........................................................  4 
 Distribution of Adjusted Cash From Operations.............................  4 
 Distribution of Sale or Repayment Proceeds................................  4 
 Fiscal Year ..............................................................  4 
 Glossary..................................................................  5 

RISK FACTORS ..............................................................  5 
A.  TAX RISKS  ............................................................  5 
     1. Possible Failure to Obtain Tax-Exempt Income ......................  5 
     2. Risk of Failure to Obtain Partnership Status ......................  6 
     3. Adverse Effects of Potential Dealer Status  .......................  6 
     4. Limitations on Opinion of Counsel as to Tax Matters  ..............  6 
 B. GENERAL RISKS OF OWNERSHIP OF FIRST  MORTGAGE BONDS ...................  6 
     5. No Government Obligation ..........................................  6 
     6. Possible Failure to Obtain Contingent Interest and Other Payments 
         ..................................................................  6 
     7. Risks Relating to Underlying Real Estate ..........................  7 
     8. Previous Defaults on First Mortgage Bonds .........................  7 
     9. Possible Unavailability of First Mortgage Bonds ...................  7 
    10. Risks from Interest Rate Fluctuations  ............................  8 
    11. Risk of Leverage ..................................................  8 
    12. Possible Difficulty of Repayment; Loan to Value Ratio .............  8 
    13. Certain Contingent Interest May Be Based on Appraisals  ...........  8 
    14. Reduced Interest on Participating Mortgage Loans  .................  9 
    15. First Mortgage Bonds and Mortgage Loans May Be Considered Usurious 
         ..................................................................  9 
    16. Uninsured Losses ..................................................  9 
    17. Construction Completion Risks .....................................  9 
 C. BUSINESS RISKS   ...................................................... 10 
    18. Adverse Developments in Prior Programs ............................ 10 
    19. Information Regarding Affiliates of the Manager ................... 10 
    20. Risk of Fees and Conflicts of Interest ............................ 10 
    21. Unspecified Investments; Investors Cannot Assess Investments ...... 10 
    22. Possible Lack of Diversification .................................. 11 
    23. Possible Negative Effects of Requirements with respect to 
        Permissible Income of Occupants of Properties  .................... 11 
    24. Lack of Liquidity  ................................................ 11 
    25. Delays in Making Acquisitions ..................................... 11 
    26. Use of Amortization or Repayment Proceeds from Investments in 
        Maintaining Distributions  ........................................ 12 
    27. Competition  ...................................................... 12 
    28. Possible Liability of Shareholders  ............................... 12 
    29. Shareholders Must Rely on Management .............................. 12 
    30. Reliance on Creditworthiness of Manager  .......................... 12 
    31. Conflict of Dealer Manager in Performing Due Diligence  ........... 13 

TERMS OF THE OFFERING ..................................................... 13 

ESTIMATED USE OF PROCEEDS.................................................. 15 

MANAGEMENT COMPENSATION.................................................... 17 

CONFLICTS OF INTEREST ..................................................... 21 
     1. Receipt of Fees and Other Compensation by Affiliates of the Manager 
        ................................................................... 21 

                                       i
<PAGE>
                                                                          Page 
     2. Transactions with Affiliated Property Owners ...................... 21 
     3. Non-Arm's-Length Agreements ....................................... 22 
     4. Other Transactions with Property Owners  .......................... 22 
     5. Competition with the Trust from Affiliates of the Manager for 
        the Time and Services of Common Officers and Directors  ........... 22 
     6. Competition by the Trust with other Affiliated Entities for Purchase 
        and Sale of Investments ........................................... 22 
     7. Lack of Separate Representation  .................................. 23 
     8. Tax Matters Partner  .............................................. 24 
     9. Organizational Diagram  ........................................... 24 

FIDUCIARY RESPONSIBILITY .................................................. 25 

PRIOR PERFORMANCE SUMMARY ................................................. 26 
 General................................................................... 26 
 Summary of Public Financing Programs...................................... 26 
 Summary of Public Real Estate Limited Partnerships ....................... 26 
 Summary of Private Real Estate Limited Partnerships ...................... 26 
 Comparison of Investment Objectives....................................... 27 
 Public Financing Programs................................................. 27 
 Public Real Estate Limited Partnerships................................... 30 
 Private Real Estate Partnerships.......................................... 34 
 Additional Information  .................................................. 34 
 Three-Year Summary of Acquisitions by Similar Programs ................... 34 
 Additional Information on Programs ....................................... 34 

MANAGEMENT ................................................................ 35 
 Management of Trust....................................................... 35 
 Related AMI Associates, Inc.  ............................................ 35 
 Creditworthiness of the Manager .......................................... 36 
 Decisions Regarding Investments .......................................... 36 
 Removal or Resignation of the Manager .................................... 36 
 Remuneration.............................................................. 37 

INVESTMENT OBJECTIVES AND POLICIES......................................... 37 
 Principal Investment Objectives .......................................... 37 
 Use of Initial Funds ..................................................... 38 
 Return of Uninvested Proceeds ............................................ 38 
 Tax-Exempt Securities..................................................... 39 
 Temporary Investments..................................................... 39 
 Information about Investments ............................................ 39 
 Selection of First Mortgage Bonds......................................... 39 
 The Regulatory Agreement.................................................. 40 
 The Terms of the First Mortgage Bonds and Mortgage Loans ................. 41 
 Construction Period Guarantees............................................ 45 
 Operating Deficit Guarantees.............................................. 46 
 Reserves.................................................................. 46 
 Borrowing Policies........................................................ 46 
 Administration of Mortgage Loans.......................................... 47 
 Joint Ventures and Participations  ....................................... 47 
 Other Policies ........................................................... 47 
 Changes in Investment Objectives and Policies............................. 47 

INCOME AND LOSSES AND CASH DISTRIBUTIONS .................................. 48 
 Net Income and Net Loss .................................................. 48 
 Adjusted Cash From Operations ............................................ 48 
 Sale or Repayment Proceeds ............................................... 48 
 Reserves.................................................................. 48 
 Capital Accounts.......................................................... 49 

MATERIAL FEDERAL INCOME TAX CONSEQUENCES .................................. 49 
 Opinion of Counsel........................................................ 50 
 Trust Status.............................................................. 50 
 General Principles of Partnership Taxation................................ 52 
 Reinvestment Plan ........................................................ 53 
 Allocation of Profit and Losses .......................................... 53 
 Trust Income.............................................................. 55 
 Treatment of Mortgage Loans Containing Contingent Interest ..............  57 
 Trust Expenses ........................................................... 58 
 Treatment of Fees ........................................................ 59 
 Marginal Tax Rates; Capital Gains Taxation................................ 59 
 Potential Dealer Status .................................................. 59 
 Sale of Shares; Disposition of First Mortgage Bonds; Treatment 
   of Market Discount ..................................................... 60 
 Dissolution and Liquidation of Trust...................................... 60 
 Tax Elections  ........................................................... 60 
 Alternative Minimum Tax .................................................. 61 
 Interest Incurred by Trust and/or Shareholder............................. 61 
 Tax Termination of the Trust.............................................. 62 
 Audit of Tax Returns ..................................................... 62 
 Special Classes of Investors.............................................. 62 
 State and Local Taxes..................................................... 63 

                                       ii
<PAGE>
                                                                          Page 
                                                                         ------
REINVESTMENT PLAN SUMMARY.................................................  64 

REDEMPTION OF SHARES......................................................  65 

DESCRIPTION OF THE SHARES.................................................  66 

SUMMARY OF TRUST AGREEMENT................................................  66 
 Nature of Trust..........................................................  67 
 The Responsibilities of the Manager and the Trustee......................  67 
 Tax Matters Partner....................................................... 67 
 Term and Dissolution ..................................................... 67 
 Voting Rights of Shareholders ............................................ 67 
 Meetings.................................................................. 68 
 Indemnification of the Manager and its Affiliates by the Trust...........  68 
 Indemnification of the Trustee by the Trust .............................  68 
 Rollups..................................................................  68 
 Borrowing Policies........................................................ 69 
 Liability of Shareholders................................................. 69 

PLAN OF DISTRIBUTION....................................................... 70 
 Compensation.............................................................. 70 
 Volume Discounts.......................................................... 70 
 Other Offering Terms ..................................................... 71 
 Escrow Arrangements....................................................... 72 

SALES MATERIAL............................................................. 72 

LEGAL MATTERS.............................................................. 73 

REPORTS ................................................................... 73 

EXPERTS ................................................................... 73 

FURTHER INFORMATION........................................................ 74 

GLOSSARY................................................................... 74 

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OF THE 
 TRUST......................................................................78 
 Operations.................................................................78 
 Liquidity and Capital Resources ...........................................78 

FINANCIAL INFORMATION AND BALANCE SHEETS ................................. F-1 

PRIOR PERFORMANCE TABLES ................................................. I-1 

TRUST AGREEMENT .......................................................... A-1 

REINVESTMENT PLAN......................................................... B-1 

                                     iii 

<PAGE>
 
[THIS PAGE INTENTIONALLY LEFT BLANK] 

<PAGE>
_______________________________________________________________________________
SUMMARY OF THE OFFERING 
_______________________________________________________________________________

   The Trust: The Trust is a Delaware business trust formed on December 23, 
1993 with its principal place of business at 625 Madison Avenue, New York, 
New York 10022. 

   Manager: Related AMI Associates, Inc., a Delaware corporation, majority 
owned and controlled by Stephen M. Ross, is the manager of the Trust 
("Manager"). See "Management." The principal place of business of the Manager 
is 625 Madison Avenue, New York, New York 10022, telephone (212) 421-5333. 

   Management of the Trust: The Manager will manage and control the affairs 
of the Trust. The selection of First Mortgage Bonds and Tax-Exempt Securities 
for potential investment by the Trust will be reviewed and must be approved 
by the Manager. See "Management." 

   Trust Termination: The Trust intends to require repayment or to sell its 
First Mortgage Bonds and Tax-Exempt Securities within approximately 10 to 12 
years after their acquisition (assuming such First Mortgage Bonds have not 
been previously repaid and assuming such Tax-Exempt Securities have not 
previously matured) with a view towards liquidation of the Trust. Proceeds 
from the disposition of First Mortgage Bonds and Tax-Exempt Securities may 
either be distributed to Shareholders or, before the end of the fifth 
calendar year following the date on which 95% of the Net Proceeds is invested 
in First Mortgage Bonds and Tax-Exempt Securities, reinvested. The Trust 
Agreement provides that the existence of the Trust shall continue until 
December 31, 2033, unless sooner terminated. 

   Compensation to Manager and Affiliates: The Manager and its Affiliates 
will receive substantial fees and compensation in connection with the 
organization of the Trust, the offering, investment of the proceeds and the 
management of the investments. In addition, certain Affiliates of the Manager 
may receive substantial compensation and fees in connection with the 
construction, development, financing, management and insurance brokerage of 
the Properties. See "Management Compensation." 

   Prior Programs: Since 1972, the Manager and its Affiliates have sponsored 
or provided investment banking and/or financial advisory services to more 
than 236 public and private real estate investment programs. These programs 
raised over $2.2 billion from approximately 98,000 investors, and have 
acquired a real estate portfolio at a cost of $5.7 billion. This is the 
seventh publicly offered program, including three tax-exempt bonds funds, 
which have been sponsored by the Manager and its Affiliates with investment 
objectives substantially similar to those referred to below. See "Prior 
Performance Summary" and "Prior Performance Tables" in Appendix I for 
information regarding other entities sponsored by the Manager and its 
Affiliates. 

   Investments: The Trust intends to invest the Net Proceeds primarily in 
tax-exempt first mortgage bonds ("First Mortgage Bonds") issued by various 
state or local governments or their agencies or authorities and secured by 
first mortgages and related participating first mortgage loans (collectively, 
"Mortgage Loans") principally on multifamily residential apartment projects 
and, secondarily, retirement community projects (collectively, the 
"Properties") owned or to be developed by third-party developers and, to a 
lesser extent, by Affiliates of the Manager. The principal amount of a 
Mortgage Loan at the time the loan is made or after a First Mortgage Bond is 
acquired and restructured, together with all mortgage loans on the subject 
property, will generally not exceed 85% of the appraised fair market value of 
the related Property, except in certain circumstances. See "Investment 
Policies and Objectives--Selection of First Mortgage Bonds." The First 
Mortgage Bonds will have maturities of 10 to 35 years, although the Trust 
anticipates holding the First Mortgage Bonds for approximately 10 to 12 years 
and having the right to cause repayment of the bonds at that time. The First 
Mortgage Bonds will normally be structured so that no principal payments will 
be due thereon until the scheduled maturity or earlier redemption of such 
bonds, at which point a lump sum or "balloon" payment of the outstanding 
principal will be due. To the extent the First Mortgage Bonds call for 
"balloon" payment of the principal instead of amortization, the Special 
Distribution and Loan Servicing Fee payable to the Manager and its Affiliates 
will be proportionately greater. In addition, the Trust may invest up to 10% 
of the Gross Proceeds in Tax-Exempt Securities which are expected to begin 
amortizing or to be repaid as early as during the offering period and from 
time to time throughout the life of the Trust. The aggregate average life of 
the Tax-Exempt Securities acquired by the Trust is expected to be six to 
eight years. 

   The First Mortgage Bonds will bear a Current Interest Rate which is fixed. 
In addition, a majority of the First Mortgage Bonds are expected to provide 
for participations in net prop- 

                                      1 
<PAGE>
 
erty cash flow and the residual value of the underlying Properties 
("Contingent Interest") in an amount equal to 25% to 50% of Net Property Cash 
Flow and 25% to 50% of Net Sale or Repayment Proceeds, until the borrower has 
paid interest at a simple annual rate of 16% over the term of the First 
Mortgage Bonds. Unlike municipal bonds rated investment grade by Moody's 
Investors Service, Inc. or Standard & Poor's Ratings Group, the First 
Mortgage Bonds will not be rated and may not be of comparable 
creditworthiness. 


   The First Mortgage Bonds are expected to prohibit optional prepayments 
during the first five years after acquisition by the Trust and require a 
redemption premium of at least 5% of the principal amount if prepaid in the 
sixth year, declining 1% per year thereafter until there is no longer a 
premium. 


   NO ASSURANCE CAN BE GIVEN THAT THE MANAGER WILL BE ABLE TO OBTAIN TERMS 
COMPARABLE TO THOSE SET FORTH ABOVE. 

   Trust Objectives: The Trust's principal investment objectives are to: 

   (a) preserve and protect the Trust's invested capital by investing 
primarily in a diversified portfolio of First Mortgage Bonds secured by 
existing Properties; 

   (b) provide quarterly Distributions that are exempt from federal income 
taxation (except as to certain separate and/or additional taxes--see 
"Investment Objectives and Policies--The Terms of the First Mortgage Bonds 
and Mortgage Loans--Opinion of Bond Counsel"); and 

   (c) provide additional Distributions in connection with First Mortgage 
Bond investments from Contingent Interest payments exempt from federal income 
taxation (subject to the same exception as noted in (b) above) arising from a 
participation in (1) net property cash flow ("Net Property Cash Flow"); and 
(2) the net proceeds of the sale, refinancing or other disposition of a 
Property (or on the appraised value of the Property), less debt, customary 
expenses of sale and certain other amounts ("Net Sale or Repayment 
Proceeds"), in an amount equal to 25% to 50% of Net Property Cash Flow and 
25% to 50% of Net Sale or Repayment Proceeds. The achievement of this 
objective is closely related to the real estate market conditions that will 
exist during the period in which the First Mortgage Bonds are held by the 
Trust and is dependent upon improvement in the residential real estate 
market. First Mortgage Bonds with Contingent Interest generally offer Current 
Interest Rates below what would be available for such bonds if they did not 
require Contingent Interest payments. 

   The Trust expects to invest in First Mortgage Bonds primarily by acquiring 
outstanding First Mortgage Bonds which are simultaneously restructured to 
change the principal, interest and other terms of those bonds to conform to 
the Trust's investment objectives and policies. The multi-family rental 
housing properties financed by the outstanding First Mortgage Bonds will have 
been constructed and leased. In general, the outstanding First Mortgage Bonds 
to be acquired will have been credit enhanced by the guarantee of a financial 
institution and the credit enhancement will have expired or will be scheduled 
to expire within 36 months. The Trust may also acquire First Mortgage Bonds 
that are, or prior to restructuring were, in default because the credit 
enhancement has expired or because the cash flow from the Property is 
insufficient to pay the debt service due on the bonds. The restructuring of 
the outstanding First Mortgage Bonds will be sufficiently extensive so that 
generally a restructured First Mortgage Bond held by the Trust will be 
considered to be a newly issued bond for federal income tax purposes with the 
result that the restructured First Mortgage Bond may be subject to certain 
additional restrictions in order for the interest thereon to remain exempt 
from regular federal income taxes. 

   The Trust will only acquire an outstanding First Mortgage Bond if: (i) the 
Trust has reached a binding agreement with the owner of the underlying 
Property to amend the terms of the bonds in a manner that is acceptable to 
the Trust and (ii) the governmental entity that is the issuer of the 
outstanding bonds has agreed to ratify the change in terms and to file the 
necessary forms to continue the tax-exemption of the restructured First 
Mortgage Bonds or the Manager believes that there is a substantial likelihood 
that the issuer will agree subsequently to take the action necessary to 
continue the First Mortgage Bond's tax-exemption. 

   There can be no assurance that such objectives will be attained. See 
"Investment Objectives and Policies" and "Risk Factors." 

   Risk Factors: An investment in Shares will be subject to various risks, 
including the following: 

   (bullet) Income from First Mortgage Bonds could be subject to federal 
            income taxation under certain circumstances. 

                                      2 
<PAGE>
 
   (bullet) The receipt of additional interest is closely related to real 
            estate market conditions that exist during the anticipated life 
            of the investment. Therefore, the Trust may not be able to earn 
            additional interest on its First Mortgage Bonds from sharing in 
            Net Property Cash Flow and Net Sale or Repayment Proceeds. 

   (bullet) Trust investments have not yet been identified. 

   (bullet) Prior participating mortgage programs sponsored by Affiliates of 
            the Manager have experienced some adverse business developments 
            at the local property level and have not yet achieved all of 
            their investment objectives. 

   (bullet) The Manager and its Affiliates will receive substantial fees from 
            the proceeds of the offering and will be subject to various 
            conflicts of interest. 

   (bullet) First mortgage bond investments with participating interest 
            features generally bear a lower current interest rate than they 
            would have without such participations. 

   (bullet) The Trust offers a redemption plan which may be terminated or 
            suspended at the discretion of the Manager, without the consent 
            of the Shareholders. There is no public trading market for the 
            Shares and none is expected to develop. An investment in the 
            Trust should be considered a long-term investment. 

   (bullet) In an attempt to maintain stable distributions during the 
            offering and acquisition stages, distributions during such stages 
            will include a return of capital resulting in a reduction in 
            Total Invested Assets. 

   None of the First Mortgage Bonds will constitute a general obligation of 
any state or local government, agency or authority, and no state or local 
government, agency or authority will be liable on them except to the extent 
of revenues received on the Mortgage Loans, nor will the taxing power of any 
state or local government be pledged to the payment of principal or interest 
on the First Mortgage Bonds. See "Investment Objectives and Policies." 

   Conflicts of Interest: The Manager and its Affiliates will be subject to 
various conflicts of interest in their business dealings with the Trust 
including those inherent in investing in First Mortgage Bonds relating to 
Properties developed or owned by Affiliates of the Manager and those due to 
the structure of their compensation. In addressing these conflicts of 
interest, the Manager will be required to abide by its fiduciary duties to 
the Trust and the Shareholders to exercise good faith and act with integrity 
in handling Trust affairs in the best interests of the Trust, and, in 
connection with First Mortgage Bonds which relate to Properties in which 
Affiliates hold interests, the Manager will be required to obtain a letter of 
opinion from an independent adviser to the effect that the terms of the 
Mortgage Loan securing such First Mortgage Bond are fair and at least as 
favorable to the Trust as a loan to an unaffiliated borrower in similar 
circumstances. (See "Conflicts of Interest.") 

   Capitalization: A minimum of $2,500,000 and a maximum of $200,000,000 in 
Shares will be sold during the initial offering period pursuant to the 
offering and to the Trust's dividend reinvestment plan. After the termination 
of the initial public offering, Shares may also be issued pursuant to the 
Trust's dividend reinvestment plan. If the minimum of 125,000 Shares is not 
sold within one year from the date of this Prospectus, then all payments 
received will be promptly refunded in full together with all interest to the 
extent earned on the subscription proceeds. (See "Plan of Distribution-- 
Escrow Arrangements.") 

   Borrowing Policies: The Trust is permitted to incur indebtedness to meet 
working capital requirements of the Trust or to take over the operation of a 
Property on a short-term basis (up to 24 months), but not for the purpose of 
making Distributions. The Trust may borrow such funds from third parties or 
from the Manager or its Affiliates. On loans from the Manager or its 
Affiliates, interest and other financing charges or fees will be paid in an 
amount which will be the lesser of the interest and other financing charges 
or fees which would be charged by unrelated lending institutions for a 
comparable loan or the actual cost of such funds to the Manager or its 
Affiliates. No prepayment charge or penalty shall be required by the Manager 
or its Affiliates on a loan to the Trust secured by either a first or a 
junior or all-inclusive trust deed, mortgage or encumbrance on a Property, 
except to the extent that such prepayment charge or penalty is attributable 
to the underlying encumbrance. 

   Reinvestment Plan: Investors may elect to automatically reinvest all or a 
portion of Distributions in Shares through the Trust's dividend reinvestment 
plan (the "Reinvestment Plan"). Shareholders who elect to participate in the 
Reinvestment Plan will be treated, for federal income tax purposes, as having 
received their Distributions and must include any income attributable thereto 
in their gross income, although since substantially all of the Trust's income 
is expected to be 

                                      3 
<PAGE>
 
exempt from federal income taxation, no federal tax liability should result. 
(See "Reinvestment Plan Summary" and "Material Federal Income Tax 
Consequences--Reinvestment Plan.") 

   Redemption Plan: After the Final Closing Date, any person who acquired 
Shares directly from the Trust or through the Reinvestment Plan may present 
all or a portion of such Shares for redemption on the terms set forth in the 
Trust's repurchase plan (the "Redemption Plan"). Proceeds received by the 
Trust upon the issuance of Shares to the Reinvestment Plan will be used first 
by the Trust to redeem Shares and to the extent such proceeds are 
insufficient, Shares will be redeemed on a pro rata, whole share basis. 
Shareholders may not be able to redeem Shares submitted for redemption if the 
amount of proceeds received from the Reinvestment Plan is not sufficient to 
allow for redemption or if the Redemption Plan is terminated. To the extent 
redemption of Shares is so limited or terminated, investors should view a 
purchase of Shares as a long-term investment. Any amounts remaining from the 
reinvestment proceeds after all requested redemptions have been made may be 
held for subsequent redemptions or may be invested by the Trust in additional 
First Mortgage Bonds or Tax-Exempt Securities. (See "Reinvestment Plan 
Summary" and "Redemption of Shares.") 

   Accounting and Income Tax Treatment of Cash Distributions: Distributions 
of cash, if any, will be made from (i) Adjusted Cash From Operations, (ii) 
Sale or Repayment Proceeds and (iii) cash from Reserves (provided that funds 
deposited in the Reserves from uninvested Net Proceeds will not be utilized 
for Distributions to Shareholders until termination of the Trust). Such 
Distributions may constitute a return of capital to the Shareholders, 
ordinary income, capital gain and/or items of tax preference. Distributions 
of Adjusted Cash From Operations will be paid out of Cash Flow primarily from 
payments of interest on First Mortgage Bonds and Tax-Exempt Securities. 

   For federal income tax purposes, Net Income and Net Loss of the Trust 
shall generally be allocated 1% to the Manager and 99% to the Shareholders in 
proportion to their Original Contributions. See "Income and Losses and Cash 
Distributions." 

   Distributions: Cash Distributions will commence within 45 days after the 
end of the first full quarter following the initial investor closing. In an 
attempt to maintain stable Distributions during the offering period and 
acquisition stage, the Trust expects to distribute to Shareholders the 
proceeds representing amortization or repayment from Tax-Exempt Securities. 
To the extent that the Trust makes such Distributions, the portion of 
Distributions attributable thereto will constitute a return of capital and 
will reduce Total Invested Assets. There may be a delay in Distributions 
derived from First Mortgage Bonds since, except as set forth in any 
supplement to this Prospectus, the Manager has not identified any possible 
acquisitions of First Mortgage Bonds. 

   Distribution of Adjusted Cash From Operations: Distributions of Adjusted 
Cash From Operations, which is calculated after the payment of the Special 
Distribution and other expenses, will be distributed 99% to the Shareholders 
and 1% to the Manager. Adjusted Cash From Operations prior to investment of 
the Net Proceeds in First Mortgage Bonds and Tax-Exempt Securities will be 
derived from interest on Temporary Investments. See "Investment Objectives 
and Policies--Temporary Investments." 

   Distribution of Sale or Repayment Proceeds: Sale or Repayment Proceeds 
will be distributed: 

   first, (i) 99% to the Shareholders in proportion to their Original 
Contributions and (ii) 1% to the Manager, until the Shareholders have 
received an amount which, when added to all prior Distributions of Sale or 
Repayment Proceeds and cash from Reserves previously set aside from Gross 
Proceeds or Sale or Repayment Proceeds, equals the sum of their Original 
Contributions plus a 10% per annum cumulative, noncompounded return on their 
Adjusted Contributions, commencing on the Final Closing Date; and 

   then, after payment of the Subordinated Incentive Fee (equal to 2.5% of 
Sale or Repayment Proceeds remaining after the first distribution to 
Shareholders and the Manager described above), 99% to the Shareholders and 1% 
to the Manager.

Before the end of the fifth calendar year following the date on which 95% of 
the Net Proceeds is invested in First Mortgage Bonds and Tax-Exempt 
Securities, Sale or Repayment Proceeds, if any, may be reinvested in First 
Mortgage Bonds or Tax-Exempt Securities, distributed to Shareholders and the 
Manager as set forth above or held as Reserves. See "Management Compensation" 
and "Income and Losses and Cash Distributions." 

   Fiscal Year: The Trust has adopted a fiscal year ending on December 31 of 
each year. 

                                      4 
<PAGE>
 
Glossary: See the Glossary at the back of this Prospectus for definitions 
of certain key terms used in this Prospectus. 

_______________________________________________________________________________
                                 RISK FACTORS 
_______________________________________________________________________________

   Investment in Shares involves various risk factors. Therefore, prospective 
purchasers should consider the following risks, among others, before making a 
decision to purchase Shares. 

A. TAX RISKS 

1. Possible Failure to Obtain Tax-Exempt Income. The Trust will not acquire a 
First Mortgage Bond unless it receives, or there has been issued previously, 
an opinion of bond counsel to the effect that interest on such First Mortgage 
Bond will be exempt from regular federal income taxation. Such opinion may be 
reasoned or qualified on certain issues and will be based upon certain 
assumptions, including the assumption that the Property will be operated to 
meet the regulatory requirements that are designed to assure the use of the 
Property to provide housing for families of low and moderate income and 
restrictions on the use of the proceeds of tax-exempt financing issued to 
construct or acquire the project. The opinion of bond counsel may rely upon 
the opinions of other counsel or may be given by more than one counsel. The 
opinion of bond counsel will not be binding on the Internal Revenue Service 
("IRS"). The Trust will not restructure a First Mortgage Bond unless it 
receives such an opinion of bond counsel or a confirmation that the 
restructuring will not adversely affect the conclusions in such opinion. 

   Interest on the First Mortgage Bonds would be considered to be taxable if: 

   (a) The owner of the Property (who will not be subject to control by the 
Trust) breaches certain of the regulatory requirements on the use of the 
Property and the use of proceeds of tax-exempt financing; 

   (b) The Trust is treated as a substantial user of the Property or a 
related person to such a substantial user, which risk would increase if the 
Trust were to gain direct or indirect control over the Property upon a 
default of a First Mortgage Bond; 

   (c) Certain of the fees paid in connection with a restructuring of an 
outstanding First Mortgage Bond were considered to exceed certain prescribed 
limits; and 

   (d) In the case of an acquisition and restructuring of a previously 
outstanding First Mortgage Bond that constitutes a new issuance for tax 
purposes, within six months before or after the restructuring, there is a 
change of the ownership of the subject Property and the bonds do not then 
meet all of the requirements and current restrictions in the Code. 

   In addition, interest on the First Mortgage Bonds would not be considered 
interest if all or a portion of the First Mortgage Bonds or the right to 
Contingent Interest is considered an equity interest in the Property rather 
than a debt obligation and interest thereon, with the result that such 
interest would be considered taxable. 

   Although interest on the First Mortgage Bonds will be exempt from regular 
federal income taxes, such interest may be an item of tax preference subject 
to the alternative minimum tax for both individuals and corporations and 
could increase a corporation's environmental tax liability, an S 
corporation's excess net passive income tax liability or a foreign 
corporation's branch profits tax. The receipt of such interest also could 
cause certain otherwise tax-free social security or railroad retirement 
benefits to be subject to federal income taxation. 

   In those cases in which the Trust purchases First Mortgage Bonds prior to 
their being restructured, the Trust expects such First Mortgage Bonds to have 
a face amount in excess of the acquisition price paid by the Trust. In 
restructuring the First Mortgage Bonds, if the Trust receives, or is deemed 
to receive, restructured First Mortgage Bonds or other obligations with an 
issue price in excess of the acquisition price paid by the Trust, then the 
Trust may be deemed to recognize a taxable gain either at the time of the 
restructuring or on repayment of the principal amount of the restructured 
First Mortgage Bonds. 

   If the Trust were to acquire the underlying Property securing a Mortgage 
Loan as a result of foreclosure, income recognized as a result of such 
foreclosure, as well as income recognized from the Trust's ownership and 
operation of the Property, would not be tax-exempt. In addition, the 
deduction of any losses resulting from such a foreclosure and/or the Trust's 
subsequent ownership and operation of the Property may be restricted. 

   In addition, if the Trust acquires a First Mortgage Bond before obtaining 
the approval of the relevant government issuer to any restructuring, and in 
the event it does not ulti-

                                      5 
<PAGE>
 
mately obtain such governmental approval, the Trust, in order to avoid the 
receipt of taxable income, may be forced to sell or otherwise dispose of the 
First Mortgage Bond, including through foreclosure on the underlying Property 
if the Mortgage Loan is then in default. If any such sale or other 
disposition produced a gain or if the Trust acquired the underlying Property 
as a result of a foreclosure and was in receipt of net rental income, the 
Shareholders would recognize taxable income. 

   Interest on a First Mortgage Bond may be includible in gross income of the 
Shareholder for state income tax purposes. 

   2. Risk of Failure to Obtain Partnership Status. The Trust will not apply 
for an IRS ruling that it will be classified as a partnership rather than an 
association taxable as a corporation for federal income tax purposes. 
Although the Trust has received an opinion of counsel with respect to its 
status as a partnership for federal income tax purposes, such opinion is not 
binding upon the IRS. In the event the Trust is treated for tax purposes as 
an association taxable as a corporation, distributions made by the Trust to 
the Shareholders would be treated as dividends to the extent of the Trust's 
current and accumulated earnings and profits (which would include receipt of 
tax-exempt interest although no tax would be imposed on the association) and 
would be included in gross income of the Shareholders for federal income tax 
purposes. See "Material Federal Income Tax Consequences-- Classification as a 
'Partnership.'" 

   3. Adverse Effects of Potential Dealer Status. The Trust expects to hold 
its First Mortgage Bonds for investment. However, if it were determined that 
the Trust did not hold its First Mortgage Bonds for investment but for sale 
in the ordinary course of its business, the Trust would be characterized as a 
"dealer" for federal income tax purposes. Because the determination of 
"dealer" status is dependent upon future Trust activities, counsel can render 
no opinion as to whether the Trust will be characterized as a "dealer." If 
the Trust were to be characterized as a "dealer", gain on the sale or other 
disposition of the First Mortgage Bonds would be taxable at rates ranging up 
to 39.6% for individuals, rather than at a maximum 28% rate. 

   4. Limitations on Opinion of Counsel as to Tax Matters. As set forth under 
"Material Federal Income Tax Consequences--Opinion of Counsel," counsel to 
the Trust has expressed no opinion as to certain tax matters relating to the 
Trust because of the factual nature of such issues or the lack of clear 
authority in the law. Accordingly, there may be a risk that the IRS would not 
accept the Trust treatment of certain tax items and that the Shareholders 
could be adversely affected as a result. In any event, the opinions of 
counsel are not binding on the IRS. 

B. GENERAL RISKS OF OWNERSHIP OF FIRST MORTGAGE BONDS 

   5. No Government Obligation. Even though the First Mortgage Bonds will be 
issued by state or local governments or their agencies or authorities, the 
principal and interest of each First Mortgage Bond will be payable only from 
the revenue and appreciation generated by the Properties securing the 
Mortgage Loans. None of the First Mortgage Bonds will constitute a general 
obligation of any state or local government, agency or authority, and no 
state or local government, agency or authority will be liable on them except 
to the extent revenues are received under the Mortgage Loans, nor will the 
taxing power of any state or local government be pledged to the payment of 
the principal of or interest on the First Mortgage Bonds. 


   6. Possible Failure to Obtain Contingent Interest and Other Payments. The 
Trust will attempt to invest primarily in First Mortgage Bonds which will 
provide for Contingent Interest consisting of participations in Net Property 
Cash Flow and Net Sale or Repayment Proceeds. Although no assurance can be 
given, the Trust expects that most of the Trust's investments will contain 
such provisions. However, even if they do contain such provisions, no 
assurance can be given that Contingent Interest will be paid or if paid the 
amount of such payments in any given year. Therefore, the rate of return on 
the First Mortgage Bonds may vary from year to year. Failure to pay the 
interest, including any Contingent Interest, if and when due and payable will 
constitute a default under the First Mortgage Bonds and, therefore, the 
Mortgage Loans. However, no assurance can be given that there will be 
sufficient Net Property Cash Flow and Net Sale or Repayment Proceeds to pay 
any Contingent Interest. The ability of the borrowers to make payments due 
under the Mortgage Loans, the amount of Contingent Interest to be realized by 
the Trust and the amount the Trust may realize after a default will be 
dependent on the level of operations and the increase or decline in value of 
the Properties as well as the other risks generally associated with real 
estate investments described under "Risks Relating to Underlying Real Estate" 
below. 



                                      6 
<PAGE>
 
7. Risks Relating to Underlying Real Estate. All mortgage loans and, 
accordingly, tax-exempt bonds, are subject to some degree of risk, including 
the risk of a default by the borrower and the possibility that the lender may 
have to foreclose in order to protect its investment. Accordingly, the 
Trust's investments may become subject to general risks inherent in the 
ownership of real property, including reduction in rental income due to an 
inability to maintain occupancy levels, rent controls, adverse changes in 
general economic conditions, adverse local conditions (such as competitive 
over-building or decrease in employment, adverse changes in real estate 
zoning laws, particularly "down-zoning," which may reduce the desirability of 
real estate in the area, or acts of God, such as earthquakes and floods). 
Because the underlying Properties will be rentals, some of which are expected 
to provide medical services to tenants, the Properties must attract and 
retain tenants with the financial stability and ability (either personally or 
through other sources) to pay rent and the costs of those services. 
Reductions in rental income from expected levels may cause the borrower to 
default on its obligations under a Mortgage Loan and result in a default 
under a First Mortgage Bond. In addition, the Mortgage Loan documents will 
prohibit condominium conversion of a Property during the term specified in 
its Regulatory Agreement. See "Investment Objectives and Policies--The 
Regulatory Agreement." The Property owners ("Property Owners") may provide 
the Trust with limited guarantees against operating deficits of the 
partnership or other entities which own the Properties. See "Investment 
Objectives and Policies--Operating Deficit Guarantees." However, there are no 
assurances that the Manager can obtain operating deficit guarantees or, if 
obtained, that the Property Owners will have sufficient funds to discharge 
their obligations under such operating deficit guarantees. 

   8. Previous Defaults on First Mortgage Bonds. It is anticipated that many 
of the First Mortgage Bonds secured by Mortgage Loans on existing properties 
will have been in default prior to their acquisition by the Trust. Because 
such previous defaults may indicate that the debt on such Properties was too 
great in relation to the value of the Properties at the time of default, the 
Trust will acquire an outstanding First Mortgage Bond only if the Trust has 
reached agreement with the Property Owner to restructure the First Mortgage 
Bond. Furthermore, the terms of any restructuring will be subject to the 
approval of the issuer. In most circumstances, the Manager expects that the 
issuer will approve the restructuring of First Mortgage Bonds before the 
Bonds are acquired by the Trust. However, the Trust may acquire First 
Mortgage Bonds before the issuer approves such restructuring, and there is no 
assurance that such approval will ultimately be obtained. When such 
outstanding First Mortgage Bonds are acquired without the prior approval of 
the issuer, if the Trust is unable to reach a subsequent agreement with the 
issuer, the Trust, in order to attempt to avoid the receipt of taxable 
income, could be forced either to sell the unrestructured First Mortgage 
Bonds or to foreclose on the Property securing the First Mortgage Bonds, if 
in default. However, if any such sale or other disposition produced a gain or 
if the Trust acquired the underlying Property as a result of a foreclosure 
and was in receipt of net rental income, the Shareholders would recognize 
taxable income. See "Tax Risks--Possible Failure to Obtain Tax-Exempt Income" 
and "Material Federal Income Tax Consequences--Trust Income." 

   9. Possible Unavailability of First Mortgage Bonds. There are certain 
constraints on acquiring and restructuring outstanding First Mortgage Bonds. 
If, as described above, a First Mortgage Bond was in default prior to its 
acquisition by the Trust, it may well be desirable to restructure the 
ownership of the Property as part of the restructuring of the First Mortgage 
Bonds. However, if there is a change in the entity owning the Property within 
six months before or after the restructuring of the First Mortgage Bonds, 
then the restructuring will be considered the issuance of bonds in connection 
with the acquisition of the Property rather than the simple refunding of a 
prior issue used to construct the Property. If the restructuring is not 
considered a refunding and is considered a new money issuance of bonds, the 
more severe restrictions of current law would apply (including, in certain 
cases, a requirement that there be a substantial rehabilitation of the 
Property) in order to preserve tax-exemption of interest on the bonds. In 
such event either interest on the First Mortgage Bonds might become taxable 
or the economic value of the Property could be reduced. 

   Another obstacle to restructuring the First Mortgage Bonds is that 
reducing the principal and accrued interest on the bonds will result in 
ordinary income to the then current owner of the Property. Further, the 
balance of outstanding First Mortgage Bonds that are in default may well have 
to be reduced substantially in order to meet the 85% loan to value test prior 
to acquisition by the Trust. 

   Notwithstanding whether outstanding First Mortgage Bonds can be acquired, 
the Trust may not be able to acquire 

                                      7 
<PAGE>
 
newly issued First Mortgage Bonds. Current law has increased the extent to 
which a newly constructed or acquired Property must provide housing for low 
income persons. The test now requires that either 20% of the units be rented 
to tenants whose income is 50% or less of the area median gross income or 40% 
of the units be rented to those whose income is 60% or less of the median 
gross income. Under the prior law the requirement was only that 20% of the 
units be rented to those whose income was 80% or less of the median gross 
income. If the Property to be financed was previously placed in service, then 
substantial rehabilitation must occur for the First Mortgage Bonds to be tax- 
exempt. Finally, the volume of tax-exempt bonds that can be issued in each 
state is restricted and multifamily housing projects have to compete with 
other uses of tax-exempt bonds for an allocation of the state limitation. 
Given these restrictions, the Trust may have difficulty in finding 
multifamily housing projects whose acquisition or construction can be 
financed with newly issued First Mortgage Bonds. 

   10. Risks from Interest Rate Fluctuations. In the event that there is a 
significant increase or decrease in interest rates, the quality of First 
Mortgage Bonds and value of First Mortgage Bonds and Tax-Exempt Securities 
may be affected. If interest rates significantly decrease, the number and 
quality of properties on which Property Owners may be willing to place a 
Mortgage Loan on the terms described herein may be reduced. If interest rates 
significantly increase above the interest being paid on First Mortgage Bonds 
or Tax-Exempt Securities, the value of any existing First Mortgage Bonds or 
Tax-Exempt Securities may decrease and, accordingly, the price the Trust 
could receive if it sold or remarketed its First Mortgage Bonds or Tax-Exempt 
Securities may decrease as well. 

   11. Risk of Leverage. Subject to certain restrictions described in 
"Summary of Trust Agreement--Borrowing Policies," the Trust is allowed to 
incur financing to meet working capital requirements of the Trust or to take 
over the operation of a Property on a short-term basis (up to 24 months) (but 
not for the purpose of making Distributions). The effect of leveraging is to 
increase the risk of loss. The higher the rate of interest on the financing, 
the more difficult it will be for the Trust to meet its obligations and the 
greater the chance of default. Such financing is expected to be recourse to 
the Trust and may be secured by a lien on the Trust's interest in one or more 
First Mortgage Bonds. Accordingly, the Trust could lose its investment in the 
First Mortgage Bond if the Trust were to default on the indebtedness. (See 
"Investment Objectives and Policies--Borrowing Policies.") 

   12. Possible Difficulty of Repayment; Loan to Value Ratio. Full principal 
of a Mortgage Loan will generally be required to be repaid as a lump-sum 
"balloon" payment. Consequently, the ability of the borrower and Property 
Owners to repay the Mortgage Loans may be dependent upon their ability to 
sell the Properties or obtain refinancing. The Mortgage Loans are not 
expected to be personal obligations of the Property Owners, and the Trust 
will be relying solely on the value of the Properties for its security. In no 
event will the principal of a Mortgage Loan at the time the loan is made or 
after the related bonds are acquired and the bonds and the loan are 
restructured, together with all other mortgage loans on the subject Property, 
exceed 85% of the appraised fair market value of the Property unless the 
Manager determines that substantial justification exists because of other 
aspects of the loan, such as the net worth of the borrower, the credit rating 
of the borrower based on historical financial performance, additional 
collateral (such as a pledge or assignment of other real estate or another 
real estate mortgage) or an assignment of rents under a lease or where the 
Trust has purchased a First Mortgage Bond at a price that is no more than 85% 
of the value of the underlying Property (notwithstanding that the face amount 
of the outstanding mortgage loans with respect to the Property exceed 85% of 
the value of the underlying Property), provided that any loans relating to 
the Property which are advanced by third parties (and which cause the 
aggregate amount of all mortgage loans outstanding on the Property to exceed 
85% of the appraised value of the Property) are subordinated to the Trust's 
investment and do not entitle such third party lender to any rights upon 
default until after the Trust's First Mortgage Bond and related Mortgage Loan 
with respect to such Property have been repaid. In addition, if the Trust 
chooses to foreclose on a Mortgage Loan which is in default, it may result in 
the Trust realizing taxable income. See "Investment Objectives and 
Policies--Selection of First Mortgage Bonds." 

   13. Certain Contingent Interest May Be Based on Appraisals. In the event a 
Property is not sold prior to the maturity or remarketing of the First 
Mortgage Bonds, the Contingent Interest payable by virtue of the Trust's 
participation in the Net Sale or Repayment Proceeds of the Property will be 
determined on the basis of the appraised value of the Property. See 
"Investment Objectives and Policies--The Terms of 

                                      8 
<PAGE>
 
the First Mortgage Bonds and Mortgage Loans--Interest Rate." Real estate 
appraisals represent only an estimate of the value of the property being 
appraised and are based on subjective determinations, such as the extent to 
which other properties are comparable to the property being evaluated and the 
rate at which a prospective purchaser would capitalize the cash flow of the 
property to determine a purchase price. Accordingly, such appraisals may 
result in the Trust realizing more or less Contingent Interest from the First 
Mortgage Bonds than would have been realized had such Property been sold, and 
the amount realized may, to a certain extent, be based on subjective 
decisions by the independent appraisers. 

   14. Reduced Interest on Participating Mortgage Loans. The Current Interest 
Rate on the First Mortgage Bonds generally will be lower than that otherwise 
available through nonparticipating loans because of the added benefit to the 
Trust resulting from its right to Contingent Interest based on Net Property 
Cash Flow and Net Sale or Repayment Proceeds. In addition, there is no 
assurance that Contingent Interest will be earned. See "Prior Performance 
Summary" and "Prior Performance Tables" in Appendix I. 

   15. First Mortgage Bonds and Mortgage Loans May Be Considered 
Usurious. State usury laws establish restrictions, in certain circumstances, 
on the maximum rate of interest that may be charged by a lender and impose 
penalties on the making of usurious loans, including monetary penalties, 
forfeiture of interest and unenforceability of the debt. Although the Trust 
does not intend to acquire First Mortgage Bonds secured by Mortgage Loans at 
usurious rates, there is a risk that First Mortgage Bonds and Mortgage Loans 
could be found to be usurious as a result of uncertainties in determining the 
maximum legal rate of interest in certain jurisdictions, especially with 
respect to Contingent Interest. Therefore, the amount of interest to be 
charged and the Trust's return from the First Mortgage Bonds will be limited 
by the state usury laws. In order to minimize the risk of making a usurious 
loan, the Trust Agreement requires the Manager to obtain an opinion of local 
counsel to the effect that the interest rate of a proposed First Mortgage 
Bond is not usurious under applicable state law. The Trust also intends to 
obtain an opinion of local counsel to the effect that the interest on the 
Mortgage Loan is not usurious. To obtain such opinions the Trust may have to 
agree to defer or reduce the amount of interest that can be paid in any year. 
Some states may prohibit the compounding of interest; in which case the Trust 
may have to agree to forego the compounding feature of the First Mortgage 
Bond structure. 

   16. Uninsured Losses. The Trust intends to require comprehensive 
insurance, including liability, fire and extended coverage, which is 
customarily obtained for or by a mortgagee on Properties in which it acquires 
a mortgagee's interest (generally, such insurance will be obtained by the 
borrower). However, there are certain types of losses (generally of a 
catastrophic nature, such as earthquakes, floods and wars) which are either 
uninsurable or not economically insurable. Should such a disaster occur to, 
or cause the destruction of, any of such Properties, it is possible that the 
Trust could lose both its invested capital and anticipated profits from its 
investment in the First Mortgage Bond for such Property. 

   17. Construction Completion Risks. Although the Trust will invest 
principally in First Mortgage Bonds secured by Mortgage Loans on existing 
Properties, the Trust may, to a limited extent, invest in First Mortgage 
Bonds secured by Mortgage Loans on Properties which are to be constructed. 
Construction of such projects generally takes approximately two years. The 
principal risk associated with construction lending is the risk of 
noncompletion of construction which may arise as a result of (i) 
underestimated initial construction costs; (ii) cost overruns during 
construction; (iii) delays in construction; (iv) failure to obtain 
governmental approvals; and (v) adverse weather and other unpredictable 
contingencies beyond the control of the developer. If the construction of a 
Property is not completed on a timely basis, the Trust may realize less 
Contingent Interest, or no Contingent Interest at all, on the First Mortgage 
Bonds than would otherwise be the case. If the Mortgage Loan is called due to 
construction not being completed as required in the Mortgage Loan documents, 
the Trust will have been diverted from other investments and there may be a 
corresponding delay in the investment of Trust funds in First Mortgage Bonds. 
See "Investment Objectives and Policies--Selection of First Mortgage Bonds." 

   In order to minimize certain risks which may occur during the construction 
phase of each Property, the Trust will endeavor to obtain in most instances 
one or more types of security during such period, including a construction 
completion guarantee of principals of the Property Owner, personal recourse 
to the applicable borrower of the Mortgage Loan and payment and performance 
bonding of the general contractor, if any, with respect to a Property. In 
addi- 

                                      9 
<PAGE>
 
tion, the Trust may require principals of the Property Owner to provide the 
Trust with an operating deficit guarantee, covering operating deficits of the 
Property during an agreed upon period. The Trust may not be able, however, to 
obtain such security with respect to certain Properties; in other cases, the 
Trust may decide to forego certain types of available security if the Trust 
determines in its sole discretion that the security is not necessary or is 
too expensive to obtain in relation to the risks covered. 

C. BUSINESS RISKS 

18. Adverse Developments in Prior Programs. Fifteen of the 54 prior public 
and private programs sponsored by Related or its Affiliates have experienced 
adverse developments. Those developments, which occurred at the local 
property level, include local general partner replacements, mortgage 
defaults, work out agreements with lenders and borrowers and arrangements 
with borrowers which allow interest on mortgages to be paid to certain prior 
programs at lower than the stated rates. Six of the publicly offered programs 
were financing programs, including three tax-exempt bond funds. Each of the 
three prior tax-exempt bond funds have experienced one or more of these 
adverse developments. 

   The prior participating mortgage programs, including the three tax-exempt 
bond funds, have not yet achieved all of their objectives due to their 
failure to produce significant additional distributions from participations. 
The Sponsor does not believe that this objective will be realized until there 
has been a general improvement in the real estate market. 

   Certain officers, directors and shareholders of the Manager, were and/or 
are involved in the management of these prior programs sponsored by Related 
or its Affiliates, including those prior programs that have experienced 
adverse developments. See "Prior Performance Summary" for information on 
programs sponsored by the Sponsor and Affiliates of the Sponsor. 

   19. Information Regarding Affiliates of the Manager. In 1992, an Affiliate 
of the Manager, The Related Companies, L.P., a New York limited partnership, 
was formed as part of a restructuring of more than $100,000,000 in unsecured 
debt of The Related Companies, Inc. and its affiliates, including Stephen M. 
Ross. In addition, certain financially troubled development projects were the 
subjects of, in the opinion of the Sponsor, successful restructuring 
arrangements. As part of the restructuring, a group of investors, who 
contributed approximately $25,100,000 to the new venture, joined Mr. Ross to 
create The Related Companies, L.P. Through his interests in other entities, 
Mr. Ross controls the corporate general partner of The Related Companies, 
L.P. and holds a significant limited partnership interest, which interests in 
the aggregate total 56.8%. 

   20. Risk of Fees and Conflicts of Interest. The Manager and its Affiliates 
will receive substantial compensation from the proceeds of the offering, as 
well as ongoing compensation. See "Management Compensation" for a discussion 
of the fees payable to the Manager and its Affiliates. There are numerous 
conflicts between the interest of the Trust and the Shareholders, on the one 
hand, and the interests of the Manager and its Affiliates, on the other hand. 
There are inherent conflicts with respect to Properties owned or developed by 
Affiliates of the Manager, including conflicts resulting from the provision 
of construction and other services to such Properties, and may also be 
additional conflicts which arise as a result of the possible property 
management of and the provision of insurance brokerage services to the other 
Properties by Affiliates of the Manager. These conflicts, as well as others, 
are discussed under the caption "Conflicts of Interest." 

   21. Unspecified Investments; Investors Cannot Assess Investments. Except 
as described in any supplements hereto, the Trust has not identified any 
specific First Mortgage Bonds for acquisition. Therefore, a prospective 
investor may not have an opportunity to evaluate some or any of the First 
Mortgage Bonds, the Mortgage Loans and underlying Properties in which the 
Trust will invest. In addition, even if proposed First Mortgage Bond 
investments are specified, it is possible to a limited extent that certain 
Properties will not have been constructed and, accordingly, that there will 
be no operating history available for evaluation by prospective investors. 
Any variations from the terms specified herein for First Mortgage Bonds 
acquired during the distribution period will be set forth in a supplement 
hereto, any of which supplements will be consolidated into a post-effective 
amendment filed at least once every three months. To the extent First 
Mortgage Bonds acquired after the distribution period are not specified in 
any supplement hereto, the terms of such First Mortgage Bonds may vary from 
the terms specified herein, and such terms may be less advantageous than 
those set forth herein. In addition, it should be noted that the return from 
an investment in the Trust may depend, in part, on how quickly the Trust's 
funds are invested in First Mortgage 

                                      10 
<PAGE>
 
Bonds. Certain fees and expenses are payable by the Trust irrespective of 
whether the Trust is able to acquire First Mortgage Bonds with all of the Net 
Proceeds available therefor. See "Estimated Use of Proceeds" and "Management 
Compensation." 

   22. Possible Lack of Diversification. The Trust will be funded with 
contributions of not less than $2,500,000 nor more than $200,000,000. To the 
extent that the Trust obtains subscriptions for less than the maximum number 
of Shares offered, the Trust will acquire fewer First Mortgage Bonds than it 
otherwise would, thus obtaining less diversification of its investments. As a 
result, the Trust's potential income would be proportionately more dependent 
upon the performance of each of its individual First Mortgage Bonds than 
would be the case if its investments were more diversified and Shareholders 
would be proportionately more exposed to the risk of loss from defaults by 
borrowers on the Mortgage Loans securing the First Mortgage Bonds. Although 
the Trust intends to invest the proceeds of this offering in a number of 
First Mortgage Bonds, diversification of its investments is not an investment 
objective of the Trust. In addition, to the extent that less than the maximum 
number of Shares is subscribed for, the returns on those Shares sold will be 
reduced as a result of allocating all Trust expenses among such Shares. See 
"Estimated Use of Proceeds." 

   23. Possible Negative Effects of Requirements with respect to Permissible 
Income of Occupants of Properties. All of the Properties (except in certain 
limited cases with respect to Properties owned by non-profit organizations, 
if any), will be subject to certain federal, state and/or local requirements 
with respect to the permissible income of occupants. Often, state or local 
law establishes an income ceiling for some or all tenants. In addition, 
pursuant to the Code, all of the Properties are required to have at least 20% 
(and in some instances, at least 40%) of the units held for occupancy by 
low- or moderate-income persons or families. Since no federal subsidies are 
available in connection with the Mortgage Loans, rents must be charged on 
such portions of the units at a level to permit such units to be continuously 
occupied by low- or moderate-income person or families, which rents may not 
be sufficient to cover all operating costs with respect to such units and 
debt service on the applicable Property. In such event, the rents on the 
remaining units may have to be higher than they would otherwise be in order 
to cover the operating costs including debt service on all units in the 
Property and may therefore exceed competitive rents, which may adversely 
affect the occupancy rate of a Property and the developer's ability to 
service its debt. In this regard, the Code provides that, as a general rule, 
for obligations issued on or after January 1, 1986, the income limitations 
for low- or moderate-income tenants will be adjusted for family size. See 
"Material Federal Income Tax Consequences--Trust Income." 

   24. Lack of Liquidity. Shareholders may not be able to liquidate their 
investment in the event of an emergency. The Shares are not intended to be 
included for listing or quotation on any established market and no public 
trading market is expected to develop for the Shares, although there may be 
an informal market; Shares may therefore not be readily accepted as 
collateral for a loan. Furthermore, even if an informal market for the sale 
of Shares develops, a Shareholder may only be able to sell its Shares at a 
substantial discount from the public offering price. In addition, Shares are 
not freely transferable and the transfer is subject to obtaining the consent 
of the Manager, which may be withheld in its discretion. Consequently, the 
purchase of Shares should be considered only as a long-term investment. 

   Following the termination of the public offering, the Trust will provide a 
Redemption Plan. Distributions that are reinvested through the Reinvestment 
Plan first will be used to redeem Shares purchased or received directly from 
the Trust during this public offering or from the Reinvestment Plan (these 
Shares are called "Eligible Shares"). Shareholders may not be able to redeem 
all Eligible Shares submitted for redemption if the amount of such proceeds 
received from the Reinvestment Plan is not sufficient to allow full 
redemption, in which case the redemption of Eligible Shares will be made on a 
pro rata, whole share basis from available Reinvestment Proceeds. The Manager 
may suspend or terminate the redemption of Eligible Shares upon notice to, 
but without the consent of, the Shareholders. See "Redemption of Shares." 

   25. Delays in Making Acquisitions. The Trust may be delayed in making 
acquisitions of First Mortgage Bonds due to delays in obtaining necessary 
regulatory approvals for restructuring the First Mortgage Bonds, delays in 
complying with the necessary documentation requirements for an investment in 
particular First Mortgage Bonds or unforeseen delays in marketing the Shares. 
In addition, there could be delays in the acquisition of First Mortgage Bonds 
due to the necessity to resolve various matters (including compliance with 
the provisions of the Code) with the issuers and the Property Owners. During 
the time that Trust funds are held 

                                      11 
<PAGE>
 
pending investment in First Mortgage Bonds and Tax-Exempt Securities, such 
funds will be invested in Temporary Investments. The economic benefits to the 
Trust from the Temporary Investments may be less during this period than the 
benefits that could have been derived from the ownership of First Mortgage 
Bonds. 

   26. Use of Amortization or Repayment Proceeds from Investments in 
Maintaining Distributions. The Trust has adopted a policy of attempting to 
maintain stable distributions during the offering period and acquisition 
stage. In order to accomplish this result, a portion of the Net Proceeds are 
expected to be invested in Tax-Exempt Securities with an aggregate average 
life of six to eight years, a portion of which will amortize or be repaid 
during such period. Proceeds from such amortization or repayment will be 
distributed to Shareholders. To the extent that the Trust makes such 
Distributions, a portion of these early Distributions will constitute a 
return of capital and there will be a reduction in Total Invested Assets. In 
addition, organization and offering expenses will still be paid by the Trust 
with respect to the offering proceeds which are invested in such Tax-Exempt 
Securities. See "Estimated Use of Proceeds." 

   27. Competition. In acquiring First Mortgage Bonds, the Trust will be in 
competition with private investors, mortgage banking companies, lending 
institutions, trust funds, pension funds and other entities, some with 
similar objectives to those of the Trust. Some of these entities can be 
expected to have substantially greater resources and experience in acquiring 
First Mortgage Bonds than the Trust. Some of the entities which may compete 
with the Trust may be affiliated investment programs. See "Conflicts of 
Interest--Competition by the Trust with Other Affiliated Entities for 
Purchase and Sale of First Mortgage Bonds." 

   28. Possible Liability of Shareholders. The Trust is governed by the laws 
of the State of Delaware. Under the Trust Agreement and the Delaware Business 
Trust Act, the statute applicable to Delaware business trusts (the "Delaware 
Act"), Shareholders shall be entitled to the same limitation of personal 
liability extended to stockholders of Delaware corporations. In general, 
stockholders of a Delaware corporation are not personally liable for the 
payment of a corporation's debts and obligations. They are liable only to the 
extent of their investment in the Delaware corporation. 

   In jurisdictions which have not adopted legislative provisions regarding 
business trusts similar to those of the Delaware Act, questions exist as to 
whether such jurisdictions would recognize a business trust, absent a state 
statute, and whether a court in such a jurisdiction would recognize the 
Delaware Act as controlling. If not, a court in such jurisdictions could hold 
that the Shareholders are not entitled to the limitation of liability set 
forth in the Trust Agreement and, as a result, are personally liable for the 
debts and obligations of the Trust. See "Liability of Shareholders." 

   29. Shareholders Must Rely on Management. All decisions with respect to 
the management or control of the Trust will be made exclusively by the 
Manager including, without limitation, the determination as to investments in 
First Mortgage Bonds and Tax-Exempt Securities. The success of the Trust 
will, to a large extent, depend on the selection of such investments and the 
general quality of the management of the Trust. Although the Manager has 
limited experience in revenue bond and real estate transactions, individual 
officers, directors and employees of the Manager have had substantial prior 
experience in the organization and management of real estate programs, both 
public and private, and in the utilization of revenue bond financing for real 
estate projects. Except for certain limited voting rights, Shareholders have 
no right or power to take part in the management of the Trust. Accordingly, 
no person should purchase any of the Shares offered hereby unless he or she 
is willing to entrust all aspects of the management and control of the 
Trust's business to the Manager and has evaluated the Manager's capabilities 
to perform such functions. See "Management." 

   30. Reliance on Creditworthiness of Manager. The Manager has agreed to pay 
certain expenses of the organization and offering of the Trust. If the 
Manager defaults on this payment obligation, third party creditors of the 
Manager may seek collection of the amounts due from the Trust but the Trust 
will have legal recourse against the Manager, provided the Manager has 
sufficient funds available to pay such expenses. 

   Mr. Stephen M. Ross and Mr. J. Michael Fried have each contributed to the 
Manager a demand note executed in the principal amount of $500,000. A note 
from an individual or an entity having at least the equivalent net worth and 
comparable liquidity as Messrs. Ross and/or Fried may be substituted for 
their respective notes. The Manager may draw down on these notes, if 
necessary, to meet its payment obligations in connection with the expenses of 
this offering, acquisition expenses, certain commissions, a marketing 

                                      12 
<PAGE>
 
allowance and indemnification costs of the Dealer Manager and Soliciting 
Dealers of this offering (and certain persons affiliated with them). 

   Mr. Ross has represented that as of December 31, 1993 he had a net worth 
of not less than $10,000,000, determined in accordance with the standards of 
personal financial statements of the American Institute of Certified Public 
Accountants. Prospective investors should be aware that a significant portion 
of Mr. Ross's assets is in the form of partnership interests in The Related 
Companies, L.P. and stock of The Related Companies, Inc., which is pledged or 
is otherwise not liquid. Furthermore, a significant portion of the cash flow 
which Mr. Ross would otherwise be expected to receive from his business 
operations is presently pledged to meet other obligations. Mr. Ross also has 
significant contingent liabilities that, if simultaneously called upon, could 
result in his having insufficient liquid assets to meet all of his current 
liabilities in a timely fashion and could result in his having total 
liabilities in excess of his total assets. Consequently, there can be no 
assurance that Mr. Ross will have the liquidity necessary to pay all or any 
portion of the demand note held by the Manager if he is called upon to do so. 

   Mr. Fried has represented that as of February 28, 1994 he had a net worth 
of not less than $5,000,000, determined in accordance with the standards of 
personal financial statements of the American Institute of Certified Public 
Accountants. Mr. Fried has represented that although a significant portion of 
his assets are of a non- liquid nature, he presently has sufficient liquid 
assets to meet his obligations under the note. 

   31. Conflict of Dealer Manager in Performing Due Diligence. Related 
Equities Corporation, the dealer manager of the offering, is an Affiliate of 
Related. As an Affiliate of Related, the Dealer Manager may experience a 
conflict in performing its obligations to exercise due diligence with respect 
to the statements made in the Prospectus. 

_______________________________________________________________________________
                            TERMS OF THE OFFERING 
_______________________________________________________________________________

   The Trust is offering a minimum of 125,000 and a maximum of 10,000,000 
Shares, less any of such Shares issued pursuant to the Trust's Reinvestment 
Plan, at $20 each.1 The Shares are being offered on a "best efforts" basis 
(which means that no broker-dealer participating in the offering will be 
under any obligation to purchase any Shares from the Trust) through Related 
Equities Corporation (the "Dealer Manager") and broker-dealers selected by 
the Dealer Manager and approved by the Manager ("Soliciting Dealers"). Unless 
otherwise noted in this Prospectus, the minimum subscription is 125 Shares 
with payment due upon subscription. Subscription payments will be deposited 
in a special escrow account at a financial institution to be designated as 
escrow agent by the Trust, with the agreement of the Dealer Manager. 

   The offering will terminate one year from the date of the Prospectus, 
unless the Trust terminates the offering earlier (which it is entitled to do 
in its sole discretion for any reason whatsoever) or extends the offering 
from time to time to a date not later than 24 months after the date of the 
Prospectus (subject to requalification in any state in which it is 
necessary); provided, however, that if a minimum of 125,000 Shares are not 
sold within one year from the date of this Prospectus, then all payments 
received will be promptly refunded in full together with all interest to the 
extent earned on the subscription proceeds. See "Plan of Distribution-- 
Escrow Arrangements." The Trust, in its sole discretion, may terminate the 
offering at any time and for any reason. If 125,000 or more Shares are sold, 
then interest to the extent earned (net of escrow expenses) will be payable 
to all subscribers. Interest paid to subscribers may be subject to backup 
withholding. The Trust reserves the right to reject subscriptions in its sole 
discretion. 

   Shares will be sold only to a person who makes a minimum purchase of 125 
Shares ($2,500). 

   This investment may be suitable for persons who desire an investment 
intended to provide income which is exempt from federal income taxation 
(except as to certain separate and/or additional taxes--see "Investment 
Objectives and Policies--The Terms of the First Mortgage Bonds and Mortgage 
Loans--Opinion of Bond Counsel"). The tax-exempt feature of an investment in 
the Trust will not benefit tax- 

_______________________________________

1 If an "investor" (as defined under "Plan of Distribution") purchases 
$250,000 or more of Shares, the selling commissions payable by the Trust to 
the Soliciting Dealer will be reduced and such investor will receive a 
reduction in the purchase price with respect to the Shares purchased by him 
equal to the commission otherwise payable. Because all subscribers will be 
deemed to have an Original Contribution of $20 per Share, investors 
qualifying for the volume discount may receive a slightly higher return on 
their investment than other subscribers. See "Plan of Distribution--Volume 
Discounts." 

                                      13 
<PAGE>
 
exempt entities such as Individual Retirement Accounts or Keogh plans, 
qualified profit sharing, pension or retirement trusts and, therefore, 
tax-exempt investors will not be permitted to purchase Shares. The Dealer 
Manager Agreement and the Soliciting Dealer Agreement require the Dealer 
Manager and participating broker-dealers to make diligent inquiries as 
required by law of all prospective purchasers in order to ascertain whether a 
purchase of Shares is suitable for such persons and to maintain in their 
files documents disclosing the basis upon which the determination of 
suitability was reached as to each investor. By tendering payment for Shares 
and by acceptance of the confirmation of purchase or delivery of the Shares 
an investor represents that he satisfies any applicable suitability 
standards. 

   Shares will be sold only to a qualified investor who represents that he 
has a fair market net worth sufficient to sustain the risks inherent in an 
investment in the Shares (see "Risk Factors"), which will require, at a 
minimum, that he (a) has a net worth of at least $45,000 and an annual gross 
income of at least $45,000 or (b) has a net worth of at least $150,000, where 
net worth in all cases is determined exclusive of home, home furnishings and 
automobiles. When Shares are purchased by fiduciary accounts such as trusts 
which are not tax-exempt, one of the foregoing conditions must be met either 
by the fiduciary account or the person who directly or indirectly supplies 
the funds for the purchase of the Shares; in the case of gifts to minors, one 
of the foregoing conditions must be met either by the custodian or the person 
making the gift. Certain states may also require investors to execute 
subscription documents which will be provided by the Dealer Manager and any 
participating broker-dealers. An investor seeking to transfer his Shares may 
be required to transfer his Shares only to a purchaser who meets these same 
suitability standards. 

   Certain state securities administrators may establish investor suitability 
standards different from those set forth above for the marketing and sale, 
within their respective jurisdictions, of securities of issuers such as the 
Trust. Except for those states listed below or in any supplement hereto, all 
states in which the Trust is authorized to sell its securities have minimum 
investment requirements and investor suitability standards which come within 
the standards established by the Trust: 

   For Arizona and California investors: 

   (a) A minimum annual gross income of $60,000 and a minimum net worth 
       (exclusive of home, home furnishings and automobiles) of $60,000; or 

   (b) A minimum net worth (exclusive of home, home furnishings and 
       automobiles) of $175,000. 

   For Maine investors: 

   (a) A minimum annual gross income of $50,000 and a minimum net worth 
       (exclusive of home, home furnishings and automobiles) of $50,000; or 

   (b) A minimum net worth (exclusive of home, home furnishings and 
       automobiles) of $200,000. 

   For Michigan, Missouri, Nebraska and North Carolina investors: 

   (a) A minimum annual gross income of $60,000 and a minimum net worth 
       (exclusive of home, home furnishings and automobiles) of $60,000; or 

   (b) A minimum net worth (exclusive of home, home furnishings and 
       automobiles) of $225,000. 

   For Pennsylvania investors: 

   (a) A minimum annual gross income of $60,000 and a minimum net worth 
       (exclusive of home, home furnishings and automobiles) of $60,000; or 

   (b) A minimum net worth (exclusive of home, home furnishings and 
       automobiles) of $225,000. 

In addition, a Pennsylvania investor's investment in the Trust may not exceed 
10% of such investor's net worth. 

                                      14 
<PAGE>
_______________________________________________________________________________
                           ESTIMATED USE OF PROCEEDS
_______________________________________________________________________________

   The following table sets forth information concerning the estimated use of 
proceeds of the offering of Shares assuming maximum compensation. 

<TABLE>
<CAPTION>
                                                       Minimum Offering              Maximum Offering 
                                                     (125,000 Shares Sold)       (10,000,000 Shares Sold) 
                                                   -------------------------   ---------------------------- 
                                                                Percentage 
                                                                    of                        Percentage of 
                                                                  Gross                           Gross 
                                                   Amount        Proceeds        Amount         Proceeds 
                                                   ---------    -----------    -----------   ------------- 
<S>                                               <C>             <C>         <C>               <C>
Gross Offering Proceeds (1)                       $2,500,000      100.00%     $200,000,000      100.00% 
Less Public Offering Expenses: 
 Selling Commissions (2)                             125,000        5.00        10,000,000        5.00 
 Due Diligence Reimbursement (2)                      12,500        0.50         1,000,000        0.50 
 Other Organization and Offering Expenses (3)         62,500        2.50         5,000,000        2.50 
                                                  ----------      ------      ------------      ------  
Amount Available for Investment, 
 Net of Offering Expenses (Net Proceeds)          $2,300,000       92.00%     $184,000,000       92.00% 
                                                  ==========      ======      ============      ======  
Less Acquisition Fees and Expenses: 
 Bond Selection Fees (4)                              50,000        2.00         4,000,000        2.00 
 Acquisition Expenses (5)                             25,000        1.00         2,000,000        1.00 
Working Capital Reserves                              25,000        1.00         2,000,000        1.00 
                                                  ----------      ------      ------------      ------  
Cash Available for Investment in First 
 Mortgage Bonds and Tax-Exempt Securities (6)(7)   2,200,000       88.00       176,000,000       88.00 
Total Application of Proceeds                     $2,500,000      100.00%     $200,000,000      100.00% 
                                                  ==========      ======      ============      ======  
</TABLE>
- ----------
(1) All proceeds of Shares will be held in trust by the Trust and will be 
    used by the Trust only as indicated in this section and under "Investment 
    Objectives and Policies." The Gross Proceeds are exclusive of any Shares 
    issued pursuant to the Trust's Reinvestment Plan. In addition, Gross 
    Proceeds do not reflect volume discounts. 

(2) The Trust will pay certain unaffiliated broker-dealers selected by the 
    Dealer Manager and approved by the Manager selling commissions equal to a 
    maximum of 5% of the Gross Proceeds attributable to sales of Shares made 
    by them, depending on the number of Shares sold to each "investor" (as 
    defined under the "Plan of Distribution") and the volume discounts 
    applicable to such sales. With respect to sales of Shares to an investor 
    of $250,000 or more, a reduced commission attributable to such sales 
    shall be paid. On sales of $1,000,000 or more, the Trust shall pay to the 
    applicable broker-dealer an amount equal to 1% of the Gross Proceeds 
    attributable to such sales and the Manager, and not the Trust, shall pay 
    the balance in an amount equal to 1% of the Gross Proceeds attributable 
    to such sales. At any time that such sales of $1,000,000 or more to an 
    individual investor exceed in the aggregate 20% of the Gross Proceeds of 
    the offering, the Trust alone shall pay a selling commission equal to 2% 
    of the Gross Proceeds attributable to such Shares. 

                                      15 
<PAGE>
 
<TABLE>
<CAPTION>
                                      Percentage 
                                  Selling Commission 
                                ------------------------ 
   Total Amount Invested       Payable by    Payable by        Total Selling 
  in Shares by an Investor        Trust        Manager      Commission Payable 
- ---------------------------     ----------    ----------   --------------------- 
<S>                            <C>           <C>           <C>
$0-$249,999                         5%            0%                 5% 
$250,000-$499,999                   4%            0%                 4% 
$500,000-$749,999                   3%            0%                 3% 
$750,000-$999,999                   2%            0%                 2% 
$1,000,000 or more                  1%            1%                 2% 
</TABLE>

   Volume discounts will not affect the amount of Net Proceeds to the Trust 
   from the offering. (See "Plan of Distribution.") The Manager, and not the 
   Trust, may pay to certain broker-dealers unaffiliated with the Manager an 
   amount of up to .5% of the Gross Proceeds on sales made by them as a non- 
   accountable marketing allowance and/or additional compensation. The Trust 
   may reimburse certain broker-dealers unaffiliated with the Manager a 
   non-accountable due diligence expense reimbursement in an amount up to .5% 
   of Gross Proceeds on sales made by them. In no event shall the total 
   underwriting compensation to be paid, including selling commissions, 
   marketing allowances, incentive payments and public offering expense 
   reimbursements, exceed 10% of the Gross Proceeds, except that, at the sole 
   discretion of the Manager, an additional .5% of the Gross Proceeds may be 
   paid in connection with due diligence activities. 

(3) The Trust will pay the Manager 2.5% of the Gross Proceeds as an Expense 
    Allowance. The Manager has agreed to pay or cause an Affiliate to pay all 
    Organization and Offering Expenses (other than the Expense Allowance, 
    certain selling commissions and due diligence reimbursements which are 
    payable by the Trust and escrow expenses which may be payable out of the 
    interest on escrowed funds). The total of all Organization and Offering 
    Expenses paid by the Trust will in no event exceed 15% of the Gross 
    Proceeds. To the extent other organization and offering expenses of the 
    Trust are less than the Expense Allowance, the balance will be retained 
    by the Manager as additional compensation. 

(4) Bond Selection Fees equal to 2.25% of the Gross Proceeds may be paid to 
    the Manager or its Affiliates by the Trust as proceeds from the offering 
    are received by the Trust, for evaluating, structuring and selecting 
    First Mortgage Bonds, negotiating the terms of Mortgage Loans and 
    coordinating with Property Owners in connection therewith; provided, 
    however, that Bond Selection Fees in the aggregate will not exceed 2% of 
    the Gross Proceeds. In addition, at or prior to the closing of a Mortgage 
    Loan or the acquisition of a First Mortgage Bond, a mortgage placement or 
    financing fee not to exceed in the aggregate 3% of the principal amount 
    of the Mortgage Loan or the amount paid by the Trust to acquire the First 
    Mortgage Bond (but not to exceed in the aggregate an amount equal to 2.6% 
    of the Gross Proceeds) may be earned by the Manager (net of any payments 
    by such Manager to third parties) and will be payable by the borrower or 
    the seller of the First Mortgage Bond (and not by the Trust) out of the 
    Mortgage Loan proceeds, out of the purchase price, or otherwise. (See 
    "Management Compensation.") 

(5) With respect to the Trust's selection and acquisition of First Mortgage 
    Bonds, the Trust will pay to the Manager an Acquisition Expense Allowance 
    equal to 1.25% of the Gross Proceeds allocable to the Trust's investments 
    in First Mortgage Bonds (but not to exceed an aggregate of 1% of the 
    Gross Proceeds) as proceeds of the offering are received by the Trust. 
    The Manager has agreed to pay or cause an Affiliate to pay all of the 
    Acquisition Expenses of the Trust, including but not limited to, legal 
    fees incurred in connection with acquiring First Mortgage Bonds and 
    Tax-Exempt Securities, due diligence and closing costs. To the extent 
    acquisition expenses of the Trust are less than the Acquisition Expense 
    Allowance, the balance will be retained by the Manager as additional 
    compensation. 

(6) The Trust may invest up to 10% of the Gross Proceeds in Tax-Exempt 
    Securities. If the minimum offering is raised, then between zero and 
    $227,500 may be invested in such Tax-Exempt Securities and between 
    $2,200,000 and $1,972,500 may be invested in First Mortgage Bonds. If the 
    maximum offering is raised, then between zero and $18,200,000 may be 
    invested in such Tax-Exempt Securities and between $176,000,000 and 
    $157,800,000 may be invested in First Mortgage Bonds. The aggregate 
    average life of the Tax-Exempt Securities to be purchased by the Trust is 
    expected to be between six and eight years. 

                                      16 
<PAGE>
 
(7)As noted in Footnote 4 above, a Mortgage Loan Placement Fee may be earned 
   by the Manager, and will be paid to the Manager, an Affiliate of the 
   Manager or a third party by borrowers or sellers of First Mortgage Bonds 
   and not by the Trust. The figure of 88% of the Gross Proceeds does not 
   reflect the Mortgage Loan Placement Fee of up to 3% (of either the 
   principal amount of any Mortgage Loan or the amount paid by the Trust to 
   acquire the First Mortgage Bond). 

_______________________________________________________________________________
                           MANAGEMENT COMPENSATION 
_______________________________________________________________________________

   The following table summarizes the forms, estimated amounts and recipients 
of compensation anticipated to be paid to the Manager and its Affiliates by 
the Trust. Other than as set forth in the following table (including the 
footnotes thereto) and in the Trust Agreement, no compensation (directly or 
indirectly) is anticipated to be paid to the Manager and its Affiliates. Such 
fees were not determined by arm's-length negotiations. See "Conflicts of 
Interest." 

<TABLE>
<CAPTION>
                                                                                           Estimated Amount Assuming Minimum 
          Entity                                                                          Number (125,000) and Maximum Number 
  Receiving Compensation                 Form and Method of Compensation                     (10,000,000) of Shares is Sold 
- -------------------------     --------------------------------------------------------   -------------------------------------- 
<S>                          <C>                                                          <C>
                                         OFFERING AND ORGANIZATION STAGE 

Dealer Manager               Selling Commissions equal to 5% of Reinvested                Actual amounts depend upon the
                             Distributions contributed pursuant to the                    amount of Distributions reinvested
                             Reinvestment Plan prior to the termination of the            under the Reinvestment Plan and are
                             initial public offering.(1)                                  not determinable at this time.

Manager                      Expense Allowance equal to 2.5% of the Gross Proceeds.(2)    Approximately $62,500/$5,000,000. 

                                                ACQUISITION STAGE  

Manager                      Acquisition Expense Allowance equal to 1% of the             Approximately $25,000/$2,000,000.
                             Gross Proceeds.(3)                                          

Manager                      Bond Selection Fee equal to up to 2% of the Gross            Approximately $50,000/$4,000,000.
                             Proceeds.(4)

Manager                      Mortgage Loan Placement Fee payable by the borrower          The maximum of these fees, which are
                             or the seller (and not the Trust), in an amount not to       payable by third parties, are $5,280,000
                             exceed in the aggregate 3% of the principal amount of all
                             Mortgage Loans.(5)

                                               OPERATING STAGE (6) 

Manager                      Special Distribution of Adjusted Cash From Operations for    Not determinable at this time.(7)
                             managing the affairs of the Trust equal to .5% per annum 
                             of the Total Invested Assets from the date of the first 
                             investment in First Mortgage Bonds or Tax-Exempt 
                             Securities, payable quarterly.(8)

                                      17 
<PAGE>
 
Manager or its Affiliates    Loan Servicing Fee equal to the lesser of (i) .25% per       Not determinable at this time.(7)
                             annum of the principal amount outstanding from time to 
                             time on the Mortgage Loans serviced by the Manager or its 
                             Affiliates, or (ii) the normal and competitive fees 
                             customarily charged by unaffiliated parties rendering 
                             similar services in the same geographic area. (9)

Manager                      Interest in Adjusted Cash From Operations equal to 1%. The   Not determinable at this time.(7)
                             Manager's 1% Interest in Adjusted Cash From Operations and 
                             Special Distribution of Adjusted Cash From Operations will 
                             be limited to an aggregate of 11% of Adjusted Cash From 
                             Operations. 

Manager or its Affiliates    Accountable Expense Reimbursement relating to goods and      Not determinable at this time.(7)
                             materials acquired and services performed for the Trust.
                             The amounts charged for such goods, materials and services
                             will not exceed the actual cost of such services.(10) 
                                                
                                               LIQUIDATION STAGE

Manager                      Subordinated Incentive Fee equal to 2.5% of Sale or          Not determinable at this time.(7)
                             Repayment Proceeds remaining after Distributions to 
                             Shareholders, which, together with prior Distributions of
                             Sale or Repayment Proceeds and Reserves in the aggregate,
                             equals their Original Contribution plus a 10% per annum, 
                             noncompounded cumulative return on their Adjusted 
                             Contribution from Distributions from all sources (other 
                             than those used to return Original Contributions) commencing
                             on the Final Closing Date or the end of the calendar 
                             quarter in which any Shareholder's Original Contribution 
                             is made, whichever is earlier.(11)

Manager                      Interest In Sale or Repayment Proceeds equal to 1%.          Not determinable at this time.(7) 


                                               INTEREST IN TRUST

Manager                      Interest in Net Income and Net Loss determined for federal   Not determinable at this time.(7)
                             income tax purposes. In general equal to 1% of Net Income 
                             and Net Loss.
</TABLE>
_______________________________________
Footnotes: 
(1)  Selling commissions in a maximum amount of 5% of the Gross Proceeds are 
     payable to certain broker-dealers unaffiliated with the Manager and, 
     with respect only to the Reinvested Distributions contributed pursuant 
     to the Reinvestment Plan prior to the termination of the initial public 
     offering, to the Dealer Manager. In addition, marketing allowances in a 
     maximum 

                                      18 
<PAGE>
 
     amount of .5% of the Gross Proceeds and non-accountable due diligence 
     reimbursements in a maximum amount of .5% of the Gross Proceeds are 
     payable only to broker-dealers unaffiliated with the Manager. The 
     selling compensation is described in "Plan of Distribution," below. 

(2)  Such amount is anticipated to be used in part to pay the Organization 
     and Offering Expenses of the Trust which are expected to include 
     printing, legal and accounting expenses, and filing and registration 
     fees. The Manager or an Affiliate will pay all Organization and Offering 
     Expenses of the Trust (excluding the Expense Allowance, certain selling 
     commissions and due diligence reimbursements payable by the Trust and 
     escrow expenses that may be payable out of interest on the escrowed 
     funds). (See "Plan of Distribution.") To the extent other Organization 
     and Offering Expenses of the Trust are less than the Expense Allowance, 
     the balance will be retained by the Manager as additional compensation. 

(3)  Such amount is anticipated to be used in part to pay the Acquisition 
     Expenses of the Trust related to the Trust's selection and acquisition 
     of First Mortgage Bonds, which are expected to include legal fees, due 
     diligence and closing costs, and is payable in advance, as proceeds from 
     the offering are received by the Trust. The Manager will pay all 
     Acquisition Expenses of the Trust. To the extent Acquisition Expenses of 
     the Trust are less than the Acquisition Expense allowance, the balance 
     will be retained by the Manager as additional compensation. 

(4)  Bond Selection Fees equal to 2.25% of the Gross Proceeds are payable to 
     the Manager, as proceeds from the offering are received by the Trust, 
     for evaluating, structuring and selecting First Mortgage Bonds owned or 
     to be developed by third-party developers for investment by the Trust, 
     negotiating the terms of Mortgage Loans and coordinating with Property 
     Owners, in connection therewith; provided, however, that Bond Selection 
     Fees in the aggregate will not exceed 2% of the Gross Proceeds. 

(5)  A Mortgage Loan Placement Fee of up to 3% of the principal amount of any 
     Mortgage Loan or the amount paid by the Trust to acquire the First 
     Mortgage Bond may be earned by the Manager (reduced by certain fees 
     payable by the Manager to third parties) and generally will be payable 
     at the closing of a Mortgage Loan or upon the first interest payment 
     date of the related First Mortgage Bond, out of the Mortgage Loan 
     proceeds, or directly by the borrower or the seller of the First 
     Mortgage Bonds being refinanced; provided, however, that such fee shall 
     only be payable with respect to a Mortgage Loan on a Property owned or 
     to be developed by a third-party developer. The Trust may indirectly 
     bear the cost of such fees because the Mortgage Loan Placement Fee may 
     be paid out of the Mortgage Loan proceeds or the purchase price of the 
     First Mortgage Bonds; however, the borrower will be responsible for 
     repaying the full amount of the Mortgage Loan, including interest 
     thereon. In addition, Affiliates of the Manager may earn fees for acting 
     as finders in connection with the location and introduction to the Trust 
     of potential investments but such fees will not be payable by the Trust 
     but out of the Mortgage Loan Placement Fee. 

(6)  Affiliates of the Manager will receive compensation in connection with 
     the construction, development and financing of any Properties which are 
     owned by Affiliates of the Manager payable by such owners. In the event 
     that the Trust becomes the equity owner of a Property by reason of the 
     foreclosure of a Mortgage Loan, the Trust may pay certain fees and 
     compensation to Affiliates of the Manager which would otherwise be 
     payable by the owner of the Property. It should also be noted that 
     during the operating stage, the Manager or its Affiliates may hold 
     escrows on behalf of mortgagors for the annual insurance premiums and 
     property taxes, in connection with the servicing of Mortgage Loans, 
     which it may deposit with various unaffiliated banks. Interest, if any, 
     on such funds may be credited to the account of the mortgagor or 
     retained for the account of the Manager or its Affiliate. The banks in 
     which such funds are deposited may from time to time have loans or lines 
     of credit outstanding to or other relationships with the Manager or its 
     Affiliate. In addition, the Manager or its Affiliate may receive an 
     indirect benefit from the deposit of such escrow funds by receiving more 
     favorable terms in their financial arrangements with the banks holding 
     such funds. The Manager or its Affiliates may receive a Property 
     Management Fee for providing management services with respect to any 
     Property if they are retained by a Property Owner or if such services 
     are required by the Trust in the event of a default on a Mortgage Loan. 
     Where the Manager or its Affiliates provide property management services 
     they will receive a property management fee equal to the lesser of (i) 
     fees which are competitive for similar services in the same geographic 
     area or (ii) 5% of the annual gross revenues of the relevant Property 
     and shall include all rent-up, leasing and re-leasing fees, bonuses and 
     leasing-related services paid to any person, 

                                      19 
<PAGE>
 
     bookkeeping services and fees paid to non-related persons for property 
     management services. Where the Manager or its Affiliates provide 
     property management services, any property management fees payable to 
     unaffiliated parties will be paid out of the Property Management Fee 
     paid to the Manager or its Affiliates. In addition, the Manager or its 
     Affiliates may receive an Insurance Brokerage Fee for providing 
     insurance brokerage services with respect to any Property if they are 
     retained by a Property Owner or if such services are required by the 
     Trust in the event of a default on a Mortgage Loan. With respect to any 
     Insurance Brokerage Fee to be paid to the Manager or its Affiliates, 
     such Insurance Brokerage Fee will be no greater than the lowest quote 
     obtained from two unaffiliated insurance agencies and the coverage and 
     terms likewise will be comparable. In no event may the Manager or its 
     Affiliates provide such insurance brokerage services unless they are 
     independently engaged in the business of providing such services to 
     other than Affiliates and at least 75% of their insurance brokerage 
     service gross revenue is derived from other than Affiliates. 

(7)  The Manager is unable to predict the amounts which could be realized. 
     Any such prediction would necessarily involve assumptions of future 
     events and operating results which cannot be made at this time. 

(8)  The Special Distribution of Adjusted Cash from Operations is payable 
     quarterly to the Manager for managing the Trust and its portfolio of 
     First Mortgage Bonds and Tax-Exempt Securities. The Special Distribution 
     shall be calculated on the Total Invested Assets as of the last day of 
     each quarter. The Special Distribution shall be paid only with respect 
     to First Mortgage Bonds held by the Trust for at least one full quarter 
     and only with respect to those First Mortgage Bonds which have achieved 
     a return for the respective quarter of not less than 7.25% per annum 
     based upon actual collections received not later than 60 days after the 
     end of each such respective quarter. Total Invested Assets generally 
     consist of the original amount invested in or committed to investment in 
     First Mortgage Bonds and Tax-Exempt Securities reduced by Sale or 
     Repayment Proceeds received by the Trust. Such management services may 
     include monitoring the physical and financial condition of all 
     Properties underlying First Mortgage Bonds as well as the management of 
     such Properties; loan compliance oversight, including monitoring 
     subservicers, and maintenance of loan documents; administering Trust 
     income and expenses and distribution levels; servicing First Mortgage 
     Bonds, in addition to assuring maintenance of property and casualty 
     insurance and the current status of reserves and real estate taxes; 
     underwriting Properties in order to ascertain supportable interest rates 
     and anticipated participations; and providing such other services as are 
     necessary for the operation of the Trust. To the extent that the First 
     Mortgage Bonds call for "balloon" payment of the principal instead of 
     amortization, the Special Distribution payable to the Manager and its 
     Affiliates will be proportionately greater. 

(9)  Loan servicing functions will be handled by the Manager or its 
     Affiliates and will be payable monthly. Certain of these services may be 
     delegated to unaffiliated parties, in which event the Manager or its 
     Affiliate will retain responsibility for supervision of such 
     unaffiliated parties and the cost of retaining such unaffiliated parties 
     shall be paid out of the Loan Servicing Fee. To the extent that the 
     First Mortgage Bonds call for "balloon" payment of the principal instead 
     of amortization, the Loan Servicing Fee payable to the Manager and its 
     Affiliates will be proportionately greater. 

(10) The Trust shall reimburse the Manager and its Affiliates for (i) the 
     actual costs to the Manager or its Affiliates of goods, materials and 
     services used for and by the Trust obtained from unaffiliated parties; 
     (ii) administrative services necessary to the operation of the Trust and 
     (iii) the cost of certain personnel employed by the Trust and directly 
     involved in the organization and business of the Trust including persons 
     who may be employees or officers of the Manager and its Affiliates and 
     for legal, accounting, transfer agent, reinvestment and redemption plan 
     administration, data processing, duplicating and investor communications 
     services performed by employees, officers or directors of the Manager 
     and Affiliates which could be performed directly for the Trust by 
     independent parties. The amounts charged to the Trust for services 
     performed pursuant to clause (ii) above will not exceed the lesser of 
     (a) the actual cost of such services, or (b) the amount which the Trust 
     would be required to pay to independent parties for comparable services. 
     No reimbursement will be allowed to the Manager or its Affiliates for 
     services performed pursuant to clause (ii) above unless the Manager or 
     its Affiliates have the appropriate experience and expertise to perform 
     such services. The Trust will reimburse the Manager for any travel 
     expenses incurred in connection with the services provided hereunder and 
     for advertising expenses incurred by it in seeking any investments or 
     seeking the disposition of any investments held by the Trust. 

                                      20 
<PAGE>
 
(11) Subordinated Incentive Fees are payable to the Manager for, among other 
     things, evaluating, structuring and negotiating potential prepayments or 
     sales of First Mortgage Bonds and as an incentive to obtain First 
     Mortgage Bonds with participations which are based on Net Property Cash 
     Flow and Net Sale or Repayment Proceeds and which are paid in addition 
     to base interest on the underlying Mortgage Loan. The amounts of such 
     fees credited to the Manager but, in fact, distributed to Shareholders, 
     because of the subordination provisions, thereafter will be payable to 
     the Manager out of Sale or Repayment Proceeds to the extent the 
     subordination provisions permit such payment. 

_______________________________________________________________________________
                            CONFLICTS OF INTEREST 
_______________________________________________________________________________

   The relationships among the Trust, the Manager and its Affiliates will 
result in various conflicts of interest. Related, the Manager and their 
respective Affiliates are engaged in business activities involving real 
estate-oriented investments (see "Prior Performance Summary") and anticipate 
engaging in additional business activities in the future which may be 
competitive with the Trust. The Manager, although not currently engaged in 
any competitive activities for its own account, may engage in the future in 
business activities which will be competitive with the Trust. With respect to 
the conflicts of interest described in this Prospectus, the Manager will 
exercise its fiduciary duty to the Trust and the Shareholders to exercise 
good faith and act with integrity in handling trust affairs in the best 
interests of the Trust. (See "Organizational Chart" at the end of this 
section, "Prior Performance Summary" and "Fiduciary Responsibility of the 
Manager.") 

   Certain conflicts of interest may arise in the management and operation of 
the Trust, including those described below. 

   1. Receipt of Fees and Other Compensation by Affiliates of the 
Manager. Trust transactions involving the offering of Shares and the purchase 
and sale of the First Mortgage Bonds and Tax-Exempt Securities may result in 
the immediate realization by the Manager and its Affiliates of fees, 
compensation and other income. Such compensation includes an Expense 
Allowance, Acquisition Expense Allowance, Bond Selection Fees, Loan Servicing 
Fees, Mortgage Loan Placement Fees (if payable to the Manager or its 
Affiliates) and the Manager's interest in all items of Net Income, Net Loss 
and Distributions. With respect to the Special Distribution and Loan 
Servicing Fee payable to the Manager and its Affiliates, to the extent that 
the First Mortgage Bonds call for "balloon" payment of the principal instead 
of amortization, such fees will be proportionately greater. The Manager and 
its Affiliates may also receive certain compensation with respect to 
temporary or permanent investments. Because the amount and timing of such 
compensation depends in part on the timing of the transactions described 
herein, First Mortgage Bonds and Tax-Exempt Securities may be acquired, 
retained or sold at a time or upon terms and conditions which might not be as 
advantageous to the Shareholders as they otherwise might be. The Manager has 
absolute discretion with respect to all decisions relating to such 
transactions. 

   In addition, the Manager or its Affiliates may be retained by Property 
Owners to provide property management services for the Properties and 
insurance brokerage services. For those Property Owners which are not 
Affiliates of the Manager, such services will be at competitive rates arrived 
at through arm's-length negotiations. However, conflicts of interest could 
arise since management of the Properties may result in actions or inaction by 
the Manager and its Affiliates regarding such management or payments to be 
made or actions to be taken pursuant to the Mortgage Loans which are not 
advantageous to the interests of the Trust. Furthermore, conflicts may arise 
in that it may be advantageous for the Manager or its Affiliates to provide 
property management or insurance brokerage services by the Manager agreeing 
to less advantageous terms on Mortgage Loans and, therefore, on First 
Mortgage Bonds, than might otherwise be obtainable; however, the Manager will 
abide by its fiduciary duty to the Trust. 

   2. Transactions with Affiliated Property Owners. Up to 10% of the Gross 
Proceeds raised in the offering may be invested in First Mortgage Bonds in 
which Affiliates of the Manager have a controlling interest, equity interest 
or security interest, including a controlling interest, equity interest or 
security interest in the related Mortgage Loans or Properties, where the 
Affiliates of the Manager acquire the controlling interest, equity interest 
or security interest after the 

                                      21 
<PAGE>
 
effective date of this Prospectus. There are conflicts of interest inherent 
in transactions between the Trust and Affiliates of the Manager. 

   The terms and conditions of any such First Mortgage Bond will be reviewed 
by an independent adviser and such bond will not be acquired unless the 
independent adviser issues a letter of opinion to the effect that the terms 
of the Mortgage Loan securing such proposed First Mortgage Bond are fair and 
at least as favorable to the Trust as a loan to an unaffiliated borrower in 
similar circumstances. 

   Certain decisions which the Trust may be required to make in its capacity 
as the assignee of the Mortgage Loans may also involve conflicts of interest 
with the owners of Properties which are Affiliates of the Manager. Such 
decisions would include (a) whether to seek the appointment of a receiver, 
negotiate a workout arrangement (and the terms of such arrangement) or 
foreclose in the event of a default on a Mortgage Loan; (b) whether to permit 
a prepayment of a Mortgage Loan if, at the time, the Mortgage Loan documents 
prohibit a prepayment; (c) whether to waive or modify a due-on-sale or 
nonassumability clause or other provision in the Mortgage Loan documents; (d) 
the disposition of certain hazard insurance or condemnation proceeds; (e) 
whether to require repayment of a First Mortgage Bond after the twelfth year; 
(f) whether and under what conditions to permit certain capital improvements 
to the Property; and (g) any other related material transaction. The Manager 
is prohibited from making any of these decisions without first obtaining a 
letter of opinion from an independent adviser to the effect that the proposed 
transaction is fair to the Trust. 


   3. Non-Arm's-Length Agreements. All agreements and arrangements relating 
to compensation between the Trust and the Manager or any of its Affiliates 
will not be the result of arm's-length negotiations. The Manager has been 
capitalized with demand notes from two individuals, which notes may be drawn 
upon by the Manager solely for the purposes of paying Organization and 
Offering Expenses payable by the Manager, Acquisition Expenses, meeting the 
Manager's obligations to pay certain selling commissions and marketing 
allowances and indemnifying the Dealer Manager and broker-dealers and certain 
persons affiliated with or controlling them. If the Manager does not fulfill 
its payment obligations to the Trust, the Trust may be required to seek 
enforcement. Such enforcement may entail delays and expenses and involve 
substantial conflicts of interest, although the Manager may be removed with 
or without cause by a majority in interest of the Shareholders. See "Risk 
Factors--Business Risks--Shareholders Must Rely on Management," "Summary of 
Trust Agreement--Manager" and "Management--Removal or Resignation of the 
Manager." 


   4. Other Transactions with Property Owners. Subject to the consent of the 
Manager, Affiliates of the Manager may attempt to obtain from Property Owners 
rights-of-first-refusal to acquire and/or syndicate Properties at such time 
as Properties are to be sold or refinanced by Property Owners. Although any 
right-of-first-refusal will be negotiated on an arm's-length basis and any 
right-of-first-refusal will not grant an exclusive right to acquire 
Properties, the existence of the right-of-first-refusal could make it more 
difficult for the Property Owners to solicit third party offers and therefore 
to obtain the best possible purchase price for the Properties. Consequently 
the Contingent Interest earned by the Trust may be reduced. However, the 
Manager intends that any purchase of a Property by its Affiliates pursuant to 
a right-of-first-refusal will be on terms which are reasonable and 
competitive in light of the prevailing market. 

   5. Competition with the Trust from Affiliates of the Manager for the Time 
and Services of Common Officers and Directors. The Trust will not have 
independent management and will rely on the Manager and its Affiliates for 
the day-to-day management of the operations of the Trust. The Manager is 
currently an adviser of a real estate investment trust and it may provide 
services in this or other capacities to affiliated or unaffiliated entities 
in the future. In addition, the officers and/or directors of the Manager and 
its Affiliates are also individual general partners, trustees and/or officers 
or directors of trusts or of corporate general partners which manage 
affiliated publicly held and privately held limited partnerships. 
Accordingly, conflicts of interest may arise in operating more than one 
entity with respect to allocating time between such entities. The officers 
and directors of the Manager and its Affiliates will devote such time to the 
affairs of the Trust and to the other entities in which they are involved as 
they, within their sole discretion exercised in good faith, determine to be 
necessary for the benefit of the Trust and such other entities. See 
"Management." 

   6. Competition by the Trust with other Affiliated Entities for Purchase 
and Sale of Investments. The Manager and its Affiliates (including officers, 
directors and/or partners for 

                                      22 
<PAGE>
 
their own account or that of others) have formed and may in the future form 
other entities, some of which may have the same or similar investment 
objectives as the Trust. Further, officers, directors, employees and 
Affiliates of the Manager may for their own account acquire mortgage bonds or 
tax-exempt securities similar to those acquired by the Trust; provided, 
however, that the Manager shall be obligated to present to the Trust any 
suitable investment opportunity before acquiring it for its own account. 

   Summit Tax Exempt L.P., Summit Tax Exempt L.P. II and Summit Tax Exempt 
L.P. III are affiliated public limited partnerships with similar objectives; 
however, their net proceeds are fully invested and the period for 
reinvestment has passed so there will not be a conflict with the Trust when 
the Trust seeks to acquire First Mortgage Bonds. 

   American Mortgage Investors Trust ("AMIT") is expected to have funds 
available for investment at the same time as the Trust does and is a public 
real estate investment trust with similar investment objectives to the extent 
it seeks to preserve and protect capital and provide distributions from, 
among other things, participating and non-participating mortgage loans. 
Nevertheless, there will not be a conflict between AMIT and the Trust because 
AMIT invests in mortgage loans insured or guaranteed by the federal 
government or federally chartered corporations and the Trust invests in First 
Mortgage Bonds and Tax-Exempt Securities. 

   Various other entities may in the future be formed by the Manager or its 
Affiliates to engage in business which may be competitive with the Trust and 
which may have the same management as the Trust. To the extent that other 
affiliated entities with similar investment objectives have funds available 
for investment at the same time as the Trust, and/or an investment is 
potentially suitable for more than one such entity, conflicts of interest 
will arise as to which entity should acquire the investment. In such 
situations the Manager and its Affiliates will review the investment 
portfolio of each such entity and will make the decision as to which such 
entity will acquire the investment on the basis of such factors as the effect 
of the acquisition on each such entity's portfolio and objectives; the amount 
of funds available and the then length of time such funds have been available 
for investment; and the cash requirements of each such entity. If funds 
should be available to two or more public entities to purchase a given 
investment and the other factors enumerated above have been evaluated and 
deemed equally applicable to each entity, then the Affiliates will acquire 
such investment for the entities on a basis of rotation with the initial 
order of priority determined by the dates of formation of the entities. 

   An Affiliate of Related is currently participating in a private joint 
venture with an unaffiliated party. Although such venture has different 
investment objectives from those of the Trust, it will among other things 
invest in tax-exempt mortgage bonds. The joint venture's primary objective is 
to obtain capital appreciation principally through direct investment in 
properties which are subject to tax-exempt bond financing and, in connection 
with such equity investments, to purchase the associated mortgage bonds which 
it will seek to restructure and resell. The joint venture's investment 
strategy and policies will also differ significantly from those of the Trust. 
Unlike the Trust, it expects to acquire primarily subordinated interests in 
mortgage bonds which are currently in default, may actively manage or oversee 
the management of the underlying property in which it expects to hold an 
equity interest, will not acquire mortgage bonds on to be constructed 
property and does not seek tax-exempt income (although it may receive such 
income). To the extent that affiliated entities with different investment 
objectives than the Trust (such as the private joint venture) have funds 
available for investment and, despite such differences, an investment would 
be suitable for both the Trust and such entities, the same types of factors 
as those described above with respect to programs having similar investment 
objectives will be considered in connection with the allocation of such 
investment. 

   There may be conflicts of interest on the part of the Manager or its 
Affiliates between the Trust and any other affiliated entities which have the 
same investment objectives or types of investments at such time as the Trust 
attempts to sell a mortgage bond, as well as in other circumstances. 

   7. Lack of Separate Representation. The Trust, the Manager and the Dealer 
Manager are not represented by separate counsel. The attorneys for the Trust 
and various experts who provide services to the Trust also perform services 
for the Manager, the Sponsor and its Affiliates, but do not represent 
Shareholders. It is anticipated that such multiple representation will 
continue in the future. However, should a dispute arise between the Trust and 
the Manager, the Manager will cause the Trust to retain separate counsel for 
such matters. Should there be a necessity in the future to negotiate or 
prepare contracts and agreements between the Trust and the 

                                      23 
<PAGE>
 

Manager for services other than those existing or contemplated on the date of 
this Prospectus, such agreements must comply with Paragraph 9.1 of the Trust 
Agreement which requires, among other things, that the fee be competitive, 
that it be disclosed to Shareholders and that it be embodied in a written 
contract. Any such future contracts and agreements will provide that they may 
be terminated at the option of the Trust upon sixty days' notice without 
penalty to the Trust. 


   8. Tax Matters Partner. Pursuant to the Trust Agreement, the Manager will 
be the "tax matters partner" and, as a result, may make various 
determinations which are binding on all of the Shareholders. See "Material 
Federal Income Tax Consequences--Audit of Tax Returns." The Manager may serve 
as the "tax matters partner" with respect to other entities which are formed 
in the future. It is possible that issues could arise on which the Manager or 
its Affiliates, or the partners of some of such other entities to be formed 
in the future, might benefit from the Manager taking positions as "tax 
matters partner" that are not in the best interests of the Shareholders. 
Because the impact of such determinations on the Manager and its Affiliates 
may be substantially different in certain circumstances from the impact on 
the Shareholders, the Manager may be subject to a conflict of interest in 
acting as the "tax matters partner." 

   9. Organizational Diagram. The following diagram shows the relationship of 
the Trust with the Manager and various of its Affiliates which perform 
services for the Trust. 

                               [GRAPHIC]
              [DIAGRAM SHOWING THE RELATIONSHIPS OF THE TRUST]

(1) Related Mortgage Corporation may perform services in connection with the 
    servicing of Mortgage Loans for which it will receive a Loan Servicing 
    Fee. 

(2) Stephen M. Ross through his interests in other entities controls the 
    corporate general partner of The Related Companies, L.P. and holds a 
    significant limited partnership interest, which interests in the 
    aggregate total 56.8%. 

(3) The Related Companies, L.P. owns 100% of the majority partner of Related 
    Capital Company, and through such affiliate owns 67.2% of Related Capital 
    Company, the Sponsor of this offering. 

                                      24 
<PAGE>
 
_______________________________________________________________________________
FIDUCIARY RESPONSIBILITY 
_______________________________________________________________________________

   The Manager is accountable to the Trust as a fiduciary and consequently is 
under a fiduciary duty to exercise good faith and act with integrity in 
handling Trust affairs in the best interests of the Trust. Although the Trust 
Agreement permits the Manager and its Affiliates to participate in other 
business ventures, including mortgage bond and tax-exempt securities 
ventures, for their own accounts, the Manager is required to act at all times 
in a manner consistent with its fiduciary duty to the Trust. 

   Under the Delaware Business Trust Act, a beneficiary of a trust may bring 
a legal action (1) on behalf of himself and all other similarly situated 
beneficiaries (a class action) to recover damages for a breach by a trustee 
of its fiduciary duty or (2) on behalf of a business trust (a trust 
derivative action) to recover damages from third parties in the trust's favor 
if the trustees with authority to do so have refused to bring the action or 
if an effort to cause those trustees to bring an action is not likely to 
succeed. In order to bring a derivative action, the beneficiary must (a) be a 
beneficial owner at the time of bringing the action and (b) either: (i) have 
been a beneficial owner at the time of the transaction of which he complains 
or (ii) have had his status as beneficiary devolved upon him by operation of 
law or pursuant to the terms of the governing instrument of the business 
trust from a person who was a beneficiary at the time of the transaction. In 
addition, in a derivative action, the complaint shall set forth with 
particularity the effort, if any, of the plaintiff to secure initiation of 
the action by the trustees, or the reasons for not making the effort. Since 
the foregoing summary involves a rapidly developing and changing area of the 
law, Shareholders who have questions concerning the duties of the Manager 
should consult with their own counsel. 

   The Trust Agreement provides that the Trust shall indemnify the Manager 
and its Affiliates for any loss arising out of any of their acts or omissions 
in connection with the business of the Trust, provided that (i) the Manager 
must have determined, in good faith, that such course of conduct was in the 
best interests of the Trust and did not constitute negligence or misconduct 
by the Manager or its Affiliates; (ii) such conduct was within the scope of 
authority of the Manager; and (iii) any such indemnification shall be 
recoverable only from the assets of the Trust and not from the assets of the 
Shareholders. Notwithstanding the foregoing, the Manager or its Affiliates 
shall not be indemnified for any liability, loss or damage incurred by the 
Manager or its Affiliates in connection with any claim or settlement 
involving allegations that federal or state securities laws were violated by 
the Manager or its Affiliates unless: (a) the Manager or its Affiliates 
seeking indemnification are successful in defending such action on the merits 
of each count involving securities law violations; or (b) such claims have 
been dismissed with prejudice on the merits by a court of competent 
jurisdiction; or (c) a court of competent jurisdiction approves a settlement 
of the claims against the Manager or its Affiliates seeking indemnification 
involving securities law violations and finds that indemnification of the 
settlement and related costs should be made; or (d) indemnification is 
specifically approved by a court of competent jurisdiction in each such case. 
As a result, a purchaser of Shares offered hereby may be entitled to a more 
limited right of action than he would otherwise have received absent the 
limitation in the Trust Agreement. A successful claim for such 
indemnification could deplete the Trust's assets by the amount paid. 

   In the opinion of the Securities and Exchange Commission, indemnification 
for liabilities arising under the Securities Act of 1933, as set forth in the 
Trust Agreement, is against public policy as expressed in such Act and is 
therefore unenforceable. 

   The Trust Agreement provides that the Manager and its Affiliates may 
engage in or possess an interest in any other business or venture of every 
nature and description, independently or with or for the account of others, 
including, but not limited to, investments in revenue bonds or mortgages of 
any type or instruments backed by or representing a participation interest in 
revenue bonds or mortgages, the ownership, financing, leasing, operation, 
management, brokerage and development of real property, and investments in 
Tax-Exempt Securities. Neither the Trust nor any Shareholder will have any 
rights in or to such other ventures or activities or to the income or 
proceeds derived therefrom; however, the Manager is not relieved from its 
fiduciary duty and is required to present to the Trust any suitable 
investment before acquiring it for its personal account. See Paragraph 18 of 
the Trust Agreement and "Conflicts of Interest--Competition by the Trust with 
Other Affiliated Entities for Purchase and Sale of Investments." The 
foregoing provisions may relieve the Manager from the common law fiduciary 
duty, to which it may otherwise be subject, to refrain from competing on its 
own behalf or on behalf of its Affiliates with the Trust for investment 
opportunities. 

                                      25 
<PAGE>
_______________________________________________________________________________
PRIOR PERFORMANCE SUMMARY 
_______________________________________________________________________________

   The information in this section should not be considered as indicative of 
possible capitalization or operations of the Trust, because many of the 
programs described herein have different structures from the Trust, and only 
three of the five programs which have closed with investment objectives 
similar to those of the Trust have invested in tax-exempt mortgage bonds. The 
inclusion of this information in the Prospectus does not imply or indicate 
that the Trust will make comparable investments and does not imply or 
indicate that purchasers of the Shares will experience returns comparable to 
those experienced by investors in the entities described herein. 

General 

   Affiliates of Related have, since 1972, sponsored numerous programs which
invest directly or indirectly in real estate. During the period from January 1,
1984 to December 31, 1993, such Affiliates have sponsored a total of 54
programs: six publicly offered financing programs, twelve publicly offered
programs which invest directly in real estate and 36 privately offered programs
which invest directly in real estate.

Summary of Public Financing Programs 

   As of December 31, 1993, the six publicly offered public financing programs
sponsored by Affiliates of Related have raised in the aggregate approximately
$551,955,539 from approximately 31,888 investors. These programs have acquired
32 first mortgage bonds secured by first mortgage loans in the principal amount
of $350,950,000 and 11 coinsured or insured Mortgages in the principal amount of
$93,975,500. The underlying 42 properties (two of the public programs each
purchased a portion of an issuance of first mortgage bonds on a single
residential property) are located in four geographic regions of the United
States: 21 are located in the south, one in the northeast, ten in the midwest,
and ten in the west. All of the underlying properties are residential
multifamily apartment complexes. Based on the aggregate principal amount, 29% of
the properties were existing and 71% were under construction or to be
constructed at the time of acquisition. Certain of the publicly offered public
financing programs have experienced adverse developments. See "Public Financing
Programs" below.

Summary of Public Real Estate Limited Partnerships 

   During the ten-year period ended December 31, 1993, the twelve publicly
offered real estate limited partnerships sponsored by Affiliates of Related have
raised in the aggregate approximately $816,084,855 from approximately 58,729
investors. These programs have acquired directly or purchased interests in
limited partnerships which own a total of 325 properties with an aggregate
investment of $1,747,369,070. These properties are located in seven geographic
regions of the United States and the Commonwealth of Puerto Rico. One hundred
ten are located in the south and southeast, 88 in the northeast, 15 in the
southwest, 35 in the west, 67 in the midwest, and ten in the Commonwealth of
Puerto Rico. None of the properties included in such figures has been sold. Of
the properties acquired, 311 are residential and 14 are commercial. Based on
aggregate purchase price, 45% of the properties were existing and 55% were under
construction or to be constructed at the time of acquisition. Certain of the
publicly offered real estate limited partnerships have experienced adverse
developments. See "Public Real Estate Limited Partnerships" below.

Summary of Private Real Estate Limited Partnerships 

   As of December 31, 1993, Affiliates of Related have raised in the aggregate
approximately $139,200,391 from approximately 1,504 investors in 23 privately
offered real estate limited partnerships. These programs have purchased or have
acquired interests in 31 properties which have an aggregate purchase price of
$478,418,136. These properties are located in four geographic regions of the
United States. Nine are located in the south and southeast, 14 in the northeast,
four in the midwest and four in the west. One of the properties included in such
figures has been sold. Of the properties acquired, 78% are residential and 22%
are shopping centers. Based on aggregate purchase price, 55% of the properties
were existing and 45% were newly constructed or under construction at the time
of acquisition. All of the private real estate limited partnerships are
continuing to meet their investment objectives of providing tax losses to their
investors. It should be noted, however, that five of the prior private real
estate limited partnerships are experiencing operating deficits. Operating
deficits at four of the partnerships are being funded by an affiliate of Related
and the remaining partnership by a third party general partner who

                                      26 
<PAGE>
 
is not affiliated with Related. Four of the five programs experiencing 
operating deficits were formed to invest in low-income housing and in 
general are expected to experience such deficits as part of the operating 
pattern of such properties. 

   As of December 31, 1993, Affiliates of Related have raised in the 
aggregate approximately $186,302,494 from approximately 184 investors in 13 
privately offered real estate limited partnerships formed to invest in local 
limited partnerships owning apartment complexes that are eligible for the 
low-income housing tax credit. These programs have purchased or have acquired 
interests in 21 properties which have an aggregate purchase price of 
$316,504,419. These properties are located in four geographic regions of the 
United States. Ten are located in the south and southeast, five in the east, 
two in the midwest and four in the west. Based on aggregate purchase price, 
53% of the properties were existing and 47% were newly constructed or under 
construction at the time of acquisition. 

Comparison of Investment Objectives 

   Although none of the prior programs sponsored by Affiliates of Related was
structured as a Delaware business trust, the investment objectives of all six of
the public financing programs are similar to those of the Trust. Three public
financing programs were formed to invest in a portfolio of tax-exempt
participating first mortgage bonds issued by various state or local governments
or their agencies or authorities. The investment objectives of these three
programs are similar to those of the Trust in that they invest in participating
first mortgage bonds, primarily secured by first mortgage loans on multifamily
residential apartments, and because such programs are providing distributions
that are exempt from federal income taxation they were not offered to tax-exempt
investors. All of the public financing programs sponsored by Affiliates of
Related seek to provide quarterly distributions from adjusted cash from
operations and to provide additional distributions arising from participations
in the cash flow of and the sale or refinancing proceeds of an underlying
property. The other three public financing programs were formed to invest
primarily in insured or guaranteed mortgage investments principally with respect
to multifamily residential rental properties. The investment objectives of the
other public and private real estate limited partnerships are not similar to
those of the Trust in that they invest directly or indirectly in residential or
commercial real estate.

Public Financing Programs 

   Summit Tax Exempt Bond Fund, L.P. ("Summit Tax I"), Summit Tax Exempt L.P. II
("Summit Tax II") and Summit Tax Exempt L.P. III ("Summit Tax III") comprise a
series of public financing programs, each formed to invest in a portfolio of
tax-exempt participating first mortgage bonds issued by various state or local
governments, their agencies or authorities.

   The Summit Tax I bonds are secured by first mortgage loans on multifamily 
residential apartments developed by third party developers. The Summit Tax II 
and Summit Tax III bonds are secured by first mortgage loans on multifamily 
residential apartments or retirement community projects developed by third 
party developers or by Affiliates of the Manager. 

   Summit Tax I commenced its offering on February 19, 1986 and, as of its 
final closing on March 20, 1986, had raised approximately $158,125,000 from 
approximately 7,400 investors. Summit Tax I has purchased eleven first 
mortgage bonds in the aggregate principal amount of $134,375,000 secured by 
first mortgage loans on apartment complexes located in California (2), 
Florida (1), Georgia (1), Minnesota (1), Missouri (2), Pennsylvania (1), 
South Carolina (2) and Texas (1). 

   For certain properties collateralizing first mortgage bonds (The Mansion, 
High Pointe Club, Greenway Manor, Cedar Creek, Clarendon Hills, Martin's 
Creek and East Ridge) the original owners of the underlying properties were 
replaced as a result of Summit Tax I exercising its protective rights. 

   Currently only three of these properties (High Pointe Club, Cedar Creek 
and Greenway Manor) are still held by an affiliate of the general partner of 
Summit Tax I and buyers are being sought for these properties. Reduced rates 
of interest are currently being paid to Summit Tax I by these properties. In 
addition, High Pointe Club obtained additional financing for construction 
costs overruns in the amount of $3,250,000 in the form of a first mortgage 
bond. Available cash flow from this property is first applied to satisfy 
interest due on the additional financing. Of the four properties sold 
subsequently to third parties (The Mansion, Clarendon Hills, Martin's Creek 
and East Ridge), three of such properties (Clarendon Hills, Martin's Creek, 
and East Ridge) have experienced loan modifications, currently calling for 
minimum debt service payments of 5.52%, 7.0% and 7.0%, 

                                      27 
<PAGE>
 
respectively. These properties are currently paying approximately 5.52%, 7.0% 
and 7.19%. The Mansion is currently paying approximately 5.23%. 

   Three other properties (North Glen, Thomas Lake and Sunset Terrace) are in 
soft markets and are not generating sufficient revenues to pay the original 
stated debt service and forbearance agreements have been reached with the 
respective developers to initially defer temporarily up to 2.5% annually of 
the base rate. These deferrals are scheduled to decrease in annual increments 
through 1996, and are expected to be repaid from future available cash flow 
or from sale/refinancing proceeds. Currently these properties are paying 
interest at annual rates of approximately 6%, 7.5%, and 7.25%, respectively. 
In addition, the property (Cypress Run) securing the first mortgage bond 
which represents approximately 11.1% of the partnership's total assets, is in 
arrears on its 1992 and 1993 real estate taxes. Summit Tax I initiated steps 
to enforce its rights and remedies on the property. The developer, in 
response to the partnership's action has filed a voluntary petition for 
relief under Chapter 11. Summit Tax I anticipates that during these 
proceedings monthly interest income from the property will be reduced. 

   A provision for impairment on two first mortgage bonds (High Pointe Club 
and Greenway Manor) was recorded during the year ended December 31, 1993. 
This valuation allowance represents 1.4% of the original aggregate principal 
amount invested in first mortgage bonds by Summit Tax I. This provision was 
taken since the properties underlying these two mortgage bonds are generating 
lower than expected rentals and the capitalized estimated future income 
streams to Summit Tax I from these investments are below their carrying cost. 
This allowance reduced income. Summit Tax I cannot presently determine the 
effects of this allowance with respect to investors' ability to receive back 
all of their invested capital. Summit Tax I has invested in eleven first 
mortgage bonds of which all have provided for participation features in the 
sale or refinancing proceeds of such first mortgage bonds. The actual amount 
of the liquidation proceeds depends upon the value of the first mortgage 
bonds and their participations at that time. 

   Since inception, cash distributions have been funded from revenues, 
working capital reserves, uninvested proceeds applied to working capital 
reserves, deferrals and a loan from an affiliate of a general partner. 
Distributions are currently being funded exclusively from revenues. 

   Summit Tax II commenced its public offering on July 7, 1986 and, as of its 
final closing on May 7, 1987, had raised approximately $183,032,000 from 
approximately 10,250 investors. Summit Tax II has purchased 16 first mortgage 
bonds in the aggregate principal amount of $162,125,000 secured by first 
mortgage loans on apartment complexes located in California (2), Florida (3), 
Georgia (1), Iowa (1), Minnesota (2), Missouri (2), South Carolina (1), 
Tennessee (1), and Washington (3) (including $2,500,000 of a $9,700,000 first 
mortgage bond issue in which Summit Tax III had acquired the remaining 
$7,200,000). 

   There are 16 existing properties securing first mortgage bonds and all 
properties have reached stabilized occupancies. Three properties securing 
first mortgage bonds (The Lakes, Pelican Cove and Bay Club) are leased at 
rental rates which are lower than necessary to pay the stated debt service on 
the bonds and Summit Tax II has exercised its protective rights and had the 
developers of such properties replaced. One of these properties (Bay Club) 
was sold to a third party and the loan agreement related to such property has 
been modified calling for minimum debt service payment rate of 7.0% per annum 
with the property currently paying 8.2% over the past year. Two of these 
properties (Pelican Cove and The Lakes) are sending interest payments to 
Summit Tax II based on cash flow generated from operations currently at 6.4% 
and 4.87%. The minimum interest rate on six other bonds was modified (Shannon 
Lakes, Bristol Village, Players Club, Suntree, Newport Village and Sunset 
Downs), initially deferring up to 2% of the base rate temporarily. Such 
annual deferrals are scheduled to decrease in annual increments through 1996. 
Such deferrals are expected to be repaid from future cash flows or 
sale/refinancing proceeds. 

   A provision for impairment on one first mortgage bond (The Lakes) was 
recorded during the year ended December 31, 1993. This valuation allowance 
represents .6% of the original aggregate principal amount invested in first 
mortgage bonds by Summit Tax II. This provision was taken since the property 
underlying this mortgage bond is generating lower than expected rentals and 
the capitalized estimated future income stream to Summit Tax II from this 
investment is below its carrying cost. This allowance reduced income. Summit 
Tax II cannot presently determine the effects of this allowance on its 
investors' ability to receive back all of their invested capital. Summit Tax 
II has invested in 16 first mortgage bonds of which all have provided for 
participation 

                                      28 
<PAGE>
 
features in the sale or refinancing proceeds of such first mortgage bonds. 
The actual amount of the liquidation proceeds depends upon the value of the 
first mortgage bonds and their participations at that time. 

   Since inception, cash distributions have been funded from revenues, 
working capital reserves and uninvested proceeds applied to working capital 
reserves. Distributions are currently being funded exclusively from revenues. 

   Summit Tax III commenced its public offering on June 10, 1987 and, as of 
its final closing on August 12, 1988, had raised approximately $61,633,000 
from approximately 3,220 investors. Summit Tax III has purchased five first 
mortgage bonds in the aggregate principal amount of $52,450,000 secured by 
first mortgage loans on apartment complexes located in California (2), 
Florida (1) and Georgia (2) (including $7,200,000 of a $9,700,000 first 
mortgage bond issue in which Summit Tax II had acquired the remaining 
$2,500,000). Due to soft markets, modification agreements have been reached 
with developers of four of the properties. These agreements call for a 
temporary deferral of up to 2% of the original base interest rate and 
scheduled return to the original base rate in 1995 and 1996. Such deferrals 
are expected to be repaid from future cash flows or sale/refinancing 
proceeds. In addition, due to a soft market, an agreement has been reached 
with the developer of one property calling for interest payments equating to 
cash flow from the property. These payments currently equate to approximately 
a 5.7% rate. A provision for impairment on one first mortgage bond (Orchard 
Mill) was recorded during the year ended December 31, 1992. This valuation 
allowance represents 8.6% of the original aggregate principal amount invested 
in first mortgage bonds by Summit Tax III. This provision was taken since the 
property underlying this mortgage bond is generating lower than expected 
rentals and the capitalized estimated future income stream to Summit Tax III 
from this investment is below its carrying cost. This allowance reduced 
income in 1992. Such valuation allowance is unchanged for the year ended 
December 31, 1993. Summit Tax III cannot presently determine the effects of 
this allowance on its investors' ability to receive back all of their 
invested capital. Summit Tax III has invested in five first mortgage bonds of 
which all have provided for participation features in the sale or refinancing 
proceeds of such first mortgage bonds. The actual amount of the liquidation 
proceeds depends upon the value of the first mortgage bonds and their 
participations at that time. All of the properties are fully constructed and 
have reached stabilized occupancy. Since inception, cash distributions have 
been funded from revenues, working capital reserves and uninvested proceeds 
applied to working capital reserves. Distributions are currently being funded 
exclusively from revenues. 

   Eagle Insured L.P. ("Eagle") was formed to invest primarily in coinsured 
mortgage investments, and additionally in uninsured equity loans not to 
exceed 10% of the total loans. Eagle has originated or acquired interests in 
first mortgage construction and permanent loans, and financed or refinanced 
multifamily residential rental properties and retirement communities that 
have been or will be developed or substantially rehabilitated. Eagle 
commenced its offering on December 11, 1987 and, as of its final closing on 
June 16, 1989, had raised approximately $52,822,000 from approximately 4,600 
investors. Eagle has purchased four coinsured Mortgages in the aggregate 
principal amount of $46,608,000 on properties located in Florida (2), Georgia 
(1) and North Carolina (1). 

   The existing properties financed by the first mortgage loans have reached 
stabilized occupancy. With respect to the Cross Creek Apartments in 
Charlotte, North Carolina (aggregate commitment of $19,278,000), the 
principals of the mortgagor have assigned all rights and property interest to 
Cross Creek of Columbia Inc. due to the inability to complete construction 
and lease up. On August 15, 1990 Eagle closed on an unsecured working capital 
line of credit for up to $4,000,000 from an unaffiliated lender to, among 
other purposes, make a loan to the replacement developer of Cross Creek to 
pay for costs incurred to complete construction and fund operating deficits. 
Eagle has drawn down $3,060,000 on this loan and has repaid approximately 
$222,000 of principal as of December 31, 1993. On January 31, 1994 the owner 
of one of the properties securing a first mortgage loan held by Eagle, Tivoli 
Lakes, sold its interest to an unaffiliated third party. The proceeds of the 
sale were used by the seller to fully repay its outstanding first mortgage 
loan of $13,510,000 and to repay the original equity loan amount of 
$1,523,000 as well as pay prepayment penalties, interest and other fees 
totaling $453,000. On February 7, 1994 Eagle used a portion of the repayment 
proceeds to repay the outstanding balance of $2,838,000 of its working 
capital line of credit. Cross Creek of Columbia Inc. continues to be liable 
to the Partnership for the full $3,000,000 and interest thereon. Since 
inception, cash distributions have been funded from revenues, working capital 
reserves, uninvested 

                                      29 
<PAGE>
 
proceeds applied to working capital reserves and net proceeds from the 
repayment of one of the loans. All distributions for the last eleven quarters 
have been funded exclusively from revenues and repayment proceeds. 

   Capital Mortgage Plus L.P. ("Capital") was formed primarily to invest in 
federally coinsured, insured or guaranteed mortgage investments, and 
additionally in uninsured equity loans not to exceed 10% of the total loans. 
Capital primarily has originated or acquired interests in first mortgage 
construction and permanent loans. The mortgages finance or refinance 
multifamily residential properties and retirement communities that have been 
or will be developed. Capital commenced its offering on May 10, 1989 and as 
of its final closing on May 23, 1991, Capital had raised $36,733,000 from 
approximately 3,550 investors. Capital has invested in five insured mortgage 
investments of which two are mortgages coinsured by the Federal Housing 
Administration in the aggregate principal amount of $14,399,500 and three are 
fully insured mortgages and equity loans in the aggregate principal amount of 
$14,821,500, for a combined aggregate principal amount of $29,221,000 on 
multi-family residential rental properties located in Alabama (2), Iowa, 
Kansas and Oregon. Four properties are complete and have reached stabilized 
occupancy and one is under construction. Quarterly distributions have been 
funded from revenues and uninvested proceeds applied to working capital 
reserves which represent a return of capital. 

   American Mortgage Investors Trust ("AMIT") was formed to invest primarily 
in federally insured or guaranteed mortgage investments. In addition, up to 
7% of AMIT's net proceeds may be comprised of uninsured loans made directly 
to the developers or sponsors or principals of the owner of the developments. 
AMIT commenced its offering on March 29, 1993 and as of December 31, 1993, 
AMIT had raised $59,610,539 (including volume discounts of $25,000) from 
approximately 2,866 investors. As of December 31, 1993, AMIT had invested in 
two insured mortgage investments in the aggregate principal amount of 
$16,150,000 on multifamily residential rental properties located in Texas. 
In connection with each of the investments, AMIT made uninsured loans in the 
aggregate principal amount of $1,996,500. The properties are complete and 
have reached stabilized occupancy. In addition, AMIT has purchased a Fannie 
Mae Mortgage REMIC Pass-Thru Certificate TR 1992-17 Class G having a 
principal face value of $10,000,000, of which $5,000,000 was deemed to be a 
permanent investment. As of December 31, 1993, AMIT had sold $203,233 of its 
$5,000,000 permanent investment portfolio. Quarterly distributions are being 
funded from revenues and disposition proceeds which represent a return of 
capital. 

Public Real Estate Limited Partnerships 

   The business of nine of the public real estate limited partnerships is to
invest, as a limited partner, in other limited partnerships which own or lease
and operate existing multifamily rental housing projects that are financed
and/or operated with assistance from federal or state governments or agencies or
through the issuance of tax-exempt bonds.

   Shearson + Related Housing Properties Limited Partnership ("Shearson + 
Related"), as of its final closing on May 31, 1984, had raised $50,190,000 
from approximately 3,900 investors. Shearson + Related has invested in 44 
local limited partnerships which own one or more existing apartment 
complexes. Such apartment complexes are located in Alabama (5), Arizona (1), 
Arkansas (3), California (5), Colorado (1), Louisiana (1), Maine (1), 
Massachusetts (1), Michigan (10), Mississippi (2), Missouri (1), New 
Hampshire (1), New Mexico (1), Oklahoma (4), South Carolina (1), Tennessee 
(1), Texas (5) and Vermont (1). In connection with its investment in the 44 
local limited partnerships, Shearson + Related made cash payments aggregating 
$35,686,296 and issued purchase money notes in the aggregate amount of 
$61,092,115. The 45 apartment complexes owned by the local limited 
partnerships were subject to outstanding mortgage indebtedness aggregating 
$89,288,325 at the time of the public partnership's investment for a total 
aggregate purchase price of $186,066,736. 

   Two subsidiary partnerships are in default of their original mortgage 
agreements, but they are in compliance with the terms of their respective 
provisional workout agreements. The United States Department of Housing and 
Urban Development ("HUD") has assigned an agent to act as manager of one of 
the subsidiary partnerships, and the subsidiary partnership has commenced 
litigation against the former general partner for violation of the 
partnership agreement. 

   Hutton Advantaged Properties Limited Partnership ("HAP I"), as of its 
final closing on March 4, 1985, had raised $60,370,000 from approximately 
4,400 investors. HAP I has purchased interests in 61 local limited 
partnerships which each own one existing apartment complex. Such apartment 
complexes are located in Alabama (15), Arkansas (8), Cali- 

                                      30 
<PAGE>
 
fornia (2), Colorado (2), Florida (1), Georgia (3), Indiana (3), Kentucky 
(1), Massachusetts (3), Michigan (9), Missouri (1), North Carolina (2), 
Oregon (2), South Carolina (1), Texas (6), Virginia (1) and Washington (1). 
In connection with its investment in the 61 local limited partnerships, HAP I 
made cash payments aggregating $105,924,226 and issued 9-12% purchase money 
notes in the aggregate principal amount of $19,798,691. The 61 apartment 
complexes owned by the local limited partnerships were subject to outstanding 
mortgage indebtedness aggregating $112,165,970 at the time of the public 
limited partnership's investment for a total aggregate purchase price of 
$237,888,887. 

   Two subsidiary partnerships have not made mortgage payments on the 
wraparound purchase notes since 1988. One partnership's original workout 
agreement with HUD expired on March 31, 1992 and a formal extension of such 
workout has not yet been approved by HUD. However, payments on the loan are 
being made in accordance with the proposed workout extension and a formal 
agreement is expected to be finalized and approved in the near future. The 
other subsidiary partnership is in technical default on the wraparound 
purchase notes, but HUD has agreed to allow the mortgagor to remain in 
possession of the property pending a formal loan modification. A provisional 
workout agreement has been signed with HUD. 

   HAP I experienced cash operating deficits in fiscal years 1987, 1988 and 
1990 from local partnerships in which it has invested. Such operating 
deficits aggregated approximately $600,000, $653,000 and $390,000, 
respectively. These deficits were funded from the following sources: (i) 53% 
from operating deficit loans made by the local developer general partners 
(who are not Affiliates of HAP I's General Partners) pursuant to terms agreed 
to at the time that the partnership acquired its interest in these assets, 
(ii) 32% from non-interest bearing loans made by HAP I from working capital 
reserves, and (iii) 15% from partnership residual receipts used for major 
capital improvements at one property. HAP I has informed the Sponsor that it 
believes that these deficits were due to local housing market conditions. 

   Hutton Advantaged Properties II Limited Partnership ("HAP II"), as of its 
final closing on February 14, 1986, had raised $35,750,000 from approximately 
2,400 investors. HAP II has invested in twelve local limited partnerships, 
each owning one apartment complex. Such apartment complexes are located in 
California (2), Florida (3), Kansas (2), Oklahoma (1), Texas (2) and Virginia 
(2). In connection with its investment in the 12 local limited partnerships, 
HAP II made cash payments aggregating $16,616,439, issued promissory notes in 
the aggregate amount of $1,020,000 and assumed mortgage indebtedness of 
approximately $119,950,500 for a total aggregate purchase price of 
$137,586,939. 

   HAP II is continuing to meet its investment objective of providing tax 
losses to investors; however, in order to improve the potential for cash 
distributions, HAP II has embarked on a program of refinancing mortgage 
indebtedness encumbering its investments that were generally incurred in 
periods of high interest rates. Of HAP II's 12 properties, six have been 
refinanced and one other is expected to require refinancing. In order to keep 
in place the tax-exempt bonds underlying the property's financing, one local 
partnership in which HAP II invested has filed for protection from its 
creditors under Chapter 11 of the Bankruptcy Code following the merger or 
assumption of supervisory powers with respect to the co-participants of the 
loan by Federal Saving and Loan Insurance Corporation. Subsequently, the 
local general partner of such partnership sought approval of a plan of 
reorganization; such plan has since been approved and the local partnership 
has emerged from Chapter 11. In connection with the refinancing of the other 
such property, HAP II has ceased making full debt service on the mortgages 
covering such property. HAP II anticipates recasting the unpaid interest as 
principal as part of the restructuring; however, if no agreement can be 
reached with the lender, a foreclosure could occur with respect to such 
property. An affiliate of the general partner has advanced approximately 
$800,000 to HAP II and HAP II anticipates that it will need additional cash 
to meet existing obligations. This cash is expected to be available from cash 
flow from local partnerships or in the form of a loan from one or more 
financial institutions. 

   HAP II experienced cash operating deficits in fiscal years 1987, 1988 and 
1989 from local partnerships in which it has invested. Such operating 
deficits aggregated approximately $1,086,000, $3,000,000 and $800,000, 
respectively. These deficits were funded from the following sources: (i) 84% 
from operating deficit loans made by the local developer general partners 
(who are not affiliates of HAP II's general partners) pursuant to terms 
agreed to at the time that the partnership acquired its interests in these 
assets and (ii) 16% 

                                      31 
<PAGE>
 
from non-interest bearing loans made by an affiliate of HAP II as a result of 
a lender's refinancing requirement on a mortgage encumbering one of the 
properties. HAP II has informed the Sponsor that it believes that these 
deficits were the result of normal contingencies in the context of the 
properties that were newly constructed at the time of acquisition, and that 
the obligation of the local developer general partners to make operating 
deficit loans was designed to respond to such contingencies. 

   Liberty Tax Credit Plus L.P. ("Liberty I"), Liberty Tax Credit Plus II 
L.P. ("Liberty II"), Liberty Tax Credit Plus III L.P. ("Liberty III"), 
Freedom Tax Credit Plus Program ("Freedom"), Independence Tax Credit Plus 
Program ("Independence") and Independence Tax Credit Plus L.P. II 
("Independence II") are six programs in a series of public real estate 
programs formed to invest in local limited partnerships owning leveraged 
apartment complexes that are eligible for the low-income housing tax credit 
enacted in the Tax Reform Act of 1986, and to a lesser extent, the historic 
rehabilitation tax credit. 

   Liberty I commenced its offering on November 20, 1987 and, as of its final 
closing on April 4, 1988, had raised $79,939,500 from approximately 5,500 
investors. Liberty I has invested in 31 local limited partnerships which each 
owns one or more apartment complexes located in California (1), Colorado (1), 
Florida (4), Georgia (1), Illinois (1), Maryland (1), Missouri (3), New 
Jersey (3), New York (6), Ohio (1), Oklahoma (2), Oregon (2), Pennsylvania 
(3), Wisconsin (1) and Puerto Rico (1). In connection with such investments, 
Liberty I made cash payments aggregating $67,357,713 and assumed outstanding 
mortgage indebtedness aggregating $157,679,772 at the time of the public 
partnership's investment for a total aggregate purchase price of 
$225,037,485. 

   Of the properties acquired by Liberty I, approximately 47% were 
development stage complexes and approximately 38% were existing complexes, 
all of which were eligible for low-income housing tax credits. In addition, 
approximately 15% were eligible for both low-income housing and historic 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. 

   One property is experiencing high vacancy rates. The subsidiary 
partnership has ceased meeting the monthly operating deficits and the debt 
service is not being paid currently. The local general partner was replaced 
in July 1993. 

   Liberty II commenced its offering on July 20, 1988 and, as of its final 
closing on December 27, 1988, had raised $115,917,500 from 8,400 investors. 
Liberty II has invested in 27 local limited partnerships, each of which owns 
one or more apartment complexes in Florida (2), Illinois (2), Kansas (1), 
Louisiana (1), Maryland (2), Missouri (4), New York (9), Rhode Island (2), 
Wisconsin (1) and Puerto Rico (3). Liberty II made cash payments aggregating 
$97,203,758 and assumed outstanding mortgage indebtedness aggregating 
$107,468,435 at the time of the public partnership's investment for a total 
aggregate purchase price of $204,672,193. 

   Of the properties acquired by Liberty II, approximately 75% were 
development stage complexes and approximately 6% were existing complexes, all 
of which were eligible for low-income housing tax credits. In addition, 
approximately 19% were eligible for both low-income housing and historic 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. 

   Liberty III commenced its offering on February 21, 1989 and as of its 
final closing on March 30, 1990 had raised $139,101,500 from approximately 
9,100 investors. Liberty III has invested in 60 local limited partnerships, 
each of which owns one or more apartment complexes in Alabama (3), Arkansas 
(1), Delaware (1), Florida (5), Kansas (2), Louisiana (2), Michigan (3), 
Mississippi (2), Missouri (1), New Jersey (1), New York (10), Ohio (3), 
Oregon (2), Pennsylvania (12), Rhode Island (1), South Carolina (1), 
Tennessee (6), Utah (1) and Puerto Rico (3). In connection with such 
investments, Liberty III made cash payments aggregating $108,491,367 and 
assumed outstanding mortgage indebtedness aggregating $209,183,748 at the 
time of the public partnership's investment for a total aggregate purchase 
price of $317,675,115. Of the properties acquired by Liberty III, 
approximately 71% were development stage complexes and approximately 9% were 
existing complexes, all of which were eligible for low-income housing tax 
credits. In addition, approximately 20% were eligible for both low-income 
housing and historic rehabilitation tax credits, based on aggregate purchase 
price at the time of acquisition. 

   Freedom commenced its offering on February 9, 1990 and, as of its final 
closing on August 8, 1991, had raised approximately $72,896,000 from 
approximately 4,780 investors. Freedom has invested in 43 local limited 
partnerships, each of which owns one apartment complex in Alabama (9), 
California (2), Florida (2), Georgia (1), Kentucky 

                                      32 
<PAGE>
 
(1), Louisiana (1), Mississippi (4), New York (7), New Jersey (1), North 
Carolina (2), Ohio (2), Oklahoma (1), Pennsylvania (4), South Carolina (1), 
Tennessee (1), Utah (3) and Wisconsin (1). In connection with such 
investments Freedom made cash payments aggregating $64,774,889 and assumed 
outstanding construction loan and mortgage indebtedness aggregating 
$75,058,771 at the time of the public partnership's investment for a total 
aggregate purchase price of $139,833,660. All of the properties acquired by 
Freedom to date are development stage complexes eligible for low-income 
housing tax credits. 

   Independence commenced its offering on July 1, 1991 and as of its final 
closing on December 30, 1992 had raised $76,786,000 from approximately 5,351 
investors. Independence has invested in 28 local limited partnerships, each 
of which owns one apartment complex in California (1), Delaware (2), Florida 
(3), Louisiana (1), Massachusetts (3), Missouri (1), New Jersey (1), New York 
(6), Oregon (1), Pennsylvania (5), Puerto Rico (3) and Tennessee (1). In 
connection with such investments, Independence made cash payments of 
$61,060,189 and assumed outstanding mortgage indebtedness aggregating 
$95,934,160 at the time of the public partnership's investment for a total 
aggregate purchase price of $156,994,349. Of the properties acquired by 
Independence, approximately 30% were development stage complexes and 
approximately 56% were existing complexes, all of which were eligible for 
low-income housing tax credits. In addition, approximately 14% were eligible 
for both low-income housing and historic rehabilitation tax credits, based on 
aggregate purchase price at the time of acquisition. 

   Independence II commenced its offering on January 19, 1993 and as of 
December 31, 1993 had raised $46,846,000 from approximately 3,198 investors. 
The offering is continuing. Independence II has invested in three local 
limited partnerships, each of which owns one apartment complex in Illinois 
(1) and Pennsylvania (2). In connection with such investments, Independence 
II made a cash payment of $8,511,900 and assumed outstanding mortgage 
indebtedness of $15,296,597 at the time of the public partnership's 
investment for a total aggregate purchase price of $23,808,497. Of the 
properties acquired by Independence II, approximately 63% were existing 
complexes eligible for low-income housing tax credits. In addition, 
approximately 37% were eligible for both low-income housing and historic 
rehabilitation tax credits, based on aggregate purchase price at the time of 
acquisition. Independence II is still in its acquisition phase. 

   Summit Insured Equity L.P. ("Summit Insured I") and Summit Insured Equity 
L.P. II ("Summit Insured II") are two programs in a series of public real 
estate programs formed to acquire, initially on an all-cash basis, and 
operate existing income-producing shopping centers and to improve, operate 
and hold such properties for investment. 

   Summit Insured I commenced its offering on December 23, 1986 and, as of 
its final closing on August 12, 1987, had raised $100,000,000 from 
approximately 8,600 investors. Summit Insured I has purchased eleven existing 
shopping centers for an aggregate purchase price of $85,991,557. The shopping 
centers are located in Arizona (1), California (1), Florida (2), Georgia (1), 
Indiana (2), Mississippi (1), Ohio (1), Oregon (1) and Tennessee (1). 

   Summit Insured II commenced its offering on November 13, 1987 and, as of 
its final closing on June 15, 1989, had raised approximately $25,140,575 from 
approximately 2,100 investors. As of December 31, 1990, Summit Insured II has 
purchased three existing shopping centers for an aggregate purchase price of 
$21,995,885. The shopping centers are located in Arizona (1), Georgia (1) and 
Nebraska (1). 

   Summit Preferred Equity L.P. ("Summit Preferred") was formed for the 
purpose of acquiring on an all-cash basis, an equity interest in operating 
partnerships which own and operate multifamily residential garden apartment 
property that is either in the final stages of construction or completed. 
Summit Preferred commenced its offering on August 6, 1987 and, as of its 
final closing on February 15, 1989, had raised approximately $13,147,780 from 
approximately 1,000 investors. Summit Preferred has invested $9,899,010 in 
two local limited partnerships, each of which owns an apartment complex, 
located in Missouri and Washington, respectively. 

   In 1990, certain preferred equity payments due Summit Preferred from one 
of the local limited partnerships were not made, resulting in a default under 
the governing instruments of such local limited partnership. As a result of 
this default, Summit Preferred has pursued its remedies and removed the 
general partner of such local limited partnership. Future pre-

                                      33 
<PAGE>
 
ferred equity payments are expected to be less than anticipated until such 
time as the property can be leased up at the anticipated rental rates 
sufficient to make such payments. 

Private Real Estate Partnerships 

   Twenty-one of the prior private residential real estate limited partnerships
sponsored by Related and its Affiliates since 1984 have raised $102,931,617 and
have invested in apartment complexes or local limited partnerships which own
apartment complexes for an aggregate purchase price of $373,618,136. Of these
apartment complexes (based on purchase price), 39% were fully constructed and in
service at the time of acquisition and 61% were under construction or newly
constructed at the time of acquisition. The apartment complexes are located in
California (1), Colorado (1), Connecticut (3), Florida (9), Massachusetts (3),
Michigan (2), New Jersey (1), New York (5), Ohio (2) and Rhode Island (2).

   Two prior private shopping center limited partnerships have raised 
$36,268,774 and acquired two properties for an aggregate purchase price of 
approximately $104,800,000. Both of these properties were fully constructed 
and in service at the time of purchase. The properties are located in Texas. 

   Thirteen of the prior private residential real estate limited partnerships 
sponsored by Related and its Affiliates since 1984 have raised $186,302,494 
and have invested in local limited partnerships which own apartment complexes 
eligible for the low-income housing and historic rehabilitation tax credits 
for an aggregate purchase price of $316,504,419. Of these apartment complexes 
(based on purchase price), 53% were fully constructed and in service at the 
time of acquisition and 47% were under construction or newly constructed at 
the time of acquisition. The apartment complexes are located in California 
(4), Connecticut (1), Florida (10), Michigan (2), New Jersey (2) and New York 
(2). 

Additional Information 

   Certain additional information regarding the experience of the prior programs
sponsored by Affiliates of Related is contained in Appendix I in the following
"Prior Performance Tables":
   Table I Experience in Raising and Investing Funds
   Table II Compensation to Sponsor and Affiliates
   Table III Operating Results of Prior Programs
   Table V Sales or Disposals of Properties

   Table IV, Results of Completed Programs, is not applicable as no programs 
with similar investment objectives have completed operations during the most 
recent five-year period. Table VI (Acquisition of Properties by Program) is 
contained in Part II of the Registration Statement of which this Prospectus 
is a part. Upon request to the address indicated below, and for no fee, the 
Trust will provide a copy of such Table to any investor. 

Three-Year Summary of Acquisitions by Similar Programs 

   During the period commencing January 1, 1991 through December 31, 1993, three
public financing programs sponsored by Affiliates of Related have purchased six
coinsured or insured mortgage loans on two properties located in the midwest,
five properties in the south and one property located in the west. The aggregate
principal amount of the mortgage loans is $57,126,245, of which the entire
amount was provided by capital raised from limited partners. One of the programs
has purchased a Fannie Mae REMIC Pass-Thru Certificate Class G in the principal
amount of $5,000,000.

Additional Information on Programs 

   The Trust will provide, upon request, for no fee, a copy of the most recent
Form 10-K or Annual Report filed with the Securities and Exchange Commission
within the previous 24 months by any prior public program that is required to
file such Form or Report, sponsored by Affiliates of Related. The Trust will
also provide, upon request, for a reasonable fee, the exhibits to each such Form
10-K. A request for a Form 10-K should be addressed to the Trust, c/o The
Related Companies, L.P., 625 Madison Avenue, New York, New York 10022,
Attention: Investor Relations.

   The information set forth in this section is given solely to enable 
prospective investors to better evaluate the experience of the Sponsor and 
its Affiliates. Investors should not construe the inclusion of this 
information in this Prospectus as implying or indicating in any manner that 
the Trust will make investments comparable to those described herein or will 
have comparable results with respect to distributable cash or federal income 
tax consequences to investors. 

                                      34 
<PAGE>
_______________________________________________________________________________
MANAGEMENT 
_______________________________________________________________________________

Management of Trust 

   The manager of the Trust (the "Manager") is Related AMI Associates, Inc., a
Delaware corporation. The trustee of the Trust (the "Trustee") is Wilmington
Trust Company, a Delaware banking corporation. The Manager is affiliated with
Related Capital Company ("Related"), a New York general partnership, in which
Stephen M. Ross, through his interests in other entities, owns a significant
interest. The shares of the Manager are owned 67.2% by Stephen M. Ross and 32.8%
by three officers of the Manager. The business address of the Trust and the
Manager is 625 Madison Avenue, New York, New York 10022 (Tel. (212) 421-5333).
The business address of the Trustee is Rodney Square North, 1100 North Market
Street, Wilmington, Delaware 19890. The Manager will manage and control the
affairs of the Trust directly and by engaging others, including Affiliates. The
Trustee has been appointed as a trustee solely in order to satisfy the
requirements of Section 3807 of the Delaware Business Trust Act, and its duties
and responsibilities are limited to (i) the execution, delivery and filing of
any certificates of trust and amendments thereto required to be filed pursuant
to applicable law, (ii) the execution of Trust Certificates if requested by the
Manager, (iii) the execution of any amendments to the Trust Agreement and (iv)
the execution, delivery and filing of any certificates of cancellation required
to be filed pursuant to applicable law. The Trustee has no responsibility for
monitoring the conduct of the Manager or causing the Manager to discharge its
duties under the Trust Agreement, and the Trust Agreement provides that the
Trustee shall have no liability for the acts and omissions of the Manager. See
"Summary of Trust Agreement."

   The Manager and its Affiliates may be the adviser to, general partner of 
or serve in similar fiduciary capacities for other subsequently formed 
publicly offered affiliated trusts, partnerships or other public and private 
entities, including those having the same or similar investment objectives 
and policies as the Trust. Officers and directors who hold positions in more 
than one entity will devote such of their time as shall be necessary to 
conduct the affairs of the Trust and to perform the required services, 
although other management responsibilities will limit the time they are able 
to devote to Trust affairs. See "Conflicts of Interest" and "Prior 
Performance Summary." 

   For information concerning the activities of the Manager and its 
Affiliates in certain areas of real estate investment, see "Conflicts of 
Interest" and "Prior Performance Summary." 

Related AMI Associates, Inc. 

Related AMI Associates, Inc. ("Related AMI") was incorporated in Delaware in 
May 1991. It presently serves as the adviser to the American Mortgage 
Investors Trust program, a real estate investment trust. The executive 
officers and directors of Related AMI and their positions with Related AMI 
are set forth below. 

 Name                    Age     Positions Held 
- ---------------------    ----    -------------------------- 
J. Michael Fried           50    Director and President 
Stuart J. Boesky           37    Director and Senior Vice 
                                 President 
Alan P. Hirmes             39    Senior Vice President 
Ryne A. Nishimi            36    Senior Vice President 
Lawrence J. Lipton         38    Treasurer 
Lynn A. McMahon            38    Secretary 
Susan J. McGuire           47    Assistant Secretary 

   J. Michael Fried is the sole shareholder of one of the general partners of 
Related, the real estate finance affiliate of The Related Companies, L.P. In 
that capacity, he is generally responsible for all of the syndication, 
finance, acquisition and investor reporting activities of Related and its 
Affiliates. Mr. Fried practiced corporate law in New York City with the law 
firm of Proskauer Rose Goetz & Mendelsohn from 1974 until he joined Related 
in 1979. Mr. Fried graduated from Brooklyn Law School with a Juris Doctor 
degree, magna cum laude; from Long Island University Graduate School with a 
Master of Science degree in Psychology; and from Michigan State University 
with a Bachelor of Arts degree in History. 

   Stuart J. Boesky is the sole shareholder of one of the general partners of 
Related. Mr. Boesky practiced real estate and tax law in New York City with 
the law firm of Shipley & Rothstein from 1984 until February 1986 when he 
joined Related. From 1983 to 1984 Mr. Boesky practiced law with the Boston 
law firm of Kaye, Fialkow, Richmond & Rothstein and from 1978 to 1980 was a 
consultant specializing in real estate at the accounting firm of Laventhol & 
Horwath. Mr. Boesky graduated from Michigan State University with a Bachelor 
of Arts degree and from Wayne State School of Law with a Juris 

                                      35 
<PAGE>
 
Doctor degree. He then received a Master of Laws degree in taxation from 
Boston University School of Law. 

   Alan P. Hirmes is the sole shareholder of one of the general partners of 
Related. Mr. Hirmes has been a Certified Public Accountant in New York since 
1978. Prior to joining Related, in October 1983, Mr. Hirmes was employed by 
Wiener & Co., certified public accountants. Mr. Hirmes graduated from Hofstra 
University with a Bachelor of Arts degree. 

   Ryne A. Nishimi is the President of, and serves as the Director of 
Marketing for, Related Equities Corporation and has held other positions in 
marketing since joining Related in 1983. From 1981 to 1983, Mr. Nishimi 
worked for Fox & Carskadon Financial Corporation as a Marketing Manager in 
their real estate syndication operation. Mr. Nishimi graduated from Santa 
Clara University School of Business Administration with a Bachelor of Science 
Degree. 

   Lawrence J. Lipton is a controller of Related. Mr. Lipton has been a 
Certified Public Accountant in New York since 1989. Prior to joining Related, 
Mr. Lipton was employed by Deloitte & Touche from 1987-1991. Mr. Lipton 
graduated from Rutgers College with a Bachelor of Arts degree and from Baruch 
College with a Master of Business Administration degree. 

   Lynn A. McMahon has served since 1983 as assistant to J. Michael Fried. 
From 1978 to 1983, she was employed at Sony Corporation of America in the 
Government Relations Department. 

   Susan J. McGuire has, since 1977, served as Office Manager at Related. 
From May 1973 to January 1977, she was employed as an administrative 
assistant with Condren, Walker & Co., Inc., an investment banking firm in New 
York City. Ms. McGuire attended Queensboro Community College. 

   Stephen M. Ross is President and general partner of The Related Companies, 
L.P. and a majority shareholder of the Manager. Mr. Ross founded The Related 
Companies, Inc. in order to develop, manage, finance and acquire subsidized 
and conventional apartment developments. Prior to founding The Related 
Companies, Inc. in 1972, Mr. Ross, a tax lawyer, was employed by two 
prominent Wall Street investment banking firms in their real estate and 
corporate finance departments and by Coopers & Lybrand in Detroit as a tax 
specialist. Mr. Ross graduated from the University of Michigan with a 
Bachelor of Business Administration degree, from Wayne State University 
School of Law with a Juris Doctor degree and from New York University School 
of Law with a Master of Laws degree in taxation. 

   The Related Companies, L.P., a New York limited partnership and an 
Affiliate of the Manager, was formed in 1992 as part of a restructuring of 
more than $100,000,000 in unsecured debt of The Related Companies, Inc. and 
its affiliates, including Mr. Ross. In addition, certain financially troubled 
development projects were the subject of, in the opinion of the Sponsor, 
successful restructuring arrangements. As part of the restructuring, a group 
of investors, who contributed approximately $25,100,000 to the new venture, 
joined Mr. Ross to create The Related Companies, L.P. Through his interests 
in other entities, Mr. Ross controls the corporate general partner of The 
Related Companies, L.P. and holds a significant limited partnership interest, 
which interests in the aggregate total 56.8%. 

Creditworthiness of the Manager 

   Stephen M. Ross and J. Michael Fried have each contributed to the Manager a
demand note executed in the principal amount of $500,000. Each of Messrs. Ross
and Fried have represented that he has a net worth of not less than $10,000,000,
and $5,000,000, respectively, determined in accordance with the standards of
personal financial statements of the American Institute of Certified Public
Accountants. Prospective investors should be aware that a significant portion of
Mr. Ross' and Mr. Fried's assets is illiquid, and there can be no assurance that
Messrs. Ross and Fried will be able to pay all or any portion of the demand
promissory notes held by Related AMI if they are called upon to do so. See "Risk
Factors--Reliance on Creditworthiness of Manager."

Decisions Regarding Investments 

   The Manager will make all decisions related to the acquisition and later sale
or remarketing of First Mortgage Bonds and Tax-Exempt Securities. With respect
to decisions relating to the acquisition or certain subsequent decisions
concerning First Mortgage Bonds relating to Properties owned or developed by
Affiliates of the Manager, the Manager will be required to obtain fairness
opinions from an independent adviser.

Removal or Resignation of the Manager 

   The Trust Agreement provides that the Manager may be removed at any time upon
the Majority Vote of the outstanding Shares. Under the terms of the Trust
Agreement, Related

                                      36 
<PAGE>
 
AMI has agreed not to take any voluntary steps to dissolve itself or withdraw 
as Manager prior to the dissolution of the Trust. See Paragraph 17 of the 
Trust Agreement. Under the terms of the Trust Agreement, the Shareholders 
have the right, by a Majority Vote, to elect a successor Manager upon the 
removal, adjudication of bankruptcy, insolvency, dissolution or other 
cessation of existence as a legal entity of the Manager. See "Summary of the 
Trust Agreement--Voting Rights of Shareholders" and Paragraph 19 of the Trust 
Agreement. 

Remuneration 

   The Trust is not required to pay the officers or directors of the Manager any
remuneration. Certain personnel (who may also be employed by Related AMI and/or
its Affiliates) may also be employed by the Trust to perform accounting,
secretarial, transfer and other services required by the Trust. Such individuals
may also perform similar services for existing public and private investment
programs of which the Manager is a general partner and/or sponsor, and for other
affiliated entities now existing or to be formed in the future.

_______________________________________________________________________________
                      INVESTMENT OBJECTIVES AND POLICIES 
_______________________________________________________________________________

Principal Investment Objectives 

   The Trust's principal investment objectives are to:

   (a) preserve and protect the Trust's invested capital by investing 
primarily in a diversified portfolio of First Mortgage Bonds secured by 
existing Properties; 

   (b) provide quarterly Distributions which are exempt from federal income 
taxation (except as to certain separate and/or additional taxes--see "The 
Terms of the First Mortgage Bonds and Mortgage Loans--Opinion of Bond 
Counsel"); and 

   (c) provide additional Distributions in connection with First Mortgage 
Bond investments from Contingent Interest payments exempt from federal income 
taxation (subject to the same exception as noted in (b)) arising from a 
participation in (i) Net Property Cash Flow and (ii) Net Sale or Repayment 
Proceeds of the Properties. The achievement of this objective is closely 
related to the real estate market conditions that will exist during the 
period in which First Mortgage Bonds are held by the Trust and is dependent 
upon improvement in the residential real estate market. First Mortgage Bonds 
with Contingent Interest generally offer Current Interest Rates below what 
would be available for such bonds if they did not require Contingent Interest 
payments. 

   There is no assurance that such objectives will be attained. 

   The Trust intends to invest in First Mortgage Bonds secured by Mortgage 
Loans which, in turn, are secured by first mortgages on the Properties. It is 
intended that all interest income on the First Mortgage Bonds will be exempt 
from federal income taxation except for possible application of the 
alternative minimum tax and taxes payable by certain corporations. See 
"Material Federal Income Tax Consequences." 

   The Trust intends to invest in First Mortgage Bonds primarily by acquiring 
outstanding First Mortgage Bonds which are simultaneously restructured to 
change the principal, interest and other terms to conform to the Trust's 
investment objectives. Substantially all of the multi-family rental housing 
and retirement community projects financed by the outstanding First Mortgage 
Bonds will have been constructed and leased. The Trust expects that, in 
general, the outstanding First Mortgage Bonds to be acquired will have been 
credit enhanced and the credit enhancement will have expired or will be 
scheduled to expire within 36 months. Such credit enhancement generally 
consists of a letter of credit issued by a savings and loan or by a 
commercial bank or a financial guarantee issued by an insurance company. In 
certain circumstances, the Trust may also acquire First Mortgage Bonds that 
are in default because the credit enhancement has expired or the cash flow 
from the property is insufficient to pay the debt service due on the bonds. 
The restructuring of the outstanding First Mortgage Bonds will be 
sufficiently extensive so that a restructured First Mortgage Bond held by the 
Trust will be considered to be a newly issued bond that refunds all or some 
portion of the previously outstanding First Mortgage Bond. 

   The Trust will only acquire an outstanding First Mortgage Bond if: (i) the 
Trust has reached a binding agreement with the owner of the underlying 
Property to amend the terms of the bonds in a manner that is acceptable to 
the Trust and (ii) the governmental entity that is the issuer of the 
outstanding bonds has agreed to ratify the change in terms and to file the 
necessary forms to continue the tax-exemption of the restructured First 
Mortgage Bonds or the Manager believes that there is a substantial likelihood 
that the issuer will agree subsequently to take the action necessary to 
continue the First Mortgage Bond's tax-exemption. 

                                      37 
<PAGE>
 
   In restructuring an outstanding First Mortgage Bond, the principal of the
restructured First Mortgage Bond, together with all other mortgage loans on the
Property, will not exceed 85% of the fair market value of the Property (unless
the Manager determines that substantial justification exists) and the interest
rate on the restructured bond will be consistent with the Trust's investment
objectives and policies. In many instances the Trust will acquire the
outstanding bonds at a discount and will reduce the principal amount and the
required interest payments to a level that the underlying Property can support
and that is consistent with the Trust's investment objectives and policies.

   When outstanding First Mortgage Bonds are acquired without the prior 
agreement of the governmental agency that is the issuer to approve the 
restructuring of the bond's terms, if the Trust is unable to reach a 
subsequent agreement with the issuer, the Trust, in order to attempt to avoid 
the receipt of taxable income, could be forced to sell or otherwise dispose 
of the First Mortgage Bond, including through foreclosure on the Property 
securing the First Mortgage Bond, if the Mortgage Loan is then in default. In 
either case, the Trust might realize income that is not tax-exempt. See 
"Material Federal Income Tax Consequences--Trust Income." 

   The Manager intends that the Mortgage Loans securing the First Mortgage 
Bonds will be with recourse to the borrowers during any construction period 
and without recourse to the borrowers thereafter; however, no assurance can 
be given that the Manager will be able to arrange Mortgage Loans with 
recourse during the construction period of any to be built Property. Because 
the Mortgage Loans are expected to be nonrecourse obligations (other than 
possibly during the construction period, if any, or in the case of existing 
Properties for which operating deficit guarantees have been obtained, for the 
first 12-36 months of operation), the Trust will have to look solely to the 
Property to remedy a default by the borrower on the payment of a Mortgage 
Loan. However, the Manager will attempt to obtain operating deficit 
guarantees as additional security for the Mortgage Loans from the principals 
of the Property Owners. The Properties are expected to be primarily 
multi-family residential apartment projects and, secondarily, retirement 
community projects. The Property Owners may include individuals, 
partnerships, corporations, trusts or other entities which, in most cases, 
will be entities specifically organized to own the particular Properties. 
Some of such owners may be Affiliates of the Manager. 

   A portion of the interest on the First Mortgage Bonds will be payable on a 
fixed basis and a portion will be payable on a contingent basis from a 
portion of both (i) Net Property Cash Flow and (ii) Net Sale or Repayment 
Proceeds. 

Use of Initial Funds 

   The Trust intends to use the Net Proceeds, estimated to be a minimum of
$2,300,000 and a maximum of $184,000,000 after the payment of the Expense
Allowance, Selling Commissions and a non-accountable due diligence expense
reimbursement (but before payment of Bond Selection Fees, the Acquisition
Expense Allowance and creating Reserves) to acquire First Mortgage Bonds and
Tax-Exempt Securities.

Return of Uninvested Proceeds 

   Any of the Net Proceeds of this offering which have not been invested or
committed to investment in First Mortgage Bonds or Tax-Exempt Securities within
the later of 24 months from the effective date of the Registration Statement of
which this Prospectus is a part or one year from the Final Closing Date
("Investment Period") will be distributed by the Trust to the Shareholders as a
return of capital without reduction for fees payable to the Manager or
Affiliates which would have been payable if such funds had been invested in
First Mortgage Bonds and Tax-Exempt Securities. All funds will be available for
the general use of the Trust during the Investment Period and may be expended
for operating expenses of the Trust (in which event such funds will not be
available for investment in First Mortgage Bonds and Tax- Exempt Securities) or
returned to investors. Funds will not be segregated or held separate from other
funds of the Trust pending investment in First Mortgage Bonds. No interest will
be payable directly to the Shareholders if funds which were not ultimately
invested in First Mortgage Bonds or Tax- Exempt Securities are returned to them.
However, any interest earned by the Trust on Temporary Investments would be
included in the Trust's Cash Flow. For the purpose of the foregoing provision,
funds will be deemed to have been committed to investment and will not be
returned to the Shareholders to the extent written commitments, agreements in
principle or letters of understanding were executed at any

                                      38 
<PAGE>
 
time relating to a First Mortgage Bond regardless of whether any such 
investment may or may not be consummated. Additionally, funds which were 
committed to investment but which were not subsequently invested in the First 
Mortgage Bonds or Tax-Exempt Securities to which they were committed may be 
held as Reserves and not distributed to the Shareholders. Such funds may be 
subsequently utilized beyond the Investment Period to increase the Trust's 
investment in First Mortgage Bonds and Tax-Exempt Securities. 

   In addition, any funds received by the Trust from any letters of credit or 
other security utilized as part of the construction period guarantees during 
the first 12 months after issuance of a First Mortgage Bond on a to-be-built 
Property, and any funds which are returned to the Trust by the issuer of a 
First Mortgage Bond at any time prior to being disbursed by the issuer to the 
borrower, may, in the discretion of the Manager, be invested in additional 
First Mortgage Bonds or Tax-Exempt Securities, placed in Reserves, or 
refunded to Shareholders. If such funds are not so invested or placed in 
Reserves within six months of the completion of construction of all of the 
Properties, they will be promptly returned to Shareholders. If, for any 
reason, First Mortgage Bonds and Tax-Exempt Securities may no longer be 
acquired by the Trust, any funds which have not been utilized for the 
acquisition of First Mortgage Bonds or Tax-Exempt Securities will be promptly 
returned to Shareholders as a return of capital. 

Tax-Exempt Securities 

   The Trust may invest up to 10% of the Gross Proceeds in Tax-Exempt Securities
(defined as securities, the income from which is exempt from federal income
taxation, which are rated not lower than A1 by Moody's Investors Service, Inc.,
A+ by Standard & Poor's Ratings Group, or which the Manager determines are of
comparable quality). The Tax-Exempt Securities are expected to mature as early
as during the offering period and from time to time throughout the life of the
Trust, with the average life expected to be approximately six to eight years.

Temporary Investments 

   There can be no assurance as to when the Trust will be able to invest the
full amount of the Net Proceeds not immediately invested in First Mortgage Bonds
or Tax-Exempt Securities. Pending such investments, funds will be invested in
Temporary Investments (defined as short-term highly liquid investments where
there is appropriate safety of principal such as investment grade debt
securities and money market funds or similar investment vehicles which invest in
securities, the income from which is exempt from federal income taxation,
including tax-exempt securities rated not lower than A1 by Moody's Investors
Service, Inc. or A+ by Standard & Poor's Ratings Group, or unrated tax-exempt
securities which the Manager determines are of comparable quality). Temporary
Investments pending investment in First Mortgage Bonds may produce a lower rate
of return to investors than the rate of return contemplated for the First
Mortgage Bonds.

Information about Investments 

   During the offering period, at such time during the negotiations for a
specific investment in a First Mortgage Bond involving the use of 10% or more of
the Net Proceeds as the Manager believes a reasonable probability exists that
such investment will be consummated by the Trust, this Prospectus will be
supplemented to disclose the negotiations and pending investment. This may occur
when the Trust signs a legally binding commitment but may occur before or after
such signing depending on the particular circumstances surrounding each
potential investment. A supplement to this Prospectus will set forth data
available with respect to the investment, which will include the proposed terms
of the First Mortgage Bond, a description of the Property, and other information
considered appropriate for an understanding of the transaction. Further data
will also be made available after any pending investment is consummated, by
means of a supplement to this Prospectus. After the offering period and until
the Trust is fully invested, the Trust shall also furnish to each Shareholder,
at least quarterly, information concerning the investments of the Trust in First
Mortgage Bonds and Tax-Exempt Securities.

   IT SHOULD BE UNDERSTOOD THAT THE INITIAL DISCLOSURE OF ANY PROPOSED 
INVESTMENT CANNOT BE RELIED UPON AS AN ASSURANCE THAT THE TRUST WILL 
ULTIMATELY CONSUMMATE SUCH PROPOSED INVESTMENT OR THAT THE INFORMATION 
PROVIDED CONCERNING THE PROPOSED INVESTMENT WILL NOT CHANGE BEFORE THE DATE 
OF ACTUAL INVESTMENT. 

Selection of First Mortgage Bonds 

   First Mortgage Bonds will be selected on the basis of the Trust's investment
objectives and policies provided herein.

   In evaluating the First Mortgage Bonds, the Manager will consider such 
factors as: if the First Mortgage Bonds are in default or otherwise in need 
of restructuring, the terms on 

                                      39 
<PAGE>
 
which such bond could be restructured and the likelihood of obtaining the 
issuer's approval thereof; whether there are state or local limitations on 
Contingent Interest which could affect the First Mortgage Bonds; the ratio of 
the amount of the investment to the value of the Property by which it is to 
be secured; the potential of the Property for capital appreciation; the 
projected cash flow of the Property and the ability to increase cash flow 
through capable management; the location and design of the Property; 
prospects for liquidity through sale or refinancing; the potential for 
economic growth of the community; and diversification. In addition, the Trust 
will apply the following policies to its investments in First Mortgage Bonds: 
(i) the Trust may not invest in a First Mortgage Bond secured by a Mortgage 
Loan on any one Property if the principal of such First Mortgage Bond would 
exceed, in the aggregate, an amount equal to 20% of the Gross Proceeds to be 
raised by the Trust; (ii) the Trust may not invest in First Mortgage Bonds 
secured by Mortgage Loans to any one borrower if the principal of such First 
Mortgage Bonds would exceed, in the aggregate, an amount greater than 20% of 
the Gross Proceeds to be raised by the Trust; (iii) the Trust may not invest 
in First Mortgage Bonds secured by Mortgage Loans on unimproved real property 
or Tax-Exempt Securities relating to unimproved real property in an amount in 
excess of 10% of the Gross Proceeds to be raised by the Trust; and (iv) the 
Trust shall not invest in a First Mortgage Bond secured by a Mortgage Loan on 
any one Property if the aggregate amount of all mortgage loans outstanding on 
the Property, plus the principal amount of the Mortgage Loan, would exceed an 
amount equal to 85% of the appraisal value of the Property as determined by 
an independent appraiser, unless the Manager determines that substantial 
justification exists because of other aspects of the loan, such as the net 
worth of the borrower, the credit rating of the borrower based on historical 
financial performance, additional collateral (such as a pledge or assignment 
of other real estate or another real estate mortgage) or an assignment of 
rents under a lease or where the Trust has purchased a First Mortgage Bond at 
a price that is no more than 85% of the value of the underlying Property 
(notwithstanding that the face amount of the outstanding mortgage loans with 
respect to the Property exceed 85% of the value of the underlying Property), 
provided that any loans relating to the Property which are advanced by third 
parties (and which cause the aggregate amount of all mortgage loans 
outstanding on the Property to exceed 85% of the appraised value of the 
Property) are subordinated to the Trust's investment and do not entitle such 
third party lender to any rights upon default until after the Trust's First 
Mortgage Bond and related Mortgage Loan with respect to such Property have 
been repaid. Independent appraisals obtained for the purpose of establishing 
the fair market value of a to-be-constructed Property will be based on the 
anticipated results of operations as of the anticipated date of stabilized 
occupancy or such other factors as the appraiser deems relevant. Such 
appraisal value may be substantially greater than the cost of constructing 
the Property. All appraisals obtained in connection with investments in First 
Mortgage Bonds will be maintained by the Manager at the Trust's principal 
offices for a period of five years and will be available for inspection and 
duplication by Shareholders. 

The Regulatory Agreement 

   The owners of Properties which are multi-family rental housing (other than
certain non-profit corporations, if any) will be required under the Mortgage
Loan documents, including the Regulatory Agreements in particular, to own,
manage and operate such Properties continuously as "residential rental property"
meeting the requirements of Code Section 142(d) (or, in the case of First
Mortgage Bonds subject to the provisions of the Internal Revenue Code of 1954,
as amended prior to amendments by the Tax Reform Act of 1986 (the "1954 Code" or
"prior law"), Section 103(b)(4) of the 1954 Code). To that end, each such owner
is expected to covenant substantially as follows:

   (a) that the Property is acquired and constructed for the purpose of 
providing multi-family rental housing, and the owner shall own, manage and 
operate the Property as multifamily rental housing, all in accordance with 
Code Section 142(d) (or Code Section 103(b)(4)(A) of the 1954 Code) and 
Treasury Regulations Section 1.103-8(a) and (b), as the same may be amended 
from time to time; 

   (b) that at least 95% of the net proceeds (or 90% of the transferred 
proceeds in the case of certain refunding First Mortgage Bonds or 90% of net 
proceeds of certain other First Mortgage Bonds subject to certain provisions 
of prior law) will be or will have been used to finance the construction or 
acquisition of buildings and equipment that qualify as multi-family 
residential rental housing or facilities functionally related and subordinate 
thereto; 

   (c) for the longer of the "qualified project period" as described below or 
the scheduled term of the First Mortgage 

                                      40 
<PAGE>
 
Bonds that will be used to finance the Property, the Property shall be 
operated as a rental property and the owner will not convert the Property to 
condominium ownership or other use (except that subsequent to the "qualified 
project period" the use of the Property may be changed, subject to approval 
of bond counsel rendered before or after the end of the "qualified project 
period"); and 

   (d) either (i) 40% of the units will be occupied or reserved for 
individuals or families earning 60% or less of the median gross income or 20% 
of the units will be occupied or reserved for individuals or families earning 
50% or less of the median gross income in the relevant locality during the 
"qualified project period," with adjustments for smaller and larger families; 
or (ii) for a Property subject to certain provisions of prior law, at least 
20% of the completed rental units in the Property must be occupied or held 
available for occupancy on a continuous basis during the "qualified project 
period" by individuals or families whose incomes are 80% or less of the 
median gross income for the area ("low- or moderate-income tenants") with 
adjustments for smaller and larger families (if required by law). 

   For the purpose of complying with this requirement (under prior law, if 
applicable), a unit occupied by an individual or family who at the 
commencement of the occupancy qualifies as a low- or moderate-income tenant 
is treated as occupied by such an individual or family during their tenancy 
in such unit, even though they subsequently cease to be of low- or 
moderate-income. If multi-family residential rental projects which are 
subject to certain provisions of current law cease to comply with the 
set-aside because the income of existing tenants increased, the existing 
tenants who no longer meet the income requirements may remain tenants but the 
first vacant market-rate units of comparable or smaller size to those 
occupied by tenants whose income had increased must be rented to new 
low-income tenants. 

   The "qualified project period" for certain Properties subject to certain 
provisions of prior law will begin on the later of the date of issuance of 
the First Mortgage Bonds or the first day on which at least 10% of the units 
in the Property are occupied and will end on the later of (i) the date which 
is 10 years after the date on which 50% of the rental units in the Property 
are first occupied, (ii) the date which is a "qualified number of days" after 
the date of initial occupancy of the Property or (iii) the date on which any 
assistance is provided with respect to the Property under Section 8 of the 
United States Housing Act of 1937, as amended, terminates. It is expected 
that for the First Mortgage Bonds secured by such Properties, the "qualified 
number of days" will be as much as approximately 4,384 (slightly over twelve 
years). For First Mortgage Bonds subject to the provisions of current law, 
the "qualified project period" for multi-family housing projects, during 
which the foregoing low or moderate income requirements must be satisfied, 
begins on the date when at least 10% of the units are first occupied and ends 
on the latest of (i) 15 years after the date on which at least 50% of the 
units are first occupied; (ii) the date on which none of the bonds issued to 
finance the project are outstanding or (iii) the date on which any assistance 
provided to the project under Section 8 of the United States Housing Act of 
1937 terminates. 

   If the owner defaults in the performance of its obligations under the 
Regulatory Agreement or breaches any covenant, agreement or warranty of the 
owner set forth in the Regulatory Agreement, and if such default remains 
uncured for the period specified in the Regulatory Agreement (60 days in most 
instances) after notice thereof shall have been given to the owner by the 
state or local government or agency or authority that made the Mortgage Loan 
(or any other party authorized under the Regulatory Agreement), then the 
First Mortgage Bonds may be declared in default and the issuer (and the 
trustee for such First Mortgage Bonds or the Trust in many cases) may take 
other action at law or in equity or otherwise, whether for specific 
performance of any covenant in the Regulatory Agreement, or such other remedy 
as may be deemed most effective to enforce the obligations of the borrower 
with respect to the Property. If certain defaults remain uncured, interest on 
the First Mortgage Bond may become taxable from the date of issuance. 

   The Regulatory Agreement will also contain any additional restrictions and 
rental requirements which may be required by the issuers of the First 
Mortgage Bonds or bond counsel. Bond counsel may approve variations in the 
requirements of the Regulatory Agreement. 

   In certain limited cases, a Property owned by a non-profit corporation 
will be exempt from the low income occupancy standards noted above. 

The Terms of the First Mortgage Bonds and 
Mortgage Loans 

   The terms of a First Mortgage Loan will be substantially parallel to the
terms of the related First Mortgage Bond insofar as the Mortgage Loans are
expected to require borrowers

                                      41 
<PAGE>
 
to make payments sufficient to meet debt service payments on the First 
Mortgage Bonds. The intended terms of the First Mortgage Bonds and Mortgage 
Loans are described below. NO ASSURANCE CAN BE GIVEN THAT THE MANAGER WILL BE 
ABLE TO OBTAIN TERMS COMPARABLE TO THOSE SET FORTH BELOW. 

   Opinion of Bond Counsel. First Mortgage Bonds will only be acquired by the 
Trust pursuant to an opinion from bond counsel (retained by the issuer of the 
First Mortgage Bonds or by the Trust) or special counsel for the Trust to the 
effect that interest on such bonds will be excluded from gross income for 
federal income tax purposes or will be exempt from federal income taxation 
(except as to the alternative minimum tax, the environmental tax, the branch 
profits tax, the tax on certain passive investment income of S corporations 
and the taxation of certain social security or railroad retirement benefits) 
and that the bonds will be valid obligations of the issuer. In some states or 
municipalities, there may not be sufficient legal authority to permit bond 
counsel to render an unqualified opinion as to the validity of the Contingent 
Interest or the compounding of interest. In such cases, the Trust may acquire 
First Mortgage Bonds which provide that interest is payable only to the 
extent permitted by law, in which event, the Trust would accept an 
unqualified opinion on the validity and enforceability of the obligation to 
pay principal and current interest and a qualified or reasoned opinion as to 
the obligation to pay compound interest or Contingent Interest. In addition, 
in situations involving Contingent Interest, compounding of interest, pending 
legislation, pending regulations or certain other matters, the Trust may 
accept a reasoned or qualified opinion with respect to the exemption of 
interest from federal income taxation. In certain circumstances the opinion 
of bond counsel may rely upon opinions of other counsel or may be given by 
one or more counsel. 

   Nature of the Obligation. Each First Mortgage Bond will be a special 
obligation of a state or local issuer payable solely from revenues received 
under the Mortgage Loan to be made from the proceeds of such First Mortgage 
Bond. The issuers may pledge or assign the Mortgage Loans to the Trust as 
owner of the First Mortgage Bonds, or to an escrow agent or bond trustee for 
the benefit of the Trust. The First Mortgage Loans will bear interest at the 
same rates as the related First Mortgage Bonds in that the First Mortgage 
Loans will require payments sufficient to pay debt service on the related 
First Mortgage Bond. In addition, the issuers of the First Mortgage Bonds may 
impose a fee or fees upon the Property Owners. Payment of the Mortgage Loan 
in accordance with its terms made to the Trust, if any, will discharge both 
the Property Owner's obligation to the issuer of the First Mortgage Bonds 
(other than regulatory obligations and the obligation to pay the issuer's 
fee) and the obligation of the issuer to the Trust. 

   Interest Rate. The First Mortgage Bonds will bear a fixed Current Interest 
Rate. In addition, a majority of the First Mortgage Bonds are expected to 
provide for Contingent Interest in an amount equal to 25% to 50% of Net 
Property Cash Flow and 25% to 50% of Net Sale or Repayment Proceeds until the 
borrower has paid interest at a simple annual rate of 16% over the term of 
the First Mortgage Bond. 

   Depending upon the facts of a particular Mortgage Loan and the 
requirements of counsel, Net Sale or Repayment Proceeds may be computed to 
take into account any excess in value of an underlying Property over the 
outstanding balance of the First Mortgage Bond at the time the bond was 
restructured by the Trust or originated, if the Trust acquires a new bond. 
This excess will reduce the Net Sale or Repayment Proceeds that would 
otherwise result from a sale or refinancing of the Property. Any such greater 
amount is expected to reflect additions to the project's cost and an excess 
of original cost or appraised value over the original principal amount of the 
First Mortgage Bond. 

   Any Cash Flow from the Property which remains after the payment of all 
interest, including Contingent Interest, due and payable to the Trust 
pursuant to the terms of the Mortgage Loan will accrue to the benefit of the 
owner of the Property. 

   Term. Each Mortgage Loan is expected to be for a term of up to 10 to 35 
years, although the Trust anticipates holding the First Mortgage Bonds for 
approximately 10 to 12 years and having the right to cause repayment of the 
bonds at that time. The Trust expects that at its option it may demand 
prepayment of a First Mortgage Bond by calling for redemption of the Bond at 
any time after ten years on six months notice. Principal of a Mortgage Loan 
may not amortize during the term of the First Mortgage Bond but may be 
required to be repaid in a lump-sum "balloon" payment at the expiration of 
the term of the First Mortgage Bond or at such earlier time as the Trust may 
require. To the extent that the First Mortgage Bonds call for "balloon" 
payment of the principal instead of amortization, the Special Distribution 
and Loan Servicing Fee 

                                      42 
<PAGE>
 
payable to the Manager and its Affiliates will be proportionately greater. 
The Trust, as a general rule, intends to require that the First Mortgage Bond 
and, therefore, the Mortgage Loan, be repaid in full, including all 
Contingent Interest then payable, in approximately twelve years. In certain 
situations, however, especially when the "qualified project period" has not 
terminated, a First Mortgage Bond and Mortgage Loan may not be repaid until 
after fifteen or more years. 

   Prepayment. The First Mortgage Bonds are expected to include substantially 
the following prepayment provisions. Optional prepayment of a First Mortgage 
Bond will be prohibited during the first five years of the Trust's ownership 
of the bond. Optional prepayments, in whole but not in part, are expected to 
be permitted at any time thereafter subject to the payment of a redemption 
premium equal to at least 5% of the principal amount of the First Mortgage 
Bond to be redeemed, if prepaid during the sixth year, with such premium 
being reduced by 1% per year until there is no premium. 

   The Trust may require redemption of the First Mortgage Bond, and, 
therefore, prepayment of a Mortgage Loan, upon the occurrence of a 
"Determination of Taxability." For this purpose, a "Determination of 
Taxability" generally includes the issuance of a written notice of deficiency 
by the Internal Revenue Service to the effect that interest on any First 
Mortgage Bond is subject to federal income taxation or the enactment of 
legislation, rendering of a judicial decision, publication of an official 
statement by the Internal Revenue Service or the occurrence or existence of 
any other act, event or circumstance which prevents bond counsel from opining 
that interest on the First Mortgage Bond will, either currently or 
retroactively, be exempt from federal income taxation. 

   In the event of prepayment, whether optional or mandatory, and in the 
event of the tender of a First Mortgage Bond for purchase, the redemption 
price or purchase price, as the case may be, is expected to be equal to the 
principal amount of the First Mortgage Bond to be redeemed or purchased, 
together with interest thereon (including Contingent Interest) to the date of 
redemption or tender, as the case may be. The calculation of Contingent 
Interest payable is expected to be performed substantially as follows. If the 
Property is sold, the Sale or Repayment Proceeds portion of the calculation 
is expected to be based upon the sales price obtained. If the Property is not 
sold at the time of the redemption or tender of a First Mortgage Bond, the 
Contingent Interest due is expected to be based on the Sale or Repayment 
Proceeds from the related Property as determined by independent appraisal. 
The Trust and the Property Owner will each choose a qualified independent 
appraiser. In the event such appraisers are unable to agree as to an 
appraisal value for the Property, those appraisers shall in turn choose a 
third qualified independent appraiser. The third appraiser shall be required 
to choose the appraisal value prepared by one of the original two appraisers 
which it determines is closest to the true fair market value, and such shall 
be used in determining the Sale or Repayment Proceeds for purposes of 
calculating the Contingent Interest payable on the First Mortgage Bond. Such 
appraisal value shall be binding upon the Trust and the Property Owner. 

   Liability of Mortgagor. The Mortgage Loans may be recourse to the 
mortgagor during any construction period, and will be nonrecourse to the 
mortgagor thereafter. Therefore, in the event of default subsequent to the 
construction period, the Trust will have rights only with respect to the 
security interests it has acquired as owner of the First Mortgage Bond and it 
will have no rights against the borrower with respect to either principal or 
interest payments on the Mortgage Loan. In addition, the Manager will attempt 
to obtain operating deficit guarantees from principals of the Property Owners 
as additional security. 

   Due on Sale. The First Mortgage Bonds and, therefore, the First Mortgage 
Loans are expected to be, in the discretion of the holder of the First 
Mortgage Bond, subject to redemption on the sale or refinancing of a 
Property, except where such clauses are unenforceable under applicable state 
law. 

   Security. Each Mortgage Loan will be secured by a first mortgage on all 
real property and a security interest in financed personal property on the 
Property and by an assignment of rents. During any construction period, some 
or all of the following additional security may be provided: a letter of 
credit from a financial institution acceptable to the Manager in an amount 
not in excess of 10% of the loan; a payment and performance bond from general 
contractors or from the major subcontractors; and a guarantee of completion 
of the construction of the Property by the Property Owners. See "Construction 
Period Guarantees." Additional security may be provided by an operating 
deficit guarantee provided by the Property Owners. 

   Other Indebtedness on the Properties. The Manager intends to preclude 
Property Owners from obtaining second mortgages or comparable indebtedness 
which is secured by 

                                      43 
<PAGE>
 
a lien on a Property; however, if such indebtedness is allowed for a specific 
Property the Manager will require that any such indebtedness shall be 
subordinate to the Mortgage Loan on the Property and to other loans made to 
the Property Owners by the Trust which are secured by a lien on the Property. 

   Where the Trust, consistent with its objectives and policies, acquires a 
First Mortgage Bond which is in default, the principal amount of such First 
Mortgage Bond may be significantly greater than the fair market value of the 
Property securing such First Mortgage Bond. In such event, in order to avoid 
adverse tax consequences to the Trust and to facilitate reaching agreement 
with the Property Owner regarding the restructuring of such bond, it may be 
necessary to divide the First Mortgage Bond and the related Mortgage Loan 
into two portions. Thereupon, the Trust would hold the senior portion of the 
First Mortgage Bond and a third party or an Affiliate of the Manager would 
hold the junior portion of the First Mortgage Bond. The junior portion would 
be subordinate to the senior portion in all respects, including in right of 
payment of interest and Contingent Interest. In addition, the junior portion 
of the bond would have no right to declare an event of default under the 
First Mortgage Bond or, in the event of default, to foreclose on the 
Property. In no event will an Affiliate of the Manager hold such junior 
portion of the First Mortgage Bond unless the Trust first obtains an opinion 
of bond counsel to the effect that it is more likely than not that there 
would be a substantial risk of adverse tax consequences to the Trust if the 
Trust were to retain the entire original outstanding First Mortgage Bond. 

   Defaults. The "events of default" under a Mortgage Loan ordinarily will 
include the following and may include other provisions as well: 

   (a) failure of the borrower to make, or cause to be made, any debt service 
payment under the Mortgage Loan documents on or before the date such payment 
is due thereunder; 

   (b) failure of the borrower to perform or observe any of its covenants or 
agreements contained in the Mortgage Loan documents (other than as specified 
in paragraph (a) above), and such failure continues for the period and after 
notice, if any, specified in the relevant Mortgage Loan document; 

   (c) failure of the guarantor to perform its obligations under its 
operating deficit guarantee, if any, and such failure continues after notice 
thereof; and 

   (d) the borrower is notified that it has failed to comply with certain 
covenants in the Mortgage Loan documents which relate to the maintenance of 
the tax-exempt character of the interest on the First Mortgage Bonds and 60 
days have passed since delivery of such notice, unless (i) bond counsel 
advises that such failure will not adversely affect the tax-exemption of the 
First Mortgage Bond or that such failure can be remedied with the effect of 
permitting the interest on the First Mortgage Bond to continue to be exempt 
from federal income taxation and (ii) such failure does not cause a violation 
of the state law that authorized the issuance of a First Mortgage Bond by the 
issuer or the borrower which affects the validity of the First Mortgage Bond. 

   Whenever any event of default under the Mortgage Loan documents shall have 
happened and be continuing, the Trust may be permitted by the documents 
(either directly or indirectly, through a bond trustee) to take one of the 
following actions: 

   (i) declare all payments under the Mortgage Loan to be immediately due and 
payable and pursue all remedies permitted under the Mortgage Loan documents, 
which remedies may include foreclosure of the mortgage on the Property or the 
appointment of a receiver; or 

   (ii) enter into a work-out agreement with the borrower pursuant to which 
the Manager may waive certain rights under the Mortgage Loan documents in 
return for certain concessions by the borrower. 

   Amendments and Waivers. It is anticipated that the Mortgage Loan documents 
will provide that they may not be amended or supplemented or the terms or 
conditions set forth in them waived except by the express written consent of 
the Trust or the trustee or other fiduciary for the Bondholder. 

   Title Insurance. The Trust expects that mortgagee title insurance will be 
obtained in connection with each First Mortgage Bond it acquires in 
substantially the outstanding principal amount of such bond (subject to 
certain exceptions, including pending disbursement provisions). 

   Description of Certain First Mortgage Bonds and Related Properties. 

   General. The First Mortgage Bonds are expected to be secured by 
participating First Mortgage Loans on multifamily residential apartment 
projects and retirement community projects. Multifamily residential apartment 
projects are expected to be primarily garden apartment projects. Retire- 

                                      44 
<PAGE>
 
ment communities are garden apartment projects designed and developed for 
elderly retired persons. Such communities will generally provide additional 
services to residents beyond those provided by conventional garden apartment 
projects. Such additional services ordinarily include meals provided in 
community dining facilities, housekeeping services, laundry services, 
scheduled transportation, 24-hour security services and organized social and 
recreational activities. In addition, retirement communities may offer a 
variety of special services, facilities and activities for tenants. No 
nursing home-type units providing intensive nursing care are expected to be 
financed with the First Mortgage Bonds. In certain circumstances, retirement 
community projects financed with First Mortgage Bonds may not constitute 
multifamily residential rental property. In such case, the interest on First 
Mortgage Bonds financing such projects will be exempt from federal income 
taxation under another exemption from taxation of bond interest. 

   Properties Owned by Affiliates. Up to 10% of the Gross Proceeds raised in 
the offering may be invested in First Mortgage Bonds in which Affiliates of 
the Manager have a controlling interest, equity interest or security 
interest, including a controlling interest, equity interest or security 
interest in the related Mortgage Loans or Properties, where the Affiliates of 
the Manager acquire the controlling interest, equity interest or security 
interest after the effective date of this Prospectus. The Trust, consistent 
with its investment objectives, will not, however, invest directly in such 
Properties. The terms and conditions of such First Mortgage Bonds will be 
reviewed by an independent adviser and will not be acquired unless the 
independent adviser issues a letter of opinion to the effect that the terms 
of the Mortgage Loan securing such proposed First Mortgage Bonds are fair and 
at least as favorable to the Trust as a loan to an unaffiliated borrower in 
similar circumstances. In addition, the Manager will be required to obtain a 
letter of opinion from an independent adviser in connection with any 
Disposition, renegotiation or other material subsequent transaction involving 
loans made to the Manager or its Affiliates. 

   The independent adviser must be a long established, nationally recognized 
investment banking firm, accounting firm, mortgage banking firm, bank, real 
estate financial consulting firm or advisory firm which has a staff of real 
estate professionals and which is compensated by the Manager or its 
Affiliates and not by the Trust (which compensation must be predetermined). 
In addition, the independent adviser, directly or indirectly, must have no 
interest in, nor any material business or professional relationship with, the 
Trust, the Manager, the borrower, or any Affiliates thereof. Independence 
will be considered to be impaired if, for example, during the period of the 
adviser's engagement, or at the time of expressing his opinion, he or his 
firm: (a) had, or was committed to acquire any direct or indirect ownership 
interest in the Trust, the Manager, the borrower or Affiliates thereof, (b) 
had any joint closely held business investment with the Trust, the Manager, 
or any Affiliates thereof, which was material in relation to the adviser's 
net worth, (c) had any loan to or from the Trust, the Manager, the borrower, 
or Affiliates thereof or (d) had performed or had agreed to perform a real 
estate property appraisal with respect to the Property underlying a First 
Mortgage Bond to be acquired by the Trust. If an adviser has been engaged to 
render a letter of opinion who is not the adviser previously engaged to 
render this or the preceding letter of opinion, the Manager shall inform the 
Shareholders (by no later than the next annual report) of the date when such 
adviser was engaged, and whether there were any disagreements with the former 
adviser on any matters of valuation, assumptions, methodology, accounting 
principles and practice, or disclosure, which disagreements, if not resolved 
to the satisfaction of the former adviser would have caused him to make 
reference, in connection with the letter of opinion, to the subject matter of 
the disagreement or decline to give an opinion. 

   In the event a loan is proposed to be made to an Affiliated borrower which 
is a public real estate limited partnership, the Trust will obtain, prior to 
the funding of such loan, a letter of opinion from the independent adviser 
stating that the proposed transaction is fair to both the limited partners of 
the borrower and the Shareholders of the Trust. 

Construction Period Guarantees 

   With respect to those Properties, if any, which are to be built, during the
construction period one or more security mechanisms may be obtained which will
reduce some of the risk inherent in the construction period. See "Risk
Factors--General Risks of Ownership of First Mortgage Bonds--Construction
Completion."

   Letter of Credit. A letter of credit may be obtained with respect to 
certain Mortgage Loans from a financial institution acceptable to the Manager 
as partial security for any construction guarantee and/or any operating 
deficit guarantee. It is not anticipated that any letter of credit would 
exceed 

                                      45 
<PAGE>
 
10% of the amount of the Mortgage Loan. No assurance can be given that the 
Manager will obtain such letters of credit. 

   Construction Completion Guarantees. The guarantees of construction 
completion, if obtained, are expected to be separate undertakings by 
principals of the Property Owners to complete the construction of a Property 
according to the loan agreement and substantially in accordance with the 
approved plans and specifications. No assurance can be given that the Manager 
will be able to obtain such construction completion guarantees or, if 
obtained, that the guarantors will have sufficient funds to discharge their 
obligations under the guarantees. In some cases, such principals, will also 
guarantee the payment to the Trust of all interest required to be paid on the 
Mortgage Loan until completion of construction. 

   The General Contractors. The general contractors of the Properties, if 
any, are expected to be either Affiliates of a Property Owner or independent 
third-party contractors. The general contractors may be required to provide a 
payment and performance bond regarding construction of the Properties. In 
addition, with respect to each Property, the general contractor may be 
required to undertake to the Property Owner to pay all construction cost 
overruns for the Property. No assurance can be given that the general 
contractors will provide such bonds or commit to such construction contracts. 

Operating Deficit Guarantees 

   It is the intent of the Manager that principals of the Property Owners
provide the Trust (or the trustee for bondholders) with operating deficit
guarantees as additional security for the Mortgage Loans. Such guarantees will
cover operating deficits of the Properties for an agreed upon period after
acquisition of the Bonds with respect to an existing facility or the completion
of construction (usually the earlier of three years after completion of
construction or the date by which the Property has met certain collected rental
income targets). No assurance can be given that the Manager will be able to
obtain such operating deficit guarantees or that the Property Owners will have
sufficient funds to discharge their obligations under such guarantees.

Reserves 

   The Trust will establish Reserves for working capital and contingencies from
the proceeds of this offering in an amount equal to 1% of the Gross Proceeds and
may add to such Reserves from Cash Flow, Sale or Repayment Proceeds and
uninvested Net Proceeds. The Manager will have the authority to increase, reduce
or eliminate the Reserves. One of the purposes of the Reserves is to have funds
available over and above the funds generated from the First Mortgage Bonds or
Tax-Exempt Securities or from Temporary Investments to pay unanticipated or
extraordinary costs of operating and administering the Trust's business. If the
Reserves are used in such a fashion, the Manager may determine to replenish the
Reserves when the deficiency is recovered. It is presently anticipated that
during the construction phase of a Property, if any (when the Mortgage Loans
bear a higher Current Interest Rate than during the operations phase), a portion
of the interest payments received by the Trust may be placed in Reserves and not
distributed to Shareholders until the operations phase of a Property. A release
of funds from such Reserves would supplement the distributions of the interest
payments during the initial years of the operations phase of a Property. Funds
held in Reserves will be invested in Temporary Investments. Funds deposited in
the Reserves from uninvested Net Proceeds will not be utilized for Distributions
to Shareholders until termination of the Trust or for compensation payable by
the Trust to the Manager and its Affiliates.

Borrowing Policies 

   The Trust is permitted to incur indebtedness to meet working capital
requirements of the Trust or to take over the operation of a Property on a
short-term basis (up to 24 months) (but not for the purpose of making
Distributions). The Trust may borrow such funds from third parties or from the
Manager or its Affiliates. On loans from the Manager or its Affiliates, interest
and other financing charges or fees will be paid in an amount which will be the
lesser of the interest and other financing charges or fees which would be
charged by unrelated lending institutions for a comparable loan or the actual
cost of such funds to the Manager or its Affiliates. No prepayment charge or
penalty shall be required by the Manager or its Affiliates on a loan to the
Trust secured by either a first or a junior or all-inclusive trust deed,
mortgage or encumbrance on a Property, except to the extent that such prepayment
charge or penalty is attributable to the underlying encumbrance.

   The Trust will not lend funds (other than the type of investments 
described herein) to any person or entity, including the Manager or its 
Affiliates, nor will it acquire real property other than as a result of a 
default on a Mortgage Loan and, therefore, the applicable First Mortgage 
Bond. 

                                      46 
<PAGE>
 
Administration of Mortgage Loans 

   The Mortgage Loans are expected to be serviced by the Manager or its
Affiliates; provided, however, that if required by the issuer of a First
Mortgage Bond, the trustee for the holders of the First Mortgage Bond will
service the Mortgage Loans or may appoint a mortgage servicer in lieu of any
other entity chosen by the Manager. The Manager or its Affiliate has serviced
and may continue to service mortgage loans for other affiliated entities.

Joint Ventures and Participations 

   In those cases where a publicly-registered Affiliate of the Manager is acting
as a participant with the Trust in the acquisition of an investment, the Trust
Agreement provides that all of the following conditions must be met: (i) both
parties are organized with substantially identical investment objectives and
policies; (ii) there must be no duplicative fees; (iii) the Trust must have a
right-of-first refusal to buy if such Affiliate wishes to sell the investment in
which they participate; (iv) the investment of the Trust in the First Mortgage
Bonds or Tax-Exempt Securities to be acquired with an Affiliate must be made on
substantially the same or better terms and conditions as those received by the
Affiliate, although the amounts invested do not have to be comparable; and (v)
the Trust must not pay the Sponsor and Affiliates greater compensation than it
would have paid had the Trust invested in the First Mortgage Bonds or Tax-Exempt
Securities individually and not jointly. In connection with such an investment,
the Trust would be required to approve any decisions concerning the First
Mortgage Bonds or Tax-Exempt Securities. The exercise of a
right-of-first-refusal would be subject to the Trust's having the financial
resources to effectuate such a purchase, and there can be no assurance that it
would have such resources.

   The investment by the Trust jointly with a publicly-registered Affiliate 
or with an unaffiliated third party may, under certain circumstances, involve 
risks not otherwise present, including, for example, risks associated with 
the possibility that the participant may at some time have economic or 
business interests or goals which are inconsistent with the business 
interests or goals of the Trust. In addition, it is possible that the Trust 
and such Affiliate may reach an impasse in making decisions regarding the 
management or sale of the investment or that such Affiliate might be in a 
position to take actions contrary to the instructions and interests of the 
Trust. 

Other Policies 

   The Trust will not underwrite securities of other issuers, offer securities
in exchange for property, or invest in securities of other issuers, other than
in Temporary Investments and Tax-Exempt Securities as described above or as
specifically permitted in the Trust Agreement and under no circumstances will
the Trust invest in securities of limited partnerships.

   The Trust is not a real estate investment trust and, therefore, is not 
subject to the restrictions imposed on such entities by the Code. The Trust 
will use its best efforts to conduct its operations so as not to be required 
to register as an investment company under the Investment Company Act of 1940 
and so as not to be deemed a "dealer" in revenue bonds for federal income tax 
purposes. See "Material Federal Income Tax Consequences--Potential Dealer 
Status." 

   The Trust will not engage in any transaction which would result in the 
receipt by the Manager or any of its Affiliates of any undisclosed "rebate" 
or "give-up" or in any reciprocal business arrangement which results in the 
circumvention of the restrictions contained in the Trust Agreement and in 
applicable state securities laws and regulations upon dealings between the 
Trust and the Manager and its Affiliates. 

   The Manager and its Affiliates, including companies, partnerships, other 
trusts and entities controlled or managed by such Affiliates, may engage in 
transactions described in this Prospectus, including receiving Distributions 
and compensation from the Trust, purchasing and holding First Mortgage Bonds, 
Tax-Exempt Securities, property and investments and engaging in other 
businesses or ventures that may be in competition with the Trust. See 
"Conflicts of Interest," "Management Compensation" and "Management." 

Changes in Investment Objectives and Policies 

   Shareholders have no voting rights with respect to the establishment or
implementation of the investment objectives and policies of the Trust, all of
which are the responsibility of the Manager. However, the Manager will not make
any changes in the three primary investment objectives described under the
caption "Investment Objectives and Policies-Principal Investment Objectives,"
above, without first obtaining the written consent or approval of Shareholders,
as a class, owning in the aggregate more than 50% of the total outstanding
Shares. See "Summary of Trust Agreement."

                                      47 
<PAGE>
_______________________________________________________________________________
INCOME AND LOSSES AND CASH DISTRIBUTIONS 
_______________________________________________________________________________

Net Income and Net Loss 

   Net Income (and, if necessary, gross income) of the Trust shall first be
allocated to the Manager in an amount equal to the Special Distribution.
Thereafter, Net Income and Net Loss of the Trust shall generally be allocated 1%
to the Manager and 99% to the Shareholders. Substantially all of the Net Income
of the Trust is expected to be exempt from federal income taxation.

   The Trust Agreement provides for a convention for allocating Net Income 
and Net Loss whereby investors who purchase Shares from the Trust on or prior 
to the 15th day of a calendar month (including a calendar month in which a 
Closing Date occurs) are treated, for all purposes, as owning such Shares as 
of the first day of such month and investors who purchase Shares from the 
Trust after the 15th day of such month will be treated, for all purposes, as 
owning such Shares as of the 16th day of such month. That portion of Net 
Income and Net Loss allocated to Shareholders shall be apportioned 
semi-monthly among the Shareholders in the ratio in which the number of 
Shares owned of record by each of them on the first and the sixteenth day of 
such calendar month, as the case may be, bears to the total number of Shares 
owned by all of them as of that date, without regard to capital accounts or 
the number of days during such month in which a person was a Shareholder. 

   The transferee of Shares shall not be recognized as an assignee of such 
Shares until the completion of the requirements set forth in the Trust 
Agreement for the registration of a transferee of Shares on the books and 
records of the Trust. 

Adjusted Cash From Operations 

   Distributions of Adjusted Cash From Operations each year shall be
distributed, after payment of the Special Distribution, 1% to the Manager and
99% to the Shareholders on a quarterly basis (approximately 45 days after the
close of a quarter). Distributions of Adjusted Cash From Operations allocated to
Shareholders shall be apportioned among Shareholders in the ratio in which the
number of Shares owned by each of them on the first day and sixteenth day of
each calendar month bears to the total number of Shares owned by all of them as
of such dates.

Sale or Repayment Proceeds 

   The Manager may, in its sole discretion, distribute, reinvest or hold as
Reserves all Sale or Repayment Proceeds received during the period ending at the
end of the fifth calendar year following the date on which 95% of the Net
Proceeds of the offering is invested in permanent investments; provided,
however, that no Bond Selection Fee, Loan Servicing Fee, Mortgage Loan Placement
Fee or other similar fees or commissions in excess of what would have been paid
in connection with a First Mortgage Bond or Tax-Exempt Security may be paid to
the Manager or its Affiliates by any party, including the Trust, in connection
with a reinvestment; and provided further, that if any of such Sale or Repayment
Proceeds are to be reinvested during the reinvestment period, the Trust must
first have distributed such amounts of Sale or Repayment Proceeds with respect
to such calendar year which, when considered with prior Distributions, are
sufficient to allow a Shareholder in a 28% Federal income tax bracket to pay
income taxes due with respect to income derived by such Shareholder from
operations of the Trust.

   Except as otherwise provided below, Distributions of Sale or Repayment 
Proceeds will be allocated among Shareholders of record on the date of 
receipt by the Trust of such Sale or Repayment Proceeds in the ratio in which 
the number of Shares owned of record by each of them on that date bears to 
the total number of Shares owned by all of them as of that date and will be 
distributed at such time as the Manager, in its sole discretion, determines 
in the following order of priority: 

   (a) first, 99% of the Sale or Repayment Proceeds shall be distributed to 
the Shareholders in proportion to their Original Contributions, and 1% of 
Sale or Repayment Proceeds shall be paid to the Manager until: 

       (i) the Shareholders have received an amount equal to their Adjusted
           Contributions; plus

       (ii) an amount which when added to all prior Distributions (excluding
           Distributions pursuant to (i) above) equals a 10% per annum
           cumulative noncompounded return on their Adjusted Contributions,
           commencing on the Final Closing Date; and

   (b) second, after payment of the Subordinated Incentive Fee, the remainder 
(i) 99% to the Shareholders and (ii) 1% to the Manager. 

Reserves 

   Cash from working capital reserves no longer deemed necessary by the Manager
will either (i) be allocated and distributed in the same manner as Adjusted Cash
From Opera-

                                      48 
<PAGE>
 
tions, to the extent such Reserves are attributable to cash generated from 
Trust operations, (ii) be allocated and distributed in the same manner as 
Sale or Repayment Proceeds to the extent such Reserves are attributable to 
cash generated from Dispositions, or (iii) be distributed as a return of 
Original Contributions to the Shareholders to the extent such Reserves are 
attributable to Net Proceeds. 

Capital Accounts 

   Separate records will be kept by the Trust showing, for each Shareholder, his
Original Contribution, his Adjusted Contribution and his capital account, which
is relevant for federal income tax purposes. The Adjusted Contribution of each
Shareholder will basically represent his Original Contribution reduced by the
cumulative amount of all Sale or Repayment Proceeds distributed to him. Adjusted
Contributions will not be reduced by reason of any Distributions of Adjusted
Cash From Operations, and will bear no relation to tax basis for the Shares. At
the end of the year in which occurs the Final Closing Date and on the
anniversary of such date in each of the next four years, the capital account of
the Manager in each such year will be increased by 20% of 1% of contributions to
the capital of the Trust made by the Shareholders (the "Deemed Contribution").
The Manager has an obligation to make a further capital contribution upon
liquidation of the Trust in an amount equal to the lesser of 1.01% of the
Original Contributions or its negative capital account balance (the "Deficit
Repayment Obligation"). However, the Deficit Repayment Obligation will be
reduced to zero at the end of the fourth year in which the anniversary of the
Final Closing Date occurs. The capital account of each newly admitted
Shareholder initially will be the amount paid by the Shareholder for his Shares,
less selling commission expenditures paid by the Trust as agent for the
Shareholders. The capital account of each Shareholder thereafter will be
increased by the amount of Net Income allocated to him, and will be reduced by
(a) an amount equal to the Deemed Contribution in the year in which the Final
Closing occurs and in each of the next four years, and (b) his distributive
share of Net Loss and Distributions.

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES 

   In considering the federal income tax consequences of an investment in the 
Trust, a prospective investor should keep in mind that the Trust intends to 
invest in First Mortgage Bonds and Tax-Exempt Securities, the interest on 
which is expected to be exempt from federal income tax. However, depending 
upon an investor's federal income tax situation, he may be subject to various 
tax consequences, including an alternative minimum tax, on the tax-exempt 
interest on certain First Mortgage Bonds. See "Alternative Minimum Tax." 

   The following is a brief discussion of the anticipated federal income tax 
aspects to prospective Shareholders under current law. It is impractical to 
set forth in this Prospectus all aspects of federal, state, local and foreign 
tax law which may have tax consequences with respect to a Shareholder's 
participation in the Trust. Furthermore, the discussion of various aspects of 
federal, state, local and foreign taxation contained herein is based on the 
Code, as amended; existing laws, judicial decisions and administrative 
regulations, rulings and practice, all of which are subject to change. Any 
such change could be retroactive. In addition, the Trust and/or the 
Shareholders may be subject to state and local taxes in jurisdictions in 
which the Trust may be deemed to be doing business or in which it owns 
property or other interests. See "State and Local Taxes" below. This analysis 
is not intended as a substitute for careful tax planning and prospective 
investors are urged to consult their own tax advisers, attorneys or 
accountants with specific reference to their own tax situation and potential 
changes in the applicable law. See also "Risk Factors." 

   The firm of Kaye, Scholer, Fierman, Hays & Handler ("Counsel") does not 
prepare or review the Trust's income tax information return, which is 
prepared by the Trust. The Trust will make a number of decisions on such tax 
matters as, for example, the expensing or capitalizing of particular items. 
Such matters are handled by the Trust and may be reviewed with counsel in 
certain circumstances. 

   Although the Trust anticipates that substantially all of its income will 
be excluded from gross income for federal income tax purposes, the Trust 
could have taxable income under certain circumstances. For example, the Trust 
would have taxable income or gain if interest on the First Mortgage Bonds or 
Tax-Exempt Securities were determined to be taxable, if the Trust acquired a 
Property through foreclosure or upon any sale of First Mortgage Bonds. 
Furthermore, interest on First Mortgage Bonds or Tax-Exempt Securities may 
cause certain other tax consequences, including an alternative minimum tax, 
depending upon the investor's tax situation. Because the Trust does not 
believe that these events are likely, no substantial discussion of the tax 
consequences of these events is provided. If, however, these events were to 

                                      49 
<PAGE>
 
occur and the Trust were to have taxable income, the tax consequences of an 
investment in the Trust would differ significantly from those described 
below. 

Opinion of Counsel 

   The Trust has obtained an opinion from Counsel concerning the likely outcome
on the merits of certain material federal income tax issues. The opinion states
that the summary of federal income tax consequences to the Shareholders set
forth in this Prospectus under the headings "Risk Factors--Tax Risks" and
"Material Federal Income Tax Consequences" has been reviewed by Counsel and, to
the extent such summary involves matters of law, Counsel is of the opinion that
such statements of law are correct under the Code, the Treasury Regulations
promulgated thereunder and existing interpretations thereof.

   The opinions of Counsel are based upon the facts described in this 
Prospectus and upon the facts as they have been represented by the Manager to 
Counsel. Any alteration of the facts may adversely affect the opinions 
rendered. Furthermore, the opinions of Counsel are based upon existing laws, 
applicable current and proposed Treasury Regulations, current published 
administrative positions of the IRS contained in Revenue Rulings and Revenue 
Procedures, and judicial decisions, which are subject to change either 
prospectively or retroactively. 

   Each prospective investor should note that the opinions described herein 
represent only Counsel's best legal judgment and have no binding effect or 
official status of any kind. Thus, in the absence of a ruling from the IRS, 
there can be no assurance that the IRS will not challenge the conclusion or 
propriety of any of Counsel's opinions. 

   Because of certain facts which can be ascertained only in the future and 
in certain cases the lack of clear legal authority, Counsel has concluded 
that it is not possible for them to reach a judgment as to the outcome on the 
merits (either favorable or unfavorable) of the following federal income tax 
issues and, accordingly, expresses no opinion with respect to them: (1) 
whether the interest received with respect to First Mortgage Bonds and 
Tax-Exempt Securities will be exempt from federal income taxation (an opinion 
to this effect is expected to be obtained from bond counsel (retained by the 
issuer of the First Mortgage Bonds or by the Trust) or special counsel for 
the Trust); (2) whether the Trust will be deemed to be a "dealer" in mortgage 
bonds at the time of the sale or disposition of all or a portion of the 
Trust's bond portfolio, thereby resulting in the entire gain, if any, from 
such sale or other disposition of a First Mortgage Bond being treated as 
ordinary income; and (3) whether the Trust's inclusion of the Bond Selection 
Fee in the basis of the First Mortgage Bonds will be respected. Furthermore, 
no opinion is expressed as to the tax consequences for foreign investors, who 
should consult with their own tax advisers as to the income, estate and gift 
tax consequences of investing in Shares. See "Special Classes of 
Investors-Foreign Investors," below. 

Trust Status 

   The federal income tax treatment of an investment in the Trust will depend
upon, among other things, the classification of the Trust as a partnership for
federal income tax purposes rather than as an "association" taxable as a
corporation or as a trust. The Trust will not request (and probably could not
obtain) a ruling from the IRS that it will be treated as a partnership, but the
Trust will instead rely upon an opinion of Counsel that it will be treated as a
partnership for federal income tax purposes.

   The opinion of Counsel is not binding on the IRS or the courts and there 
can be no assurance that the IRS will not assert that the Trust should be 
taxed as an association taxable as a corporation, in which event the 
Shareholders would be treated as corporate shareholders and would not be 
entitled to the favorable tax treatment outlined below. This determination 
would also have a substantial adverse effect on the withholding obligations 
with respect to, and the United States tax liability of, any foreign 
Shareholders. See "Special Classes of Investors--Foreign Investors." The 
opinion of Counsel as to partnership status assumes compliance from the date 
of formation of the Trust throughout the term of its existence with the 
following conditions: (1) that the Trust's activities will be conducted in 
accordance with the provisions of the Trust Agreement; and (2) that the Trust 
and the Shareholders will have the objective of carrying on business for 
profit and dividing the gains therefrom. 

   Classification as a Trust. Although the Trust is formed as a business 
trust under the Act, it is not treated as a trust for federal income tax 
purposes merely because it is cast in the form of a trust. Treas. Reg. Sec. 
301.7701-4. Rather, it would be treated as a trust only if its purpose were 
to vest in the trustees the responsibility for the protection and 
conservation of property for beneficiaries who cannot share in the discharge 
of this responsibility and, therefore, are not associ- 

                                      50 
<PAGE>
 
ates in a joint enterprise for the conduct of business for profit. Under the 
Trust Agreement, the purpose of the Trust and the responsibility of the 
Manager is not the protection and conservation of property. The Trust 
Agreement provides that the purpose of the Trust is to invest in, hold, sell, 
dispose of and otherwise act with respect to First Mortgage Bonds secured by 
Mortgage Loans on Properties, and, to a lesser extent, Tax-Exempt Securities, 
and the Trust and the Manager are granted all of the powers necessary to 
carry out that purpose. Consequently, the Shareholders should be treated as 
"associates in a joint enterprise for the conduct of business for profit" and 
the Trust should not be treated as a trust for federal income tax purposes. 

   Determination of Partnership Status. Section 7701(a)(2) of the Code, and 
Treas. Reg. Sec. 301.7701-2, set forth the criteria for determining whether 
or not an unincorporated organization will be treated as an "association" 
taxable as a corporation for federal income tax purposes. This determination 
depends on whether the organization's characteristics are such that the 
organization more nearly resembles a corporation than a partnership. An 
unincorporated association will be treated as a partnership for federal 
income tax purposes if it lacks two or more of the following four corporate 
characteristics: 

   (i) continuity of life; 

   (ii) free transferability of interests; 

   (iii) centralization of management; and 

   (iv) limited liability. 

   (i) Continuity of Life. The Regulations provide that an organization does 
not have the corporate characteristic of continuity of life if the death or 
withdrawal of any member of the organization causes the dissolution of the 
organization, notwithstanding the fact that the agreement by which the 
organization is established provides that the business will be continued by 
the remaining members following such withdrawal. Under the terms of the Trust 
Agreement and as permitted by the Delaware Act, the removal, adjudication in 
bankruptcy, insolvency, dissolution or other cessation of existence as a 
legal entity of the Manager (which owns an interest in the Trust) will cause 
a dissolution of the Trust, unless Shareholders, by a Majority Vote, elect to 
continue the business of the Trust within 90 days thereof and elect a 
successor Manager. Accordingly, the Trust should be deemed to lack the 
corporate characteristic of continuity of life. 

   (ii) Free Transferability of Interests. The Regulations provide that an 
organization has the corporate characteristic of free transferability of 
interests if each of its members, or those members owning substantially all 
of the interests in the organization, have the power, without the consent of 
other members, to substitute for themselves in the same organization a person 
who is not a member of the organization. In order for this power to exist, 
the member must be able, without the consent of other members, to confer upon 
his substitute all attributes of his interest in the organization. 
Accordingly, the corporate characteristic of free transferability of 
interests does not exist in a case where a member can, without the consent of 
other members, assign only his right to share in profits. 

   Any Shareholder will have the limited right to assign the economic 
attributes of his Shares to an assignee. However, the assignee of Shares can 
become a substituted Shareholder only with the consent of the Manager, which 
consent the Manager may grant or withhold in its sole and absolute 
discretion. Accordingly, the Trust should not be deemed to have the corporate 
characteristic of free transferability of interests. 

   (iii) Centralization of Management. The Regulations provide that an 
organization has the corporate characteristic of centralized management if 
any person (or any group of persons which does not include all of the 
members) has continuing exclusive authority to make the management decisions 
necessary to the conduct of the business for which the organization was 
formed. Centralized management ordinarily exists in a limited partnership if 
substantially all of the interests in the partnership are owned by the 
limited partners and if the limited partners have no authority to conduct 
partnership business. Under the Trust Agreement, the Manager has a one 
percent interest in the profits, losses and distributions of the Trust and 
has complete and exclusive discretion in the management and control of the 
affairs of the Trust. Accordingly, the Trust should be deemed to possess the 
corporate characteristic of centralized management. 

   (iv) Limited Liability. The Regulations provide that an organization 
possesses the corporate characteristic of limited liability if no member is 
personally liable for the debts of, or claims against, the organization. 
Personal liability means that a creditor of an organization may seek personal 
satisfaction from a member of the organization to the extent that the assets 
of the organization are insufficient to satisfy the creditor's claim. Where a 
corporation is the general part- 

                                      51 
<PAGE>
 
ner, personal liability exists with respect to such general partner when the 
corporation has substantial assets (other than its interest in the 
partnership) which could be reached by a creditor of the limited partnership. 
Where a general partner has no substantial assets (other than its interest in 
the partnership), personal liability still exists with respect to such 
general partner when it is not merely a "dummy" acting as the agent of the 
limited partners. The Delaware Act provides that trustees and beneficiaries 
of a Delaware business trust have limited liability except to the extent 
otherwise provided in the trust instrument. The Trust Agreement provides that 
the Manager and the Shareholders shall not be personally liable for the acts, 
omissions or obligations of the Trust. Consequently, the Trust should be 
deemed to possess the corporate characteristic of limited liability. 

   The absence of two of the four principal corporate characteristics is 
sufficient to establish classification as a partnership for federal income 
tax purposes. Since at least two of the four corporate characteristics appear 
to be absent, it is the opinion of Counsel that it is more likely than not 
that the Trust will be treated as a partnership for federal income tax 
purposes. 

   Publicly Traded Partnerships  A "publicly traded partnership" will be 
treated as an association taxable as a corporation unless the partnership 
derives certain "qualifying" income equal to at least 90% of its gross income 
for each of its taxable years beginning after December 31, 1987 (the "90% 
Test") ("qualifying" income generally includes interest, dividends, rents 
from real property and gain from the sale of property producing such income). 
A "publicly traded partnership" is any partnership whose interests are either 
(i) traded on an established securities market, or (ii) readily tradeable on 
a secondary market (or the substantial equivalent thereof). Applicable 
Committee Reports accompanying the passage of the Revenue Act of 1987 
indicate that even where there is no identifiable market maker, the 
equivalent of a secondary market exists where the holder of an interest has a 
readily available, regular and ongoing opportunity to sell or exchange his 
interests through a public means of obtaining or providing information on 
offers to buy, sell or exchange interests. Thus, a program such as a regular 
plan of redemptions or repurchases can cause partnership interests, whether 
or not traded on an established securities market, to be treated as "publicly 
traded." The IRS has issued Notice 88-75 that provides safe harbors that can 
protect a partnership whose interests are not traded on an established 
securities market from having its interests being deemed to be tradeable on a 
secondary market or its equivalent. 

   The Manager has represented that interests in the Trust will not be listed 
for trading on an established securities market. However, Shares may be 
acquired pursuant to the Redemption Plan and, although the Manager believes 
that the amount and frequency of Shares so acquired will not cause the Trust 
to be characterized as a publicly traded partnership, it is possible that the 
Trust could be so characterized. However, it is likely that the Trust would 
satisfy the 90% Test because the Trust's income is expected to be derived 
from interest on the First Mortgage Bonds and Tax-Exempt Securities and gain 
from the sale of property producing such income. Assuming that the Trust 
satisfies the requirements of the 90% Test, Counsel believes that the Trust 
should not be treated as a publicly traded partnership. 

   If the Trust were classified as a corporation for federal income tax 
purposes in any taxable year, income and deductions of the Trust would be 
reflected only on its tax return, rather than being passed through to the 
Shareholders. The Trust would be required to pay federal income tax at 
corporate tax rates (at a maximum rate of 35%) plus, possibly, additional 
state and local income taxes and all or a portion of distributions made to 
Shareholders would be taxable as dividends to the extent of any earnings and 
profits. If after a period of operations the Trust is first deemed to be an 
association for federal income tax purposes, such change in status would 
result in taxable income to a Shareholder measured by the excess, if any, of 
his share of the liabilities of the Trust over the adjusted basis of his 
Shares. The effect of the foregoing would be to substantially reduce the 
effective yield on an investment in Shares. 

   The Manager would cause the Trust to contest any adverse IRS determination 
as to the Trust's tax status. However, investors should be aware that any 
such contest would result in additional expenses. To the extent Trust funds 
were then insufficient to meet such expenses, they might have to be furnished 
by the Shareholders, although the Shareholders would have no obligation to do 
so. 

General Principles of Partnership Taxation 

   The Trust will not be subject to any federal income taxes. The Trust will
file federal partnership information returns reporting its operations for each
fiscal year which will be the calendar year. The Trust will provide Shareholders
or their nominees with income tax information relevant to the Trust

                                      52 
<PAGE>
 
and their own income tax returns, including each Shareholder's share of the 
Trust's taxable income or loss, if any, and capital gain or loss, which is 
generally taxable in the same manner as ordinary income. See "Marginal Tax 
Rates; Capital Gains Taxation." The Trust will provide this information 
within 75 days after the end of each calendar year. Shareholders whose Shares 
are registered in the name of a nominee will receive such income tax 
information from the nominee. The Trust, as required, will use the accrual 
method of accounting. 

   The Trust will allocate to each Shareholder his share of Trust income. The 
Trust anticipates that its income from ordinary operations will be excluded 
from the gross income of its Shareholders for federal income tax purposes. 
See "Trust Income." See, however, "Alternative Minimum Tax." The Trust will 
allocate to each Shareholder his share of items of Trust expense. The Trust 
anticipates that most individual Shareholders will not be permitted to deduct 
items of Trust expense in calculating their federal income tax liability. See 
"Trust Expenses." 

   A Shareholder will not recognize gain upon receipt of a cash distribution 
from the Trust unless the distribution exceeds a Shareholder's adjusted basis 
for his interest in the Trust immediately prior to the distribution. A 
Shareholder's adjusted basis for his interest in the Trust generally will be 
equal to the amount paid for the interest, increased by his allocable share 
of Trust taxable income, if any, and his allocable share of Trust tax-exempt 
income, and decreased by his share of (i) Trust Distributions, (ii) Trust tax 
losses, if any, and (iii) Trust expenditures which are not deductible in 
computing his taxable income and not properly chargeable to capital (such as 
the Trust's expenses allocable to tax-exempt interest income). 

   The Trust anticipates that, generally, Distributions by the Trust will not 
exceed the adjusted basis of the interest in the Trust of any Shareholder who 
acquires its interest in the Trust during the offering period. Consequently, 
the Trust anticipates that Trust distributions to Shareholders will not 
constitute taxable gain to Shareholders for federal income tax purposes. 

   A Shareholder will have a disparity between the basis for his Shares and 
his capital account and will therefore have a remaining basis for his shares 
after liquidating distributions are made in an amount equal to the selling 
commissions paid by him. Accordingly, if such investor holds his Shares until 
the Trust is liquidated, he will have a capital loss upon termination in such 
amount. Alternatively, such investor will be able to take such selling 
commissions into account as part of his basis in determining his gain (or 
loss) from the sale of Shares prior to liquidation of the Trust. See "Sale or 
Disposition of First Mortgage Bonds." 

Reinvestment Plan 

   Pursuant to the Reinvestment Plan, Shareholders may elect to have all or a
portion of their Distributions from the Trust invested in additional Shares of
the Trust through the Trust's Reinvestment Plan. Participants in the
Reinvestment Plan will be taxed on their share of Trust taxable income, if any,
in the same manner as if they received their Trust Distributions in cash; thus,
investors in the Reinvestment Plan may incur a tax liability even though they do
not receive a cash distribution. However, given the expected tax-exempt nature
of Trust income, any such tax consequences are expected to be minimal.

Allocation of Profit and Losses 

   Allocations of Net Income and Net Loss are described above in "Income and
Losses and Cash Distributions."

   (i) General Allocations 

   Pursuant to Code Section 704(b)(2) and recently promulgated final 
regulations thereunder (the "Final Section 704 Regulations"), an allocation 
of income or loss set forth in a partnership agreement will be recognized for 
federal income tax purposes provided the allocation has "substantial economic 
effect." If the allocation is found to lack "substantial economic effect," 
then the allocation will be "determined in accordance with the partner's 
interest in the partnership (determined by taking into account all the facts 
and circumstances)." 

   Under the Final Section 704 Regulations, allocations of partnership 
income, gain, loss, deduction or credit ("Partnership Tax Items") will have 
economic effect only if, throughout the full term of the partnership, the 
partnership agreement provides: (i) for the determination and maintenance of 
the partners' capital accounts in accordance with the rules set forth in the 
Final Section 704 Regulations; (ii) upon liquidation of the partnership (or 
any partner's interest in the partnership), that liquidating distributions 
are in all cases to be made in accordance with the positive capital account 
balances of the partners, as determined after taking into account all capital 
account adjustments for the partner- 

                                      53 
<PAGE>
 
ship taxable year during which such liquidation occurs; and (iii) any partner 
with a deficit balance in his capital account following the liquidation of 
his interest in the partnership is unconditionally obligated to restore the 
amount of such deficit balance to the partnership, which amount will be paid 
to creditors or distributed to partners with positive capital account 
balances (the "Primary Economic Effect Test"). 

   If the Primary Economic Effect Test is not satisfied, the Final Section 
704 Regulations provide an alternate test for economic effect (the "Alternate 
Economic Effect Test") pursuant to which allocations of Partnership Tax Items 
which do not reduce a Shareholder's capital account below zero (or increase a 
deficit balance in such Shareholder's capital account) will nevertheless have 
economic effect if requirements (i) and (ii) of the Primary Economic Effect 
Test are satisfied and if the partnership agreement provides for a "qualified 
income offset"--i.e., that a partner who unexpectedly receives an adjustment, 
allocation or distribution of certain prescribed items will be allocated 
income and gain in an amount and manner sufficient to eliminate such deficit 
balance as quickly as possible. 

   Under the Final Section 704 Regulations, the effect of allocations of 
Partnership Tax Items must be substantial. In general, such allocations will 
be considered to be substantial if there is a reasonable possibility that the 
allocation will affect substantially the dollar amounts to be received by the 
partners, independent of tax consequences. Treas. Reg. Section 1.704-1(b)(2). 
An allocation will be considered to be insubstantial if, as a result of the 
allocation, the after-tax economic consequences of at least one partner may, 
in present value terms, be enhanced, and there is a strong likelihood that 
the after-tax economic consequences of no partner will, in present value 
terms, be diminished. Allocations are also insubstantial if they merely shift 
tax consequences within a partnership taxable year or are likely to be offset 
by other allocations in subsequent taxable years. 

   The Shareholders will contribute virtually all of the capital to the 
Trust. The Trust Agreement provides that if an allocation of Net Loss to a 
Shareholder would reduce his capital account below zero (or increase a 
deficit balance in his capital account), such allocation will instead be made 
to Shareholders having positive capital account balances. The Trust Agreement 
also provides for a "qualified income offset"; i.e., in the event that a 
Shareholder's capital account balance falls below zero at the end of any year 
because of distributions or certain types of losses or deductions allocated 
to him, he shall be allocated Net Income or gross income as quickly as 
possible to the extent necessary to eliminate his excess deficit capital 
account balance. In addition, the Trust Agreement provides (i) for 
determination and maintenance of Shareholders' capital accounts in accordance 
with the Final Section 704 Regulations; and (ii) that liquidating 
distributions will in all cases be made in accordance with the positive 
capital account balances of the Shareholders. 

   Thus, while the allocations of Net Income and Net Loss contained in the 
Trust Agreement do not satisfy the Primary Economic Effect Test, such 
allocations do satisfy the Alternate Economic Effect Test. Based on the 
foregoing, Counsel is of the opinion that it is more likely than not that the 
allocations of Net Income and Net Loss to the Shareholders will be respected. 

   If the IRS prevailed in an attempt to recharacterize fees paid to the 
Manager and/or its Affiliates as Trust distributions, on which issue Counsel 
is not opining because such a determination is dependent on facts which are 
presently unascertainable, the IRS might assert that the Shareholders' 
interest in Trust Net Income and Net Loss should be reduced. However, a 
successful assertion of that position should not adversely affect the 
Shareholders. 

   (ii) Allocation Periods 

   (a) Allocations During Offering Period 

   The Trust Agreement provides that Net Income and Net Loss, other than that 
attributable to a Disposition, will be allocated during the offering period 
on a semi-monthly basis, so that investors who purchase Shares on or prior to 
the 15th day of a month will be treated as owning Shares as of the first day 
of such month and investors who purchase Shares after the 15th day will be 
treated for all purposes as owning such Shares as of the 16th day of such 
month. Net Income and Net Loss attributable to a Disposition is allocated to 
those investors who hold Shares on the date the Trust receives the 
corresponding Sale or Repayment Proceeds. 

   Section 706(d) of the Code requires that in determining the share of 
income, loss or any special item allocable to a partner, the partner's 
varying interests in the partnership during the taxable year shall be taken 
into account. The IRS has not yet promulgated regulations under this 
provision relating to appropriate methods of allocating income so as to 
reflect the varying interests of the partners. 

                                      54 
<PAGE>
 
   The IRS, in news release IR-84-129, announced that partnerships using the
"interim-closing-of-the-books" method to take into account the varying interests
of partners during a taxable year will be permitted to use a "semi-monthly
convention" pursuant to which the varying interests of partners used to
determine their distributive shares of partnership items is determined by
treating partners entering during the first 15 days of the month as entering on
the first day of the month and partners entering after the 15th day of the month
as entering on the 16th day of the month.

   The Trust intends to use the "interim-closing-of-the-books" method to 
allocate Net Income and Net Loss other than from a Disposition. Based on the 
foregoing, Counsel is of the opinion that it is more likely than not that the 
Trust would prevail if the IRS were to challenge its method of allocation 
during the offering period. 

   (b) Allocations After Offering Period 

   The Trust Agreement provides that Net Income and Net Loss will be 
allocated on a semi-monthly basis to Shareholders of record on the first and 
the sixteenth days of each month. For this purpose, transfers will not be 
effective until the completion of the requirements set forth in the Trust 
Agreement for the registration of a transferee of Shares on the books and 
records of the Trust. 

   The Code provides that if a partner sells or exchanges his entire interest 
in a partnership, then the partner's distributive share of income and loss 
shall be determined for the period ending with such sale or exchange, which 
may be made based on the number of days that he was a partner. Because 
transfers that are consented to by the Manager are only effective upon 
completion of the requirements set forth in the Trust Agreement for the 
registration of a transferee of Shares on the books and records of the Trust, 
this allocation method is effectively the same as a daily allocation method. 
Accordingly, Counsel is of the opinion that such allocation method will be 
respected. Counsel is also of the opinion that it is more likely than not 
that the allocations of Net Income and Net Loss from a Disposition will be 
respected because such allocations are made to Shareholders of record on the 
date the Sale or Repayment Proceeds are received. 

Trust Income 

It is expected that all of the First Mortgage Bonds will be "private activity 
bonds" as defined in the Code. The Code excludes interest on certain private 
activity bonds from gross income for federal income tax purposes if certain 
requirements are met. In general, these requirements include certain 
limitations on the use of the Properties (e.g., percentage of units that must 
be occupied by persons of low or moderate income, see below), limitation on 
the investment of proceeds of the First Mortgage Bonds and other amounts and 
requirements that certain earnings be rebated to the federal government. 
Noncompliance with such requirements may cause interest on such obligations 
to become subject to federal income taxation retroactive to the First 
Mortgage Bond's date of issue, irrespective of the date of occurrence of such 
noncompliance. 

   However, First Mortgage Bonds that finance properties owned by non-profit 
corporations are generally not subject to such low and moderate income 
occupancy requirements unless a subject Property is not new construction and 
is not to be substantially rehabilitated. 

   With respect to First Mortgage Bonds issued after December 31, 1985, other 
than bonds financing certain properties owned by non-profit corporations, 
either 40% of the units in a tax-exempt financed multi-family housing project 
must be reserved for families earning 60% or less of the median gross income 
in the relevant locality, or 20% of the units must be reserved for families 
earning 50% or less of such median gross income. While under prior law, a 
tenant is a low- or moderate-income person or family if such tenant was low- 
or moderate-income at the time of initial occupancy, the Code now provides 
that if a project ceases to comply with the set-aside because of existing 
tenant income increases, the existing tenants who no longer meet the income 
requirements may remain tenants but the first vacant market-rate units of 
comparable or smaller size to those occupied by tenants whose income had 
increased must be rented to new low-income tenants. In addition, the 
"qualified project period" for multi-family housing projects, during which 
the foregoing low- or moderate-income requirements must be satisfied, begins 
on the later of the date of issuance of the First Mortgage Bonds or the date 
when at least 10% of the units are first occupied and ends on the latest of 
(i) 15 years (as opposed to 10 years under prior law) after the date on which 
at least 50% of the units are first occupied, (ii) the date on which none of 
the bonds issued with respect to the project are outstanding (as opposed to a 
"qualified number of days" as under prior law), or (iii) the date of 
termination of any assistance provided to the project under Section 8 of the 
United States Housing Act of 1937. This 

                                      55 
<PAGE>
 
change in the definition of "qualified project period" generally increases 
the period of time during which low- or moderate-income requirements must be 
satisfied, thereby possibly delaying the sale of the project to a purchaser 
desiring higher income tenants. Due to the application of the transition 
rules of the 1986 Act, certain First Mortgage Bonds to be acquired by the 
Trust may still be subject to the provisions of prior law (as discussed more 
fully in "Investment Objectives and Policies--The Regulatory Agreement") and 
may not be subject to the more stringent provisions of current law. 

   Current law requires that 95% (rather than 90% as under prior law) of the 
proceeds of tax-exempt multi-family residential rental property bonds (other 
than proceeds invested in a reasonably required reserve or replacement fund) 
be expended for qualifying costs (i.e., expended for the exempt purpose of 
the borrowing) in order for the interest on such bonds to be exempt from tax. 
The costs of bond issuance (including attorneys' fees and underwriter's 
spread) do not count toward the satisfaction of the 95% requirement. In 
addition, the aggregate costs of issuance paid from bonds may not exceed 2% 
of the proceeds of the bonds. As a general rule, these restrictions apply to 
First Mortgage Bonds issued after August 15, 1986. 

   In order to comply with the above-described requirements, each borrower 
(except in certain limited cases with respect to non-profit owners of 
Properties) is expected to enter into a Regulatory Agreement providing, among 
other things, that its Property will be maintained and available for the 
period and in the manner required by the Regulations. See "Investment 
Objectives and Policies--The Regulatory Agreement." 

   The Trust expects that it will be able to acquire outstanding First 
Mortgage Bonds that are not subject to all the restrictions that apply to 
private activity bonds issued after 1985 to acquire or construct multifamily 
housing. The restructuring of the First Mortgage Bonds will in most cases be 
considered the issuance of a new bond to refund all or a portion of the 
pre-1986 First Mortgage Bond. In the restructuring, the Trust will be deemed 
to have surrendered the First Mortgage Bonds it acquired in exchange for the 
restructured First Mortgage Bonds. If the Trust receives, or is deemed to 
receive, restructured First Mortgage Bonds or other obligations with an issue 
price in excess of the acquisition price paid by the Trust, then the Trust 
may be deemed to have recognized a taxable gain either at the time of the 
restructuring or on repayment of the principal amount of the restructured 
First Mortgage Bonds. 

   The Trust will not acquire a First Mortgage Bond (except certain bonds 
that finance Properties owned by non-profit corporations) unless it receives 
an opinion of bond counsel that, assuming continuing compliance with the 
requirements of the Code (or, if applicable, the 1954 Code), under existing 
laws, regulations, rulings and judicial decisions, interest on the First 
Mortgage Bond (other than a portion of such interest secured by Properties 
located in Texas), including Contingent Interest, will be excluded from gross 
income for federal income tax purposes or will be exempt from federal income 
taxation (except as to the alternative minimum tax, the environmental tax, 
the branch profits tax, the tax on certain passive investment income of S 
corporations and the taxation of certain social security or railroad 
retirement benefits), except (in certain cases) for any period during which a 
First Mortgage Bond is held by a "substantial user" of the corresponding 
Property or by a "related person" to a substantial user. In addition, in 
certain situations, particularly with respect to Contingent Interest, pending 
legislation or pending regulations, the Trust may accept a reasoned or 
qualified opinion with respect to the exemption of interest from federal 
income taxation. Any interest in excess of an average annual rate of 15% with 
respect to Mortgage Loans secured by Properties located in Texas is expected 
to be includible in gross income for federal income tax purposes. 

   Except in the case of First Mortgage Bonds issued to finance certain 
properties for a non-profit corporation, interest on a First Mortgage Bond 
will not be excluded from the gross income of the Trust for any period during 
which the Trust is a "substantial user" of the corresponding Property or a 
"related person" to a substantial user. In addition, any Shareholder's 
allocable share of interest income from such a First Mortgage Bond will not 
be excluded from gross income for any period during which such Shareholder is 
a "substantial user" of the corresponding Property or a "related person" to a 
"substantial user." Applicable regulations provide that a "substantial user" 
of a Property would include the corresponding borrower, and any partner of 
the corresponding borrower would be considered a "related person" to a 
substantial user. Therefore, if such a partner of a borrower becomes a 
Shareholder, such partner will receive taxable income to the extent of its 
allocable share of interest received by the Trust with regard to the First 
Mortgage Bonds 

                                      56 
<PAGE>
 
that financed the Properties owned by the borrower in which such Shareholder 
is a partner. Moreover, it is possible that if such partner of a borrower 
becomes a Shareholder, Distributions related to this borrower's First 
Mortgage Bond may be taxable for all Shareholders. 

   In order to reduce the possibility that a substantial user will own an 
interest in the Trust, no person who owns or otherwise uses a Property in its 
trade or business will be permitted to subscribe for Shares unless, in the 
opinion of counsel, ownership of the interest in the Trust will not cause the 
Trust or the Shareholder to be considered "substantial users" or "related 
persons" to substantial users, within the meaning of the Code. 

   The "original issue discount" ("OID") rules of the Code do not generally 
apply to tax-exempt obligations. However, in the event that, notwithstanding 
the opinion of bond counsel, interest received by the Trust on the First 
Mortgage Bonds is includible in its gross income for federal income tax 
purposes, then with respect to the Contingent Interest, the Trust (and 
Shareholders) may be required to include a portion of the Contingent Interest 
in gross income annually pursuant to a compounding method, even though the 
Trust may not receive any payments on the First Mortgage Bonds in that year. 
However, Proposed Regulations on the OID rules provide that the portion of 
contingent interest payments which is considered interest (rather than 
principal) under such regulations is not subject to the OID rules and is 
includible in the payee's income and deductible from the payor's income in 
their respective taxable years in which the amount of the payment becomes 
fixed. 

   As noted in "Investment Objectives and Policies-- Principal Investment 
Objectives," the Trust may purchase First Mortgage Bonds after having reached 
an agreement on the terms of a proposed restructuring of such bonds with the 
Property Owner but before it obtains approval of the governmental entity that 
is the issuer of the First Mortgage Bonds. If the Trust is subsequently not 
able to obtain the approval of the relevant government issuer to any 
restructuring, the Trust, in order to avoid the receipt of taxable income, 
may be forced either to foreclose on the Property securing the First Mortgage 
Bond or to sell the bond, if the Mortgage Loan is then in default. However, 
if any such sale or other disposition produced a gain or if the Trust 
acquired the underlying Property as a result of a foreclosure and was in 
receipt of net rental income, the Shareholders would recognize taxable 
income. 

   The Superfund Amendments Reauthorization Act of 1986 imposes a tax at a 
 .12% rate with respect to corporations on the excess of a corporation's 
"modified alternative minimum taxable income" (determined in generally the 
same manner as for the corporate alternative minimum tax, including the 
adjustment for adjusted current earnings) over $2 million. Regardless of 
whether a corporation is subject to the alternative minimum tax, the 
environmental tax applies with respect to taxable years beginning after 
December 31, 1986 and before January 1, 1996. 

   The Code imposes a tax, at the highest income tax rate applicable to 
corporations, on the "excess passive net income" of an S corporation for any 
taxable year in which the S corporation has (i) Subchapter C earnings and 
profits as of the close of such taxable year and (ii) passive investment 
income in excess of 25% of its gross receipts for such taxable year. Interest 
on the First Mortgage Bonds will be considered passive investment income for 
purposes of determining whether an S corporation is subject to this tax. 

   The Code also provides that 100% of any otherwise allowable interest 
expense of financial institutions allocable to the purchase or carrying of 
First Mortgage Bonds acquired after August 7, 1986 will be disallowed. As 
under prior law, interest on indebtedness incurred or continued by an 
individual to purchase or carry First Mortgage Bonds will not be deductible. 
The Code further provides that interest on the First Mortgage Bonds is 
includible in the calculation of modified adjusted gross income in 
determining whether a portion of social security or railroad retirement 
benefits are to be included in taxable income of individuals. 

Treatment of Mortgage Loans Containing Contingent Interest 

   As described above in "Investment Objectives and Policies--The Terms of the
First Mortgage Bonds and Mortgage Loans" and in "General Risks of Ownership of
First Mortgage Bonds," payment of a portion of the interest accruing on the
First Mortgage Bonds will be dependent upon the net property cash flow and the
appreciation of the Properties. In view of this, an issue may arise as to
whether the relationship between the Trust and the mortgagor is that of debtor
and creditor or whether the Trust is engaged in a partnership or joint venture
with the mortgagor. As a creditor of the mortgagor, income derived from the
mortgagor would be treated in full as interest and exempt from federal income
taxation (based on the opinion of bond counsel that interest

                                      57 
<PAGE>
 
on the First Mortgage Bonds is exempt). As a partner or a joint venturer with 
the mortgagor, the income from such contingent interest payments and/or the 
base rate of interest would be treated as a distribution of partnership 
profits. A determination that the Trust is a partner or a joint venturer with 
a mortgagor could cause the Trust to be treated as a "substantial user" of 
the Properties and, therefore, cause interest on the First Mortgage Bonds to 
be included in the Trust's gross income for federal income tax purposes. In 
addition, treatment of the First Mortgage Bonds as involving an equity 
investment might also result in the reallocation of taxable income and loss 
from the mortgagors to the Trust. 

   In analyzing whether a partner's unsecured loan to a partnership should be 
treated as a loan or a capital contribution (see Joseph W. Hambuechen, 43 
T.C. 90 (1964)) and whether an unsecured loan creates a joint venture 
relationship (see Hyman Podell, 55 T.C. 429 (1970)), courts have considered 
all the facts and circumstances surrounding the transactions and at times 
both lines of authority consider the same factors. Counsel believes that in 
determining whether the relationship between the Trust and a mortgagor is 
that of a debtor paying interest or a joint venturer distributing net 
profits, a court would consider the following factors: (1) the names given to 
the certificates evidencing the indebtedness; (2) the presence or absence of 
a maturity date; (3) the source of the payments; (4) the right to enforce the 
payment of principal and interest; (5) participation in management; (6) a 
status equal to or inferior to that of regular creditors; (7) the intent of 
the parties; (8) the existence of "thin" or adequate capitalization; (9) 
identity of or interest between creditor and borrower; (10) payment of 
interest only out of net profits; and (11) the ability of the entity to 
obtain loans from outside lending institutions. 

   Amendments made to the Code in 1989 authorized the Treasury to prescribe 
regulations to determine whether an interest in a corporation should be 
treated as part stock and part debt. Although applicable by its terms to 
interests in corporations, the principles leading to this amendment of the 
Code could also be expanded to apply to mortgage loans which possess both 
debt and equity features. For example, such treatment may be appropriate in 
circumstances where a debt instrument provides for payments that are 
dependent to a significant extent (whether in whole or in part) on corporate 
performance, whether through equity kickers, contingent interest, significant 
deferral or payment, subordination or an interest rate sufficiently high to 
suggest a significant risk of default. Any regulations issued pursuant to the 
Treasury's authority will apply on a prospective basis only; i.e., with 
respect to instruments issued after the date on which the Treasury Department 
provides public guidance as to the characterization of such instruments. 

   Based on current federal income tax laws and regulations thereunder, an 
analysis of the above factors and certain representations made by the Manager 
to Counsel concerning the terms of the Mortgage Loans underlying the First 
Mortgage Bonds, Counsel is of the opinion that it is more likely than not 
that, with respect to First Mortgage Bonds containing Contingent Interest for 
which the representations noted above are satisfied and which are issued 
prior to the time the Treasury Department provides public guidance on the 
characterization of instruments which possess both debt-like and equity-like 
features, the relationship between such mortgagors and the Trust, as 
Bondholder, will be that of debtor and creditor and not one of equity 
participants or joint venturers. Accordingly, the income from First Mortgage 
Bonds containing Contingent Interest, in Counsel's opinion, more likely than 
not will be deemed to be interest (including the Contingent Interest) and 
therefore (based on the opinion of bond counsel (retained by the issuer of 
the First Mortgage Bonds or by the Trust) or special counsel for the Trust) 
should not be included in the gross income of the Trust. However, Counsel's 
opinion is not binding on the IRS. 

Trust Expenses 

   The Trust will incur expenses as described at "Estimated Use of Proceeds" and
"Management Compensation" in connection with the organization of the Trust, the
offer and sale of the Shares and the operation of the Trust. The Manager
anticipates that all of the Trust's ordinary expenses will be attributable to
the production of tax-exempt interest income. The Code prohibits the deduction
of any expense otherwise allowable under Code Section 212 which is allocable to
tax-exempt interest income. Code Section 212 permits individuals to claim a
deduction for ordinary and necessary expenses paid or incurred for the
production or collection of income or for the management, conservation or
maintenance of property held for production of income. Accordingly, the Manager
anticipates that most Shareholders who are individuals will not be permitted to
claim their share of Trust expenses in calculating their federal income tax.

   To the extent that Trust expenses are not attributable to tax-exempt 
interest income, current law, subject to regula-

                                      58 
<PAGE>
 
tions to be issued, prohibits a Shareholder's deduction of his allocable 
portion of such Trust expenses except to the extent that such expenses, when 
added to the Shareholder's other miscellaneous itemized deductions, exceed 2% 
of the Shareholder's adjusted gross income. 

   However, a Shareholder which acquires Shares in the ordinary course of its 
trade or business may claim its share of Trust expenses in calculating its 
federal income tax. Such a deduction might be available, for example, to 
Shareholders such as financial institutions or securities dealers if they 
acquire Shares in the ordinary course of their trade or business. Any such 
deduction will be permitted only to the extent that Trust expenses are 
reasonable and properly allocable to the period in which they are deducted. 
Although the Manager believes that expenses incurred by the Trust will be 
reasonable and will be allocated to the proper periods, the IRS may challenge 
and disallow all or a portion of any deduction allocable to the expense. In 
any event, Shareholders should consult with their personal tax advisers prior 
to attempting to deduct any portion of their share of Trust expenses. 

Treatment of Fees 

   Counsel has not opined on the treatment for federal income tax purposes of
the Bond Selection Fee and the Special Distribution to the Manager because the
appropriate tax characterization involves factual determinations, which may be
contested by the IRS.

   The Trust intends to capitalize the Bond Selection Fee payable to the 
Manager as part of the tax basis of the First Mortgage Bonds. Upon any sale 
of a First Mortgage Bond, an allocable portion of such fee would reduce the 
amount of any gain realized from such sale. The IRS could contend that some 
portion of such fees should be treated as a nondeductible syndication expense 
and should not be included in the basis of a First Mortgage Bond. In such 
event, a Shareholder's pro rata share of such fees would only be deductible 
when a Shareholder sold its Shares. 

   The Trust Agreement provides for a special allocation of income to the 
Manager in an amount equal to the Special Distribution. Under Code Section 
707(a)(2) a special allocation of income in conjunction with a special 
distribution made in return for the performance of services is respected only 
to the extent the amount distributed would be deductible as a fee paid to a 
third person or a Shareholder in the Trust. 

   In Rev. Rul. 81-301, 1981-2 C.B. 144, the IRS ruled that a percentage 
allocation of gross income to a partner for services is subject to the tests 
for deductibility under Code Section 707(a), which treats the payment as if 
paid to a person not a partner in the partnership thereby making applicable 
the reasonable, ordinary and necessary tests for a compensation deduction. 

   It is possible that the IRS may challenge the special allocation 
accompanying the Special Distribution on the basis that it is excessive, or 
that all or a portion of the Special Distribution should properly be 
considered payment for other services performed by, or other value provided 
by, the Manager or that payments for such services rendered are not 
deductible. Such a challenge would be based upon factual determinations which 
facts are not presently ascertainable and, therefore, Counsel is unable to 
opine on this issue. However, to the extent it is held that the Special 
Distribution is not excessive and the management services are actually 
performed in the taxable year, it is likely that the special allocation would 
be respected. 

Marginal Tax Rates; Capital Gains Taxation 

   The Code provides a maximum marginal tax rate of 39.6% for individuals and
35% for corporations. The maximum capital gains rate for non-corporate taxpayers
is 28%. Net capital losses of non-corporate taxpayers are deductible only up to
a maximum of $3,000 per year.

Potential Dealer Status 

   If the Trust is deemed to be a "dealer" for federal income tax purposes, such
determination would have an adverse effect on investors in the Trust. Gain, if
any, resulting from the disposition of First Mortgage Bonds or Tax-Exempt
Securities would be treated as ordinary income to investors because the First
Mortgage Bonds or Tax-Exempt Securities would not be capital assets. See
"Marginal Tax Rates; Capital Gains Taxation."

   A "dealer" is one who holds property primarily for sale to customers in 
the ordinary course of his trade or business. The Trust has been organized to 
acquire First Mortgage Bonds and, to a lesser extent, Tax-Exempt Securities 
for investment and not to engage in the business of buying and selling First 
Mortgage Bonds and Tax-Exempt Securities. Accordingly, the Manager does not 
believe that the Trust will be treated as a "dealer." Since the determination 
of this issue depends, however, on the facts and circumstances of the Trust's 
operations existing from time to time, Counsel has not opined on the status 
of the Trust as a "dealer" and no 

                                      59 
<PAGE>
 
assurance can be given that the Trust will not be deemed to be a "dealer" in 
First Mortgage Bonds and Tax-Exempt Securities. 

Sale of Shares; Disposition of First Mortgage Bonds; Treatment of Market 
Discount 

   Any gain recognized by a Shareholder on the sale or exchange of Shares will
generally be treated as a capital gain, unless the First Mortgage Bonds or
Tax-Exempt Securities held by the Trust are not capital assets or such First
Mortgage Bonds or Tax-Exempt Securities would not be capital assets if held by
the Shareholder (because the First Mortgage Bonds or Tax-Exempt Securities are
dealer property) and such First Mortgage Bonds or Tax-Exempt Securities have a
fair market value of more than 120% of their basis to the Trust. Such gain also
may not be treated as capital gain if the participation feature of a First
Mortgage Bond is deemed to be a partnership or joint venture interest. Apart
from the foregoing, although a Shareholder may otherwise be a dealer in Shares,
gain or loss on the sale of a Share will be characterized as a capital gain or
loss. See H. Clinton Pollack, Jr. v. Comm'r, 69 T.C. 142 (1977). See "Allocation
of Profits and Losses" above for a discussion of the effect of a sale on
allocations of profits and losses.

   Code Section 6031(c)(1) requires that any person who holds an interest in 
the Trust as a nominee for any other person (such as a broker holding Shares 
in street-name) must furnish the Trust with the name, address and taxpayer 
identification number of both the nominee and each beneficial owner for whom 
the nominee held Shares at any time during the year, setting forth the number 
of Shares owned for each beneficial owner and the number of Shares which are 
transferred by the nominee during the year to the beneficial owner or to any 
other person. The nominee must furnish this information to the Trust on or 
before the January 31st following the close of each Trust taxable year. 
Failure to properly notify the Trust will subject the nominee to IRS 
penalties. 

   Any gain recognized by the Trust on the sale or exchange of a First 
Mortgage Bond or Tax-Exempt Securities will be treated as a capital gain 
unless the Trust is deemed to be a "dealer" in First Mortgage Bonds or 
Tax-Exempt Securities for federal income tax purposes. In such events, the 
entire gain, if any, would constitute ordinary income. See "Potential Dealer 
Status." In addition, gain to the extent of "accrued market discount" 
(discussed below) may be taxable as ordinary income. 

   As a result of the enactment of the Revenue Reconciliation Act of 1993, 
gain attributable to accrued market discount on tax-exempt obligations, such 
as the First Mortgage Bonds, issued after July 18, 1984, and acquired after 
April 30, 1993, will be taxed as ordinary income, and any gain realized in 
excess of such accrued market discount will be taxed as capital gain as long 
as the obligor on the First Mortgage Bond is not an individual and the First 
Mortgage Bond is held as a capital asset. 

   In almost all cases the restructured First Mortgage Bonds will be deemed 
to have been issued after July 18, 1984 so that the market discount rules of 
the Code would apply. "Market discount" is the excess of a bond's stated 
redemption price at maturity over the adjusted basis of such bond immediately 
after its acquisition by the taxpayer; "accrued market discount" is the sum 
of the equal daily portions of the market discount during the period the 
taxpayer holds the bond. In the case of a disposition of an acquired First 
Mortgage Bond which was issued after July 18, 1984, the Trust will recognize 
a portion of the gain on such disposition as ordinary income, equal to the 
amount of accrued market discount. Under the Code, market discount on 
obligations issued after July 18, 1984 is deemed to accrue on a straight-line 
basis unless the holder elects to accrue such discount on a constant interest 
basis. If the Trust were to make such an election, the amount of market 
discount includible in income would be lower in earlier years and greater in 
later years than amounts computed on a straight-line basis. 

Dissolution and Liquidation of Trust 

   Upon the dissolution of the Trust, the assets of the Trust are to be sold,
which may result in the realization of taxable gain to the Shareholders.
Distributions of cash in complete liquidation of the Trust will generally be
treated in the same manner as non-liquidating distributions of cash.

Tax Elections 

   Code Section 754 permits an entity taxed as a partnership to elect to adjust
the basis of its property upon (i) the transfer of an interest in the entity by
sale or exchange or on the death of an investor in the entity, and (ii) the
distribution of property by the entity to an investor. The general effect of
such an election is that transferees of such interests are treated, for purposes
of computing gain, as though they had acquired a direct interest in the entity's
assets and the entity is treated for such purposes, upon certain distributions
to investors, as though it had newly acquired an interest in such trans-

                                      60 
<PAGE>
 
feree's allocable portion of such assets and therefore acquired a new cost 
basis for such assets. Any such election may not be revoked unless the 
consent of the IRS is obtained. As a result of the complexities and added 
expense of the tax accounting required to implement such an election, the 
Manager does not presently intend to make such an election, although it is 
empowered to do so by the Trust Agreement. Accordingly, upon the sale of a 
First Mortgage Bond or Tax-Exempt Security by the Trust subsequent to the 
transfer of a Share consented to by the Manager, taxable gain or loss to the 
transferee of the Share will be measured by the difference between its pro 
rata share of the amount realized by the Trust on such sale and its share of 
the Trust's tax basis in such First Mortgage Bond or a Tax-Exempt Security 
(which, in the absence of a Section 754 election, will be unchanged by the 
transfer of the Shares), rather than by the difference between its share of 
the amount realized and the portion of its purchase price that was allocable 
to such First Mortgage Bond or Tax-Exempt Security. As a consequence, if the 
First Mortgage Bonds or Tax-Exempt Securities have appreciated in value, such 
transferee may be subject to tax upon a portion of the proceeds which, as to 
him, may constitute a return of capital if the purchase price of his Shares 
exceeded his share of the Trust's adjusted basis in all its First Mortgage 
Bonds or Tax-Exempt Securities. Therefore, any benefits which might have been 
available to Shareholders by reason of such an election will not be 
available. 

   The Trust may make various elections for federal income tax reporting 
purposes which could result in items of income, gain, loss or deduction being 
treated differently for tax purposes than for accounting purposes. The 
determination of whether to elect a different treatment for tax purposes than 
for accounting purposes with respect to a particular item will be made by the 
Manager. 

Alternative Minimum Tax 

   For taxable years beginning after 1992, individuals and corporations are
subject to an alternative minimum tax at rates up to 28% and 20% of alternative
minimum taxable income, respectively, which is payable generally to the extent
that it exceeds their regular tax liability. Alternative minimum taxable income
is based on regular tax adjusted gross income, increased by certain tax
preferences and reduced by the alternative tax itemized deductions. The
exemption amount ($45,000 for married filing jointly; $33,750 for single;
$40,000 for corporations) is reduced by 25% of the amount by which alternative
minimum taxable income exceeds $150,000 ($112,500 for single taxpayers).

   Among the tax preference items for both corporate and individual corporate 
alternative minimum tax purposes is the interest on private activity bonds 
such as tax-exempt bonds used to finance multifamily residential rental 
projects. This provision applies to interest on First Mortgage Bonds issued 
after August 7, 1986, but does not apply to First Mortgage Bonds issued after 
such date to refund a bond that was issued before August 8, 1986. For 
corporate investors, a portion of the interest on the First Mortgage Bonds 
will also be taken into account in computing the "adjusted current earnings" 
adjustment item and may thereby be included in a corporation's alternative 
minimum taxable income. The effect of the alternative minimum tax upon an 
investor in the Trust will depend upon the investor's own tax situation. 

Interest Incurred by Trust and/or Shareholder 

   The Code prohibits a deduction by a taxpayer for any interest on indebtedness
incurred or continued to purchase or carry First Mortgage Bonds or Tax-Exempt
Securities. Consequently, most Shareholders may not deduct interest paid or
accrued on Trust indebtedness incurred or continued to purchase or carry First
Mortgage Bonds or Tax-Exempt Securities or indebtedness incurred by a
Shareholder to purchase or carry an interest in the Trust. Although a deduction
for interest on indebtedness may be disallowed even if the purchase of an
interest in the Trust is not directly traceable to the indebtedness, the IRS
generally will not disallow a deduction for interest on indebtedness incurred
for personal purposes (e.g., a mortgage on a personal residence) or in
connection with the active conduct of a trade or business (unless it is
determined that the borrowing was in excess of business needs or that the
taxpayer could reasonably have foreseen when purchasing the tax-exempt
securities that debt would have to be incurred to meet ordinary and recurring
business needs). However, if a Shareholder acquires an interest in the Trust and
has outstanding debts which are not directly connected either with personal
expenditures or with the active conduct of a trade or business, a deduction for
interest on such debt may be disallowed.

   For taxable years ending after 1986, Code Section 265(b) provides that 
financial institutions cannot deduct interest expense allocable to the 
purchase or carrying of First Mortgage Bonds acquired after August 7, 1986. 
Interest incurred by these financial institutions to purchase or carry an 
interest in the Trust will be subject to these limitations. 

                                      61 
<PAGE>
 
   Each Shareholder should consult his tax adviser to determine the application
of these provisions, including certain rules governing the allocation of
indebtedness to tax-exempt obligations, to his particular facts and
circumstances.

Tax Termination of the Trust 

   If 50% or more of the Shares are sold or exchanged within a 12-month period
(excluding successive transfers of the same Shares), the Trust will be treated
as terminating for federal income tax purposes. Although no assurance can be
given, the Manager believes a termination after the conclusion of the offering
is unlikely. If a termination does occur, however, the assets of the Trust will
be deemed to be constructively distributed pro rata to the Shareholders and then
recontributed by them to the Trust. Some of the adverse tax effects of a tax
termination before or after the conclusion of the offering are:

     (i) The tax basis of assets in the hands of the Trust after termination 
         may be greater or less than the Trust's basis in such assets 
         immediately before the termination. Accordingly, a Shareholder's 
         allocable share of any taxable income or loss of the Trust may be 
         greater or less than his share of such income would have been if the 
         Trust did not terminate. 
   
    (ii) If the allocable portion of Trust cash constructively distributed to 
         a Shareholder exceeds the adjusted tax basis of his Shares, a 
         Shareholder will be required to recognize gain to the extent of such 
         excess. The gain will be treated as gain from the sale or exchange of 
         Shares. 
    
   (iii) The Trust's taxable year will end upon termination and, if a 
         Shareholder's taxable year differs from the Trust's calendar taxable 
         year, the termination could result in the "bunching" of more than 
         one year of Trust income or loss in the Shareholder's income tax 
         return for the taxable year in which the Trust terminates. 

Audit of Tax Returns 

   Although the Trust is not being formed so as to allow investors to avail
themselves of losses or deductions generated by the Trust, the IRS may still
choose to audit the Trust's information returns. An audit of the Trust's
information returns may precipitate an audit of the individual income tax
returns of Shareholders. Any expense involved in an audit of a Shareholder's
return must be borne by such Shareholder. Prospective investors should also be
aware that if the IRS is successful in adjusting any item of income, gain,
deduction or loss reported on a Trust information return, corresponding
adjustments would be made to the individual income tax returns of Shareholders.
Further, any such audit might result in IRS adjustments to items of non-Trust
income or loss. If a tax deficiency is determined, the taxpayer is liable for
interest on such deficiency from the due date of the return.

   The tax treatment of items of Trust income, gain, loss, deductions or 
credit will be determined at the Trust level in a unified Trust proceeding, 
rather than in separate proceedings with the Shareholders. Generally, the 
"tax matters partner" of a public entity taxed as a partnership would 
represent the entity before the IRS and may enter into a settlement with the 
IRS as to entity tax issues, which generally will be binding on all of the 
investors in the entity. Similarly, only one judicial proceeding contesting 
an IRS determination may be filed on behalf of the entity and its investors. 
The Trust has designated the Manager as the tax matters partner. The tax 
matters partner may consent to an extension of the statute of limitations 
period for all Shareholders with respect to Trust items, unless the Trust 
restricts his authority to execute such a consent, and the tax matters 
partner notifies the Secretary of the Treasury of such restriction. The Trust 
Agreement does not deny the tax matters partner the authority to execute such 
a consent. 

Special Classes of Investors 

   The statements contained in the above discussion are primarily directed to
investors who are United States citizens or resident individuals. The tax
consequences relating to a purchase of Shares by other investors, such as
corporations, nonresident aliens, domestic and foreign trusts and estates and
foreign partnerships, will vary substantially from those affecting United States
citizens and resident individuals. The following discussion is not comprehensive
as to any such class of other potential investors and, accordingly, each such
investor should consult with his personal tax adviser, accountant or counsel
prior to making any investment in Shares.

   1. Corporate Shareholders 

   Corporate Shareholders will be treated differently from individual 
Shareholders in the following respects, among others: 

   (1) A corporation is taxed at rates different from those applicable to 
individuals. Corporations are currently taxed at 

                                      62 
<PAGE>
 
a maximum rate of 35%. While the receipt of tax-exempt interest on First 
Mortgage Bonds would not be taxable income to a corporate Shareholder, such 
income would increase a corporation's earnings and profits account, which in 
effect would cause shareholders to be taxed on such interest when distributed 
to them in the form of a dividend. Interest on First Mortgage Bonds will also 
constitute a preference item for corporate alternative minimum tax purposes 
as discussed in (2) below. 

   (2) A corporation is subject to an alternative minimum tax of 20% on its 
alternative minimum taxable income in excess of $40,000 (which exemption 
amount is reduced by 25% of the amount by which alternative minimum taxable 
income exceeds $150,000). See "Alternative Minimum Tax." 

   2. Trusts 

   Trusts (other than qualified retirement trusts for which an investment in 
Shares may not be suitable) which purchase Shares in the Trust may, as a 
result of that investment, become associations taxable as corporations; i.e., 
all income may be taxed at corporate rates at the trust level, whether or not 
the income is distributed to the beneficiaries. 

   Treasury Regulations provide that trusts which engage in the conduct of a 
trade or business may, under some circumstances, be taxed as corporations. In 
this connection, the courts have held that limited partners (whether trusts 
or otherwise) are deemed to be engaged in the trade or business in which the 
partnership itself is engaged. The determination of when a limited 
partnership is engaged in a trade or business is in part a question of fact. 
The Trust may be so engaged if it operates in the manner presently 
contemplated and will be so engaged if (1) the Trust is deemed to be a 
"dealer," an issue on which Counsel is not opining due to the factual nature 
of such a determination although the Manager does not believe that the Trust 
will be a dealer, or (2) if, notwithstanding the opinion of bond counsel to 
the contrary, First Mortgage Bonds with Contingent Interest payments cause 
the Trust to be deemed a partner with the underlying mortgagor. With respect 
to any given trust investing in Shares, there may be a number of other 
factors which are relevant in determining whether the trust is to be 
classified as an association taxable as a corporation. While General Counsel 
Memoranda ("G.C.M.s") prepared by the Chief Counsel of the Internal Revenue 
Service cannot be cited as authority, in G.C.M. 38201 (December 14, 1979) the 
Chief Counsel rejected a proposed Internal Revenue Service ruling and 
concluded that a trust could not be considered to be engaged in business as a 
corporation merely because the trust held a limited partnership interest as 
an investment. 

   3. Foreign Investors 

   Because the income from operation of the Trust is expected to be excluded 
from the gross income of the Shareholders for federal income tax purposes, 
the Trust will not withhold U.S. income tax of 30% of the gross amount of 
interest income allocable to foreign investors who are nonresident aliens, 
foreign corporations, foreign partnerships, foreign trusts or foreign estates 
within the meaning of Code Section 7701 ("foreign investors"). However, the 
Trust is required to withhold at the time of sale a U.S. tax equal to 35% of 
the gain realized from the sale of a First Mortgage Bond providing for 
Contingent Interest, which is allocable to a foreign investor. 

   In the case of effectively connected taxable income allocable to foreign 
partners, Code Section 1446 requires a partnership to withhold an amount 
equal to the product of its (i) effectively connected taxable income and (ii) 
the highest rate of tax on (A) non-corporate taxpayers (currently 39.6% ) or 
(B) corporate taxpayers (currently 35%). The Code also imposes an additional 
30% branch profits tax on the earnings and profits of a United States branch 
of certain foreign corporations attributable to its income effectively 
connected (or treated as effectively connected) with a United States trade or 
business. Included in the earnings and profits of a United States branch of a 
foreign corporation is income that would be effectively connected with a 
United States trade or business if such income were taxable, such as the 
interest on the First Mortgage Bonds. However, because the Trust's interest 
income is not expected to be treated as effectively connected with the 
conduct of a U.S. trade or business, Code Section 1446 is not expected to 
apply to the Trust and the 30% branch profits tax is not expected to apply to 
a Shareholder which is a foreign corporation as long as such corporation has 
no other income which is effectively connected with a separate United States 
trade or business. 

   Foreign investors are strongly urged to consult with their own tax 
advisers concerning the federal income, estate and gift tax consequences 
resulting from an investment in the Trust. 

State and Local Taxes 

   Although substantially all of the Trust's Net Income is expected to be exempt
from federal income taxation, the

                                      63 
<PAGE>
 
Trust may operate in states and localities which impose a tax on the Trust's 
assets or income, or on each Shareholder based upon his share of any income 
(generally in excess of specified amounts) derived from the Trust's 
activities in such jurisdiction. This summary will make no attempt to 
summarize the state tax consequences of owning Shares in the various states 
in which investors may reside, and an investor is advised to consult his own 
tax counsel as to the state tax consequences in his particular state of 
residence. However, an investor should be aware that many states which impose 
a state income tax will tax bonds which are exempt from federal income 
taxation unless the bond is issued to finance a facility in such state. 

   The Trust has been formed under the laws of the State of Delaware. 
Prickett, Jones, Elliott, Kristol & Schnee, Delaware counsel to the Trust, 
has advised that the Trust will be classified for Delaware tax purposes in 
the same manner it is classified for federal income tax purposes. 

   If the Trust is classified as a partnership for federal income tax 
purposes, the Trust will not be subject to any Delaware unincorporated 
business tax and, assuming that the Trust derives no income from or connected 
with sources within Delaware, neither the Shareholders, other than those who 
reside or are domiciled in Delaware, nor the Trust will be subject to 
Delaware personal income tax on income earned by the Trust. 

   If the Trust derives income from or connected with sources within 
Delaware, the Shareholders, other than those who reside or are domiciled in 
Delaware, may be subject to Delaware income tax in the following manner. Each 
Shareholder's distributive share of items of Trust income, gain, loss, and 
deduction entering into his federal taxable income (with certain 
modifications) derived from or connected with sources within Delaware will be 
included in the Shareholder's taxable income for determining the 
Shareholder's tax liability under Delaware income tax laws. 

   Those Shareholders who are considered under Delaware tax law to reside or 
to be domiciled in Delaware will be subject to Delaware income tax on their 
entire taxable income. For such purposes, entire taxable income means the 
Shareholder's federal adjusted gross income with certain modifications and 
less certain deductions and personal exemptions provided by Delaware law. 

   If the Trust derives income from or in connection with sources within 
Delaware, or if the Trust has a Shareholder who is a resident individual in 
Delaware as that term is defined in the Delaware Code, then the Trust will be 
required to file a tax return in Delaware for such tax year. 

   THIS ANALYSIS IS NOT INTENDED AS A SUBSTITUTE FOR CAREFUL TAX PLANNING. IN 
ADDITION, THE ANALYSIS DOES NOT DISCUSS THE POSSIBLE COMPLEX ESTATE OR GIFT 
TAX CONSEQUENCES RELATED TO THIS INVESTMENT. ACCORDINGLY, PROSPECTIVE 
SHAREHOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISERS WITH RESPECT TO 
THEIR OWN TAX SITUATION AND THE EFFECTS OF THIS INVESTMENT THEREON. 


_______________________________________________________________________________
                          REINVESTMENT PLAN SUMMARY 
_______________________________________________________________________________

   A Reinvestment Plan (the "Reinvestment Plan") will be available which will 
be designed to enable Shareholders to have their distributions from the Trust 
invested in Shares of the Trust, or fractions thereof. 

   The following is a summary of the principal terms of the Reinvestment 
Plan. A copy of the Plan is included as part of this Prospectus as Exhibit B. 

   The Reinvestment Plan will become effective commencing with the effective 
date of this offering. 

   The Trust may retain an agent for the Reinvestment Plan (the "Agent") who 
will act as independent agent for those Shareholders who wish to participate 
in the Reinvestment Plan. In the event the Trust retains an agent for the 
Reinvestment Plan, such agent shall be independent (i.e., not an Affiliate) 
of the Trust. The Agent will be paid competitive fees for its services. 

   During the offering period, the price per Share purchased pursuant to the 
Reinvestment Plan shall equal $20 and the Shares shall be available for 
purchase (i) out of the additional 2,500,000 Shares registered with the 
Securities and Exchange Commission or (ii) to the extent not sold pursuant to 
the public offering, out of the Shares offered pursuant to the public 
offering. After the termination of the initial public offering, Shares shall 
be available for purchase pursuant to the Reinvestment Plan only out of the 
additional 2,500,000 Shares registered with the Securities and Exchange 
Commission. The Trust will register additional Shares for the Reinvestment 
Plan in the future if so required. From the termination of the offering 
period until the third anniversary of the Final Closing Date, the price per 
Share purchased pur- 

                                      64 
<PAGE>
 
suant to the Reinvestment Plan shall equal $19 and the Shares shall be 
available for purchase from the Trust pursuant to an "evergreen" Prospectus. 
Thereafter, the price per Share purchased pursuant to the Reinvestment Plan 
shall be the greater of the public offering price or 95% of the then fair 
market value of such Share (as determined by the Manager). 

   Following the effective date of the Reinvestment Plan, the Trust, or the 
Agent, as the case may be, will use any Distributions paid on the Shares of 
participants ("Reinvested Distributions") to purchase additional Shares for 
participants in conformity with the terms outlined above. All Reinvested 
Distributions will be paid directly to the Trust, or the Agent, as the case 
may be, which will hold them in a non-interest bearing account of a bank 
having capital and surplus of not less than $100,000,000 pending investment 
in Shares within 30 days thereafter (or such longer period as may be 
permitted). The bank account shall be specially designated as being for the 
benefit of the Reinvestment Plan and disbursements shall be permitted from 
such account only for purchases of Shares. If a participant's Distribution is 
not large enough to buy a full Share, he will be credited with fractional 
Shares, computed to three decimal places. 

   At the time of reinvestment, each participant will pay a service charge of 
5% of the amount invested, but not less than $.75 or more than $2.50 for each 
investment transaction to the Trust, or the Agent, as the case may be, to 
cover expenses in providing administrative services. 

   Shares received pursuant to the Reinvestment Plan will entitle 
participants to the same rights and be treated in the same manner as those 
issued pursuant to the offering. (See "Summary of Trust Agreement" and 
"Redemption of Shares.") 

   Following the reinvestment, each participant will be sent a detailed 
statement and accounting showing the Distributions received, the service 
charge, the number and price of Shares purchased, and total Shares held by 
the Trust for his account under the Reinvestment Plan. Tax information for 
income earned on Shares under the Reinvestment Plan for the calendar year 
will be sent to each participant by the Trust, or the Agent, as the case may 
be. 

   Shareholders may become participants at any time by completing or 
authorizing their account executive to complete the appropriate authorization 
form which will be available from the Trust, the Dealer Manager, the Manager 
and the Agent, if applicable. Participation in the Reinvestment Plan will 
commence with the next Distribution payable after receipt of a participant's 
authorization of subscription; provided that the election is made no later 
than 10 days before the record date for such a Distribution. A participant 
will be able to invest either his entire Distribution or a portion thereof, 
provided that the participant invests Distributions from at least 125 Shares. 
A participant will be able to terminate his participation in the Reinvestment 
Plan at any time without penalty by delivering written notice to the Manager. 
If a participant terminates his participation, the Trust, or the Agent, as 
the case may be, may send him a check for any fractional Shares in his 
account based on the then market price of the Shares and the record books of 
the Trust will be revised to reflect the ownership of record of his whole 
Shares. The Dealer Manager will receive 5% of the Reinvested Distributions 
prior to the termination of the initial offering period and other Soliciting 
Dealers may receive compensation in connection with reinvestments made at any 
time by their investors pursuant to the Reinvestment Plan. 

   Shareholders that participate in the Reinvestment Plan will be taxed on 
their share of Trust income in the same manner as if they received their 
Trust Distributions in cash; thus, participants may incur a tax liability 
even though they do not receive a distribution of cash. 

   Experience under the Reinvestment Plan may indicate that changes are 
desirable. The Reinvestment Plan gives to the Manager broad powers to modify, 
consolidate or cancel the Trust's Reinvestment Plan upon notice to but 
without the consent of the Shareholders. Accordingly, the Trust reserves the 
right to amend, modify or consolidate any aspect of the Reinvestment Plan 
effective with respect to any Distribution paid subsequent to the notice, 
provided that the notice is sent to participants in the Reinvestment Plan at 
least 10 days before the record date for a Distribution. The Trust also 
reserves the right to terminate the Reinvestment Plan or to change the Agent 
for the Reinvestment Plan, if applicable, for any reason at any time, by 
sending written notice of termination or change to all participants. 

_______________________________________________________________________________
                             REDEMPTION OF SHARES 
_______________________________________________________________________________

   After the Final Closing Date, any Shareholder, including the Manager or 
any of its Affiliates, who acquired or received Shares directly from the 
Trust or the Reinvestment Plan 

                                      65 
<PAGE>
 
(such Shares, for so long as owned by the original holder, are called 
"Eligible Shares") may present all or a portion of such Eligible Shares to 
the Trust for redemption. Subject to the conditions described below, the 
Trust is required to redeem such Eligible Shares presented for redemption for 
cash to the extent it has sufficient net proceeds ("Reinvestment Proceeds") 
from the sale of Shares under the Reinvestment Plan. There is no assurance 
that there will be Reinvestment Proceeds available for redemption and, 
accordingly, an investor's Shares may not be redeemed. The full amount of 
Reinvestment Proceeds for any quarter will be used to redeem Eligible Shares 
presented for redemption for such quarter. If the full amount of Reinvestment 
Proceeds available for redemption for any given quarter exceeds the amount 
necessary for such redemptions, the remaining amount may be held for 
subsequent redemptions or may be invested by the Trust in additional First 
Mortgage Bonds or Tax-Exempt Securities as described in this Prospectus. If 
the full amount of Reinvestment Proceeds available for redemption for any 
given quarter is insufficient to make all the requested redemptions, the 
Trust will redeem the Eligible Shares presented for redemption on a pro rata 
whole Share basis, without redemption of fractional Shares. 

   A Shareholder who wishes to have his Eligible Shares redeemed must mail or 
deliver a written request, executed by the Shareholder, its trustee or 
authorized agent, to the Trust, at such address as the Manager may designate, 
initially American Tax-Exempt Bond Trust c/o Related Capital Company, 625 
Madison Avenue, New York, New York 10022, Attn: Related AMI Associates, Inc. 
Redemption Plan. Within 15 days following the Trust's receipt of the 
Shareholder's request, the Trust will forward to such Shareholder the 
documents necessary to effect the redemption, including any signature 
guarantee the Trust may require. The Trust will effect such redemption after 
the close of the calendar quarter in which it receives the properly completed 
redemption documents relating to Eligible Shares from the Shareholder and has 
sufficient Reinvestment Proceeds to redeem such Shares. The effective date of 
any redemption will be the date the Trust mails a redemption check to such 
Shareholder. The Trust anticipates that, assuming sufficient Reinvestment 
Proceeds, the effective date of redemptions will be no later than the day 
prior to the record date for the next succeeding distribution. 

   Upon presentment of Eligible Shares to the Trust for redemption, the 
redemption price (the "Redemption Price") will be $19 per Eligible Share. The 
Manager, in its sole discretion, may determine that it is appropriate to pay 
a higher price than described above. The redemption price of $19 shall be 
reduced by that portion of the Distributions received with respect to such 
Share which represents a principal payment or other return of capital. 

   A Shareholder may present less than all his Eligible Shares to the Trust 
for redemption, provided, however, that (i) he must always present at least 
the lesser of all of his Eligible Shares or 125 Eligible Shares for 
redemption, and (ii) if he would retain any Eligible Shares were the Shares 
presented to be redeemed, he must retain at least 125 Eligible Shares. 

   The Manager may suspend or terminate the redemption of Eligible Shares 
upon notice to, but without the consent of, the Shareholders. Therefore, 
Shareholders should consider an investment in the Trust as a long-term 
investment. 

_______________________________________________________________________________
                          DESCRIPTION OF THE SHARES 
_______________________________________________________________________________

   Each Share represents the Shareholder's beneficial ownership interest in 
the Trust. Each Share is deemed to represent a twenty dollar Original 
Contribution to the Trust. The Shares will be recorded in the books and 
records of the Trust, and, unless otherwise requested by a Shareholder, no 
Trust Certificates will be issued to Shareholders. Any Trust Certificates 
issued to a Shareholder will be issued in registered form only. 

   The Shares will not be freely transferable and transfers will be subject 
to obtaining the consent of the Manager which it can withhold in its sole 
discretion. The Trust does not intend to list the Shares on a national or 
regional stock exchange or on the National Association of Securities Dealers 
Automated Quotation System, and does not expect that any market for the 
Shares will develop. Accordingly, Shares should only be considered as a 
long-term investment. 

_______________________________________________________________________________
                          SUMMARY OF TRUST AGREEMENT 
_______________________________________________________________________________

   The rights and obligations of the Shareholders in the Trust will be 
governed by the Trust Agreement which is set out in its entirety at the end 
of this Prospectus as Exhibit A. Prospective investors should study the Trust 
Agreement carefully before purchasing Shares. The following statements 
concerning the Trust Agreement merely outline certain provisions of, and do 
not purport to be complete or in any way modify or amend, the Trust 
Agreement. 

                                      66 
<PAGE>
SHAREHOLDERS WILL BE BOUND BY THE PROVISIONS OF THE TRUST AGREEMENT UPON 
PURCHASE OF THE SHARES AND ACCEPTANCE OF CONFIRMATION OF SUCH PURCHASE. 

Nature of Trust 

   American Tax-Exempt Bond Trust is a business trust formed under the Delaware
Act. The Trust Agreement authorizes the issuance and sale of 20,000,000 Shares.
Up to 10,000,000 Shares are initially authorized for issuance in this public
offering.

The Responsibilities of the Manager and the Trustee 

   The Manager has the exclusive management and control of all aspects of the
business of the Trust and, except for certain limited voting rights contained in
the Trust Agreement, the Shareholders shall have no authority to transact
business for, or participate in the management of, the Trust. The authority of
the Manager is subject to certain express restrictions set forth in the Trust
Agreement. The Manager shall not take any action which constitutes its voluntary
dissolution or withdrawal from the Trust until the dissolution of the Trust.

   The Trustee's duties and responsibilities are limited to (i) the execution,
delivery and filing of any certificates of trust and amendments thereto required
to be filed pursuant to applicable law, (ii) the execution of Trust Certificates
if requested by the Manager, (iii) the execution of any amendments to the Trust
Agreement and (iv) the execution, delivery and filing of any certificates of
cancellation required to be filed pursuant to applicable law. The Trustee has no
responsibility for monitoring the conduct of the Manager or causing the Manager
to discharge its duties under the Trust Agreement, and the Trust Agreement
provides that the Trustee shall have no liability for the acts and omissions of
the Manager. Only the Manager has signed the Registration Statement of which
this Prospectus is a part, and only the assets of the Trust and the Manager are
subject to issuer liability under the federal securities laws for the
information contained in this Prospectus and under federal and state law with
respect to the issuance and sale of the Shares. Under such laws, neither the
Trustee, either in its capacity as Trustee or in its individual capacity, nor
any director, officer or controlling person of the Trustee is, or has any
liability as, the issuer or a director, officer or controlling person of the
issuer of the Shares. The Trustee's liability in connection with the issuance
and sale of the Shares, and with respect to the Trust's obligations under the
Shares, is limited solely to the express obligations of the Trustee set forth in
the Trust Agreement.

Tax Matters Partner 

   The Manager has been designated the "Tax Matters Partner" under Paragraph
15.8 of the Trust Agreement to manage administrative tax proceedings conducted
at the Trust level by the IRS with respect to Trust matters.

Term and Dissolution 

   The Trust will continue for a maximum period ending December 31, 2033, but
may be dissolved at an earlier date if certain contingencies occur. Shareholders
may not withdraw from the Trust prior to dissolution, but may assign their
Shares to others. The contingencies whereby the Trust may be dissolved are as
follows:

   (a) removal, adjudication of bankruptcy, insolvency, dissolution or other 
cessation of existence as a legal entity of the Manager, immediately after 
the expiration of 90 days after the date of such event, unless Shareholders 
by Majority Vote, within 90 days of the date of such event, elect to continue 
the business of the Trust, in a reconstituted form if necessary, and elect a 
successor Manager effective as of the date of such event (expenses incurred 
in reformation, or attempted reformation, of the Trust shall be deemed 
expenses of the Trust); 

   (b) a Majority Vote of the total outstanding Shares (which may, but need not
be solicited by the Manager) in favor of dissolution and termination of the
Trust;

   (c) the expiration of the term of the Trust; or 

   (d) the disposition of all assets held by the Trust and the receipt of 
final payment with respect to all investments. 

   Upon dissolution of the Trust, the Trust's assets will be liquidated and the
proceeds of liquidation will be applied first to the payment of obligations of
the Trust to third parties (other than secured creditors, whose obligations will
be assumed or otherwise transferred on liquidation of Trust assets), second to
the Manager or its Affiliates who are creditors of the Trust, and third to the
expenses of liquidation and the setting up of any reserves for contingencies
which the Manager considers necessary. Any remaining proceeds will then be
distributed to the Shareholders in the same manner as Sale or Repayment
Proceeds. See "Income and Losses and Cash Distributions."

Voting Rights of Shareholders 

   Shareholders have no right to participate in the control of the Trust's
business. However, Shareholders have been

                                      67 
<PAGE>
granted certain voting rights which are set forth in Paragraph 16 of the Trust
Agreement. The Shareholders, as a class, have the right by Majority Vote to vote
upon:
   (a) removal of the Manager; 

   (b) the election of a successor Manager and the continuation of the 
Trust's business pursuant to Paragraph 19.1.1 of the Trust Agreement; 

   (c) merger, consolidation or termination and dissolution of the Trust, except
(i) as provided in Paragraph 4 or Paragraph 26.10 of the Trust Agreement (which
Paragraphs, respectively, refer to the termination of the Trust on December 31,
2033 and a reconstitution of the Trust under the laws of another state) or (ii)
a termination and dissolution of the Trust upon the Disposition of Substantially
All of the Assets of the Trust as contemplated by this Prospectus;

   (d) amendment of the Trust Agreement, provided such amendment is not for 
any of the purposes set forth in Paragraph 15.3 of the Trust Agreement; 

   (e) the Disposition of Substantially All of the Assets of the Trust in a 
single Disposition, or in multiple Dispositions in the same 12-month period, 
except in the orderly liquidation and winding up of the business of the Trust 
upon its termination and dissolution as contemplated by this Prospectus; 

   (f) pledge or encumbrance of all or Substantially All of the Assets of the 
Trust at one time, other than in connection with the acquisition or 
improvement of assets, or the refinancing of previous obligations; 

   (g) the extension of the term of the Trust Agreement; 

   (h) any change in the Trust's three primary investment objectives as
described in "Investment Objectives and Policies-Principal Investment
Objectives";

   (i) a material modification of a contract entered into with an Affiliate 
pursuant to Paragraph 9.1 of the Trust Agreement; and 

   (j) assignment of the Manager's interest in the Trust, except in connection
with any merger, consolidation or sale as provided in Paragraph 17.5 of the
Trust Agreement.

Meetings 

   The Manager may at any time call a meeting of Shareholders or call for a
vote, without a meeting, of the Shareholders on matters on which they are
entitled to vote, and shall call for such meeting or vote following receipt of a
written request therefor of Shareholders holding 10% or more of the outstanding
Shares.

Indemnification of the Manager and its Affiliates by the Trust 

   The Trust Agreement provides that the Trust shall indemnify the Manager and
its Affiliates for any loss arising out of any of their acts or omissions in
connection with the business of the Trust; provided that (i) the Manager or its
Affiliates must have determined, in good faith, that such course of conduct was
in the best interests of the Trust and did not constitute negligence or
misconduct by the Manager or its Affiliates; (ii) such conduct was within the
scope of authority of the Manager; and (iii) any such indemnification shall be
recoverable only from the assets of the Trust and not from the assets of the
Shareholders; subject to certain limitations regarding indemnification of the
Manager or its Affiliates in connection with allegations of violations of
federal or state securities laws. See "Fiduciary Responsibility."

Indemnification of the Trustee by the Trust 

   The Trust Agreement provides that the Trust shall indemnify and hold harmless
the Trustee and its Affiliates from and against any and all claims or
liabilities (including any environmental liabilities) for which any such person
may become liable by reason of the Trustee's acting as trustee under the Trust
Agreement and arising out of (i) the Trust Agreement, (ii) any breach of duty
owed to the Trust or the Shareholders by a third party or (iii) any violation or
alleged violation of federal or state securities laws. However, the Trust is not
liable to indemnify such persons for liabilities resulting from such persons'
own fraud, gross negligence or willful misconduct. In addition, The Related
Companies, L.P., an Affiliate of the Manager, has agreed to be jointly and
severally liable with the Trust with respect to the foregoing indemnification
obligations.

Rollups 

   The Trust may not participate in any proposed Rollup which would:

   (a) result in the Shareholders having voting rights that are less than 
those provided in the Trust Agreement; 

   (b) include provisions which would operate to materially impede or frustrate
the accumulation of Shares by any purchaser of the securities of the Rollup
Entity (except to the minimum extent necessary to preserve the tax status of the
Rollup Entity);

                                      68 
<PAGE>
 
   (c) limit the ability of an investor to exercise the voting rights of its
securities in the Rollup Entity on the basis of the number of the Trust's Shares
held by that investor;

   (d) result in investors in the Rollup Entity having rights of access to 
the records of the Rollup Entity that are less than those provided in the 
Trust Agreement; or 

   (e) place the cost of the transaction on the Trust if the Rollup is not 
approved by the Shareholders; 

provided, however, that nothing shall be construed to prevent participation 
in any proposed Rollup which would result in Shareholders having rights and 
restrictions comparable to those contained in the Trust Agreement, with the 
prior approval of a majority of the Shareholders. 

   The Trust Agreement also requires that an appraisal of all the Trust's 
assets shall be obtained from a competent independent expert in connection 
with a proposed Rollup. 

Borrowing Policies 

   The Trust is permitted to incur indebtedness to meet working capital
requirements of the Trust or to take over the operation of a Property on a
short-term basis (up to 24 months) (but not for the purpose of making
Distributions). The Trust may borrow such funds from third parties or from the
Manager or its Affiliates. On loans from the Manager or its Affiliates, interest
and other financing charges or fees will be paid in an amount which will be the
lesser of the interest and other financing charges or fees which would be
charged by unrelated lending institutions for a comparable loan or the actual
cost of such funds to the Manager or its Affiliates. No prepayment charge or
penalty shall be required by the Manager or its Affiliates on a loan to the
Trust secured by either a first or a junior or all-inclusive trust deed,
mortgage or encumbrance on a Property, except to the extent that such prepayment
charge or penalty is attributable to the underlying encumbrance.

Liability of Shareholders 

   The Shareholders shall be entitled to the same limitation of personal
liability extended to stockholders of private corporations for profit organized
under the General Corporation Law of the State of Delaware. In accordance with
Delaware law, a beneficiary of a trust may, under certain circumstances, be
required to return to the trust for the benefit of trust creditors, amounts
previously distributed to him. However, if any court of competent jurisdiction
were to hold that, notwithstanding the provisions of the Trust Agreement, any
Shareholder is obligated to make any such payment, such obligation would be the
obligation of such Shareholder and not of the Trustee or the Manager.

   The Trust is governed by the laws of the State of Delaware. Under the 
Trust Agreement and the Delaware Act, a Shareholder shall be entitled to the 
same limitation of personal liability extended to stockholders of Delaware 
corporations. In general, stockholders of a Delaware corporation are not 
personally liable for the payment of the corporation's debts and obligations. 
They are liable only to the extent of their investment in the Delaware 
corporation. In addition, under the Delaware Act, neither the existence of 
certain powers in the Trust Agreement that may be exercised by the 
Shareholders nor the exercise of such powers will cause such Shareholders to 
be deemed to be a trustee of the Trust or to be held personally liable for 
the acts, omissions and obligations of the Trust. Even if a Shareholder were 
held to be a trustee or liable for the acts, omissions and obligations of the 
Trust, the Trust Agreement, consistent with the terms of the Delaware Act, 
contains an express disclaimer of liability in connection with the trust 
property or the acts, omissions or obligations of the Trust. Thus, the risk 
of a Shareholder incurring financial loss on account of Shareholder liability 
should be limited to circumstances in which the Trust itself is unable to 
meet its obligations. 

   The principles of law governing the limitation of liability of 
beneficiaries of a business trust have not been authoritatively established 
as to business trusts organized under the laws of one jurisdiction but 
operating or owning property, incurring obligations or having beneficiaries 
resident in other jurisdictions. A number of states have adopted legislation 
containing provisions comparable to the provisions of the Delaware Act. 
Accordingly, in such states, the limitation of liability of beneficiaries to 
the Trust provided by the Act should be respected. 

   In those jurisdictions which have not adopted similar legislative 
provisions, questions exist as to whether such jurisdictions would recognize 
a business trust, absent a state statute, and whether a court in such 
jurisdictions would recognize the Delaware Act as controlling. If not, a 
court in such jurisdiction could hold that the Shareholders are not entitled 
to the limitation of liability set forth in the Trust Agreement and, as a 
result, are personally liable for the debts and obligations of the trust. 

                                      69 
<PAGE>
_______________________________________________________________________________
                              PLAN OF DISTRIBUTION
_______________________________________________________________________________

   The Trust is offering through the Dealer Manager and such other dealer 
members ("Soliciting Dealers") of the National Association of Securities 
Dealers, Inc. ("NASD") as the Dealer Manager (with the concurrence of the 
Manager) may designate, on a best efforts basis, up to $100,000,000 of Shares 
consisting of 5,000,000 Shares priced at $20 per Share. The Dealer Manager 
has also been granted the right, exercisable upon mutual concurrence with the 
Manager, to sell, on behalf of the Trust up to an additional 5,000,000 
Shares. However, the Manager may terminate the offering at any time in its 
sole discretion. The Dealer Manager may be deemed to be an "underwriter" in 
connection with this offering for the purposes of the Securities Act. The 
minimum subscription is 125 Shares or $2,500. 

Compensation 

   Soliciting Dealers unaffiliated with the Sponsor will receive from the Trust
a selling commission of up to 5% of the Gross Proceeds from the sale of Shares
attributable to them, depending on the number of Shares sold to each "investor"
(defined below) and the volume discount applicable to such sale (see "Volume
Discounts," below) and the Dealer Manager may receive 5% of the Gross Proceeds
attributable to distributions reinvested pursuant to the Reinvestment Plan prior
to the termination of the initial offering period.

   The Manager (and not the Trust) may pay to certain Soliciting Dealers 
unaffiliated with the Manager a marketing allowance in an amount up to .5% of 
the Gross Proceeds attributable to Shares sold by them and/or other 
additional compensation. The Trust may pay to certain Soliciting Dealers 
unaffiliated with the Manager a non-accountable due diligence expense 
allowance in an amount up to .5% of the Gross Proceeds attributable to sales 
made by them. 

   The Dealer Manager and Soliciting Dealers may also offer special incentive 
programs to their salesmen to promote the sale of Shares. The Manager or 
Affiliates, but not the Trust, may pay certain broker-dealers (other than any 
broker-dealer affiliated with the Manager) additional compensation. In no 
event shall the total compensation to be paid, including sales commissions, 
marketing allowances, incentive payments and public offering expense 
reimbursements and any other payments made to broker-dealers by the Manager 
or Affiliates, exceed 10% of the Gross Proceeds, except that an additional 
 .5% of the Gross Proceeds may be paid in connection with due diligence 
activities. 

   The Manager has agreed that it will pay or cause to be paid all other 
expenses of the offering, including legal, accounting, printing, Securities 
Act registration fees, the NASD filing fees, escrow fees, marketing expenses 
and blue sky fees, other than the Expense Allowance payable by the Trust to 
the Manager, certain selling commissions and due diligence reimbursements 
that are payable by the Trust and any escrow fees and expenses that are 
payable out of interest on the escrowed funds. 

   Stephen M. Ross and J. Michael Fried have each contributed to the Manager, 
a demand promissory note in the amount of $500,000 which can be called upon 
only for certain purposes, one of which is the payment of offering expenses 
assumed by the Manager in connection with this offering. Such amount, when 
combined with the Expense Allowance and funds of the Manager, exceeds the 
anticipated offering expenses assumed by the Manager in connection with this 
offering. (See "Risk Factors--Business Risks--Shareholders Must Rely on 
Management.") 

Volume Discounts 

   Volume discounts will be available to all "investors" who purchase $250,000
or more of Shares as follows:

<TABLE>
<CAPTION>
                                                 Selling 
                                               Commission 
   Total Amount                    Purchase      Payable       Amount 
   Invested in         Discount     Price       by Trust      Available 
      Shares             Per         Per          Per         to Trust 
  by an Investor        Share       Share        Share       Per Share 
- -----------------      --------    --------     --------     ---------- 
<S>                    <C>         <C>          <C>          <C>
$0-249,999               -0-       $20.00        $1.00       $19.00 
$250,000-499,999       $.20(1%)     19.80          .80        19.00 
$500,000-749,999        .40(2%)     19.60          .60        19.00 
$750,000-999,999        .60(3%)     19.40          .40        19.00 
$1,000,000 or more      .60(3%)     19.40      .20/.40        19.00 
</TABLE>

                                      70 
<PAGE>
 
   On sales of $1,000,000 or more to an "investor", until such sales constitute
20% of the Gross Proceeds of the offering, the Trust and the Manager will each
pay to such Soliciting Dealers a selling commission equal to 1% of the Gross
Proceeds attributable to sales of such Shares. At any time that such sales of
$1,000,000 or more to an individual investor exceed in the aggregate 20% of the
Gross Proceeds of the offering, the Trust alone shall pay to the Soliciting
Dealers a selling commission equal to 2% of the Gross Proceeds attributable to
such Shares.

   A purchaser entitled to a volume discount will receive the discount 
through a reduction in the purchase price payable with respect to the Shares. 
Although application of the volume discount reduces the purchase price 
payable per Share, the Net Proceeds to the Trust are not affected by the 
volume discounts; the amount of the selling commission payable by the Trust 
on Shares sold subject to a volume discount is instead adjusted accordingly. 

   Subscriptions may be combined for the purpose of determining the volume 
discount for an "investor." For purposes of volume discounts, "investor" 
includes (i) an individual, his or her spouse and their children under the 
age of 21 who purchase the Shares for his or her own account and all pension 
or trust funds established by each such individual; (ii) a corporation, 
partnership, association, joint-stock company, trust fund, or any organized 
group of persons, whether incorporated or not (provided that the entities 
described in this clause (ii) must have been in existence for at least six 
months before purchasing the Shares and must have formed such group for a 
purpose other than to purchase the Shares at a discount); (iii) all pension, 
trust or other funds maintained by a given bank; and (iv) such other 
investors as the Trust determines to be sufficiently related so as to 
constitute an "investor." 

   Subscriptions also may be combined for the purpose of determining the 
selling commission and purchase price payable in the case of subscriptions by 
any purchaser described in category (i) through (iv) above who subsequent to 
its initial purchase of Shares subscribes for the purchase of additional 
Shares. In such event, the selling commission and purchase price payable with 
respect to the subsequent purchase of Shares will equal the selling 
commission and purchase price per Share which would have been payable in 
accordance with the selling commission schedule set forth above if all 
purchases had been made simultaneously, provided, however, that no adjustment 
shall be made retroactively with respect to the purchase price per Share of 
Shares previously purchased and the selling commissions paid in connection 
with the earlier purchases of Shares. 

   Any request to combine more than one subscription must be in writing on a 
form to be supplied by the Dealer Manager and must set forth the basis of the 
request. Any such request will be subject to verification by the Trust that 
all such purchases were made by an "investor." 

Other Offering Terms 

   The offering will terminate one year from the date of the Prospectus, unless
the Trust terminates the offering earlier or extends the offering from time to
time to a date not later than 24 months after the date of the Prospectus
(subject to requalification in certain states) or unless the Dealer Manager
terminates the offering as provided in the Dealer Management Agreement.

   If a minimum of 125,000 Shares have not been subscribed for before one 
year from the date of the Prospectus, then the Trust will cancel all existing 
subscriptions and all funds paid on account of such subscriptions will be 
released from escrow and returned promptly to each subscriber, together with 
all interest to the extent earned on the subscription proceeds, whereupon the 
offering will be terminated and no further attempt will be made to offer 
additional subscriptions. The first closing on Shares will occur promptly 
after the receipt by the Trust of subscriptions for a minimum of 125,000 
Shares. Thereafter, closings shall occur at least monthly. If any purchaser 
has so requested and paid the required fees, a certificate evidencing the 
Shares will be issued to such Shareholder not later than 60 days after the 
subscription proceeds are released from escrow. 

   Shares may be purchased under the Trust's Reinvestment Plan. During the 
offering period, the price per Share purchased under the Reinvestment Plan 
will be $20. From the termination of the public offering until the third 
anniversary of the Final Closing Date, the price per Share purchased under 
the Reinvestment Plan will be $19; thereafter, the price per Share will be 
the greater of the public offering price or 95% of the then fair market value 
per Share (as determined by the Manager). (See "Reinvestment Plan Summary" 
and the copy of the Reinvestment Plan included in this Prospectus as Exhibit 
B.) 

   The Trust does not currently own and has not committed to acquire any 
First Mortgage Bonds other than as described 

                                      71 
<PAGE>
 
in any supplement to the Prospectus. During the offering of the Shares this 
Prospectus will be supplemented at certain times to provide information about 
the Trust's investments in First Mortgage Bonds and Tax-Exempt Securities. 
(See "Investment Objectives and Policies--Information about Investments.") 

   The Dealer Manager Agreement provides that the Manager, and not the Trust, 
shall indemnify the Dealer Manager with respect to any liabilities arising 
out of the Securities Act. The Dealer Manager and certain Soliciting Dealers 
may be deemed to be "underwriters" as that term is defined in the Securities 
Act, and compensation paid the Dealer Manager and any Soliciting Dealers in 
connection with the sale of Shares may be deemed to be "underwriting 
commissions" within the meaning of the Securities Act. 

   In order to purchase Shares in the Trust, it may not be necessary for the 
investor to execute an order form. However, in order for a registered 
representative to place an order for Shares, the registered representative 
must complete and execute the order form. In addition, certain Soliciting 
Dealers may require that the investor complete and execute the order form 
themselves, and investors residing in Arkansas, Maine, Minnesota, Missouri, 
Nebraska, North Carolina, Oklahoma and Washington are required to execute the 
order form. Payment for the Shares in an amount equal to $20 per Share, as 
reduced by any applicable volume discounts as described herein, should be 
delivered to the Soliciting Dealer, together with executed order forms, where 
applicable. 

   Payment for subscriptions may be made by an investor: (a) by delivery to 
the Dealer Manager or a Soliciting Dealer of a check made payable to the 
escrow agent designated by the Trust and the Dealer Manager, or (b) by 
authorizing his Soliciting Dealer to debit his account at such dealer, in 
each case in the amount of $20 for each Share he wishes to purchase, subject 
to the volume discounts as described herein, in a total amount of not less 
than the minimum subscription of 125 Shares ($2,500). A subscriber who 
authorizes any Soliciting Dealer to debit his securities account must have 
his subscription payment in his account on, but not before, the specified 
settlement date (the "Settlement Date") and such account will be debited on 
that date, which will occur not later than five (5) business days following 
notification to such Soliciting Dealer and the investor of the initial 
approval of the subscription. Investors who do not maintain an account with 
such Soliciting Dealer may open such account to subscribe for Shares. 

   Funds debited from an investor's account for the purchase of Shares will 
be distributed to the Dealer Manager in the form of a check, from the 
Soliciting Dealer, made payable to the escrow agent designated by the Trust 
and the Dealer Manager, on the next business day following the Settlement 
Date. Additionally, all amounts paid by subscribers for Shares received by 
the Soliciting Dealers will be transmitted to the Dealer Manager by the end 
of the next business day following the receipt of such amounts together with 
whatever documents the Trust may require. The Dealer Manager will deposit all 
funds received by noon of the next business day following its receipt of the 
same in a segregated interest-bearing escrow account. (See "--Escrow 
Arrangements.") 

Escrow Arrangements 

   Commencing on the date of the Prospectus, all funds from subscriptions for
Shares will be placed in escrow with a qualified financial institution
designated as escrow agent by the Trust and the Dealer Manager. The escrow
agent, at the direction of the Trust, is given the right of investments
permitted under Rule 15c2-4 of the Securities Exchange Act of 1934 with banks
having capital and surplus in excess of $50,000,000 in bank accounts, including
savings accounts, bank money market accounts, short-term certificates of
deposit, or short-term securities issued by the United States government,
including treasury notes and obligations guaranteed by the full faith and credit
of the United States government.

   If the offering is terminated without a closing, the escrow agent will 
distribute the subscription proceeds and all interest earned thereon to the 
subscribers, with no reduction for escrow expenses. If the initial closing 
does occur, the interest earned on subscription proceeds in the escrow 
account prior to the initial closing will be distributed by the escrow agent 
within 10 days following the initial closing to each such subscriber, pro 
rata, calculated based upon the number of days each such subscriber's funds 
are held in escrow hereunder, net of escrow fees and expenses and subject to 
any applicable withholding provisions of the Code. Thereafter, interest 
earned on subscription proceeds in escrow pending subsequent closings will be 
distributed to the Trust, net of escrow expenses. 

_______________________________________________________________________________
                                SALES MATERIAL 
_______________________________________________________________________________

   In addition to and apart from this Prospectus, the Trust will utilize 
certain sales material in connection with the offering 

                                      72 
<PAGE>
 
of the Shares. This material may include fact sheets and other guides to be 
used internally by broker-dealers, an investor sales promotion brochure, a 
prior performance sales brochure, speeches for public seminars, audio, video 
and slide presentations, invitations to attend public seminars, prospecting 
letters, mailing cards, letters to limited partners and Shareholders in prior 
affiliated programs, articles and publications concerning real estate and 
mortgage investments, and so-called "tombstone" advertisements. In certain 
jurisdictions, such sales material will not be available. Use of any 
materials, including sales material to be distributed to NASD members and 
their associated persons will be conditioned on filing with and, if required, 
clearance by appropriate regulatory authorities. Such clearance does not 
mean, however, that the agency allowing use of the sales literature has 
passed on the merits of this offering or the accuracy of the material 
contained in such literature. 

   Other than as described herein, the Trust has not authorized the use of 
other sales material, other than marketing bulletins to be used internally by 
broker-dealers. The offering is made only by means of this Prospectus. 
Although the information contained in such material does not conflict with 
any of the information contained in this Prospectus, such material does not 
purport to be complete, and should not be considered as part of this 
Prospectus or the Registration Statement of which this Prospectus is a part, 
or as incorporated in this Prospectus or the Registration Statement by 
reference, or as forming the basis of the offering of the Shares which are 
offered hereby. 

_______________________________________________________________________________
                                LEGAL MATTERS 
_______________________________________________________________________________

   Legal matters in connection with the Shares offered hereby will be passed 
upon for the Trust by the firm of Kaye, Scholer, Fierman, Hays & Handler, 425 
Park Avenue, New York, New York 10022, counsel for the Trust and the Manager. 
Willkie Farr & Gallagher, One Citicorp Center, 135 East 53rd Street, New 
York, New York 10022 may from time to time act as special counsel or bond 
counsel for the Trust. Counsel for the Trust and the Manager will rely as to 
certain matters of Delaware law on the opinion of Prickett, Jones, Elliott, 
Kristol & Schnee, 1310 King Street, Wilmington, Delaware 19801. Kaye, 
Scholer, Fierman, Hays & Handler has in the past represented and may continue 
to represent Affiliates of the Trust with respect to certain matters. 

_______________________________________________________________________________
                                   REPORTS 
_______________________________________________________________________________

   The Trust will furnish to each Shareholder certain reports, statements and 
tax information, as set forth in Paragraph 14, "Books, Records, Accountings 
and Reports," of the Trust Agreement, including quarterly and annual 
financial statements prepared in accordance with generally accepted 
accounting principles, Trust information necessary in the preparation of the 
Shareholders' federal income tax returns, an annual report of the business of 
the Trust and quarterly statements on the Manager's compensation paid by the 
Trust. Following the close of each taxable year of the Trust, the Trust shall 
distribute to the Shareholders copies of the annual report and annual 
financial statements (balance sheet, statement of income or loss and 
shareholders' equity and statement of cash flows, accompanied by a report 
containing an opinion of independent certified public accountants) within 120 
days after the close of the taxable year, and all Trust information necessary 
in the preparation of their federal income tax returns within 75 days after 
the end of each year. 

   During the offering period and until the Trust is fully invested, the 
Trust shall also furnish to each Shareholder, at least quarterly, information 
concerning the investments of the Trust. The Trust will amend this Prospectus 
by supplement at certain times during the offering period to describe the 
Trust's investments in First Mortgage Bonds and Tax-Exempt Securities. See 
"Investment Objectives and Policies--Information about Investments." 

   The Trust will furnish to each Shareholder a copy of the information 
specified by the Securities and Exchange Commission Form 10-Q within 60 days 
of the closing of each quarterly fiscal period, by dissemination of such Form 
10-Q or any other report containing substantially the same information as 
required by Form 10-Q. 

_______________________________________________________________________________
                                   EXPERTS 
_______________________________________________________________________________

   The balance sheets of American Tax-Exempt Bond Trust as of May 31, 1994 
and Related AMI Associates, Inc. as of December 31, 1993, included herein and 
elsewhere in the registration statement, have been included herein and in the 
registration statement in reliance upon the reports of KPMG Peat Marwick LLP, 
independent certified public accountants, 

                                      73 
<PAGE>
 
appearing elsewhere herein, and upon the authority of said firm as experts in 
accounting and auditing. 

   The statements under the caption "Material Federal Income Tax 
Consequences" as they relate to federal income tax matters have been reviewed 
by the firm of Kaye, Scholer, Fierman, Hays & Handler, and are included 
herein in reliance upon the authority of such firm as experts. 

   The statements regarding Delaware law and attributed to Delaware counsel 
to the Trust under the headings "Risk Factors--Business Risks--Liability of 
Shareholders," "Material Federal Income Tax Consequences--State and Local 
Taxes" and "Liability of Shareholders" have been reviewed by the firm of 
Prickett, Jones, Elliott, Kristol & Schnee, Wilmington, Delaware and such 
statements are included herein in reliance upon the authority of such firm as 
experts. 

_______________________________________________________________________________
                             FURTHER INFORMATION 
_______________________________________________________________________________

   The Prospectus does not omit any material fact and does not contain any 
misstatement of a material fact. This Prospectus does not contain all the 
information set forth in the Registration Statement and the exhibits relating 
thereto which the Trust has filed with the Securities and Exchange 
Commission, Washington, D.C., under the Securities Act of 1933, as amended, 
and to which reference is hereby made. Copies of the exhibits are on file at 
the offices of the Securities and Exchange Commission in Washington, D.C. and 
may be obtained upon payment of the fee prescribed by the Commission, or may 
be examined without charge at the offices of the Commission. 

_______________________________________________________________________________
                                   GLOSSARY 
_______________________________________________________________________________

   The definitions of terms used in this Prospectus are set forth below: 

   "Acquisition Expense Allowance" shall mean the amount payable to the 
Manager under the provisions of Paragraph 9.4 of the Trust Agreement. 

   "Acquisition Expenses" shall mean expenses related to the Trust's 
selection and acquisition of First Mortgage Bonds and Tax-Exempt Securities, 
whether or not acquired, including but not limited to legal fees and 
expenses, travel and communications expenses, non-refundable option payments 
on First Mortgage Bonds not acquired, insurance, costs of appraisals, 
accounting fees and expenses, and miscellaneous other expenses. 

   "Acquisition Fees" shall mean the total of all fees and commissions paid 
by any party in connection with making or investing in First Mortgage Bonds 
and Tax-Exempt Securities, including the amounts payable to the Manager under 
the provisions of Paragraphs 9.5 and 9.6 of the Trust Agreement. Included in 
the computation of such fees or commissions shall be any loan fees or points 
paid by borrowers to the Manager in connection with investing in First 
Mortgage Bonds or any fee of a similar nature, however designated. 

   "Adjusted Cash From Operations" shall mean, with respect to any period, 
Cash Flow less any amount set aside for the restoration or creation of 
Reserves. 

   "Adjusted Contribution" shall mean the Original Contribution paid by the 
original purchaser of a Share, reduced by the total of cash distributed from 
Sale or Repayment Proceeds, Contingent Interest, if any, payable from Net 
Sale or Repayment Proceeds, cash from Net Proceeds held as initial Reserves 
and return, if any, of uninvested Net Proceeds with respect thereto. 

   "Affiliate" of a person shall mean (i) any person directly or indirectly 
controlling, controlled by or under common control with such person, (ii) any 
person owning or controlling 10% or more of the outstanding voting securities 
or beneficial interests of such person, (iii) any executive officer, 
director, trustee or general partner of such person and (iv) if such person 
is an executive officer, director, trustee or general partner of another 
entity, then the entity for which that person acts in any such capacity. 

   "Bond Selection Fee" shall mean a fee equal to up to 2% of the Gross 
Proceeds, payable to the Manager pursuant to Paragraph 9.5 of the Trust 
Agreement. 

   "Cash Flow" shall mean, with respect to any period, (a) all cash receipts 
derived from payments of interest (including Contingent Interest, if any, 
payable on the basis of Net Property Cash Flow) on First Mortgage Bonds held 
by the Trust (exclusive of any Sale or Repayment Proceeds), plus (b) cash 
receipts from operations (including any interest from Temporary Investments 
of the Trust and Tax-Exempt Securities and any Reserves deemed no longer 
necessary for Trust operations by the Manager and attributable to cash 
generated from Trust operations) without deduction for 

                                      74 
<PAGE>
 
depreciation or amortization, plus (c) any interest on the cash receipts 
noted in (a) and (b) pending distribution to the Owners, less (d) cash 
receipts used to pay operating expenses. 

   "Closing" shall mean any closing of Shares sold pursuant to the 
Prospectus. 

   "Closing Date" shall mean such date or dates designated by the Manager for 
the closing of Shares sold pursuant to the Prospectus. 

   "Code" shall mean the Internal Revenue Code of 1986, or corresponding 
provisions of subsequent revenue laws. 

   "Contingent Interest" shall mean additional interest payments on a First 
Mortgage Bond and, therefore, on the underlying Mortgage Loan, based upon (a) 
annual Net Property Cash Flow of the Property securing the Mortgage Loan and 
(b) Net Sale or Repayment Proceeds from the Property. 

   "Current Interest Rate" shall mean the stated annual rate of interest 
which a First Mortgage Bond and, therefore, a Mortgage Loan bears, payable 
without regard to Net Property Cash Flow or Net Sale or Repayment Proceeds. 

   "Dealer Manager" shall mean Related Equities Corporation, the dealer 
manager for the public offering of the Shares. 

   "Delaware Act" shall mean the Delaware Business Trust Act, 12 Del.C.
SS 3801-3820, or the corresponding provisions of any succeeding
law.

   "Disposition" shall mean any Trust transaction not in the ordinary course 
of its business including, without limitation, receipt of payments of 
principal, Contingent Interest, if any, payable on the basis of Net Sale or 
Repayment Proceeds, prepayments, prepayment penalties, proceeds of sales, 
exchanges, foreclosures or other dispositions of First Mortgage Bonds or of 
Tax-Exempt Securities, recoveries of damage awards and insurance proceeds not 
used to rebuild (other than the return of principal from the issuer prior to 
being disbursed by or on behalf of such issuer to the mortgagor, the receipt 
of subscriptions for Shares, interest payments when due on First Mortgage 
Bonds or Tax-Exempt Securities or business or rental interruption insurance 
proceeds not used to rebuild). 

   "Distributions" shall mean any cash distributed to Owners arising from 
their interest in the Trust, but shall not include any payments to the 
Manager under the provisions of Paragraphs 9 or 10 of the Trust Agreement. 

   "Eligible Shares" shall mean Shares held by any Shareholder who acquired 
them directly from the Trust whether through (i) the public offering of 
Shares pursuant to the Prospectus or (ii) the Trust's Reinvestment Plan. 

   "Expense Allowance" shall mean the amount payable to the Manager under the 
provisions of Paragraph 9.3 of the Trust Agreement. 

   "Final Closing Date" shall mean the date of the last closing of Shares 
sold pursuant to the initial public offering of Shares. 

   "First Mortgage Bond" shall mean a tax-exempt first mortgage bond issued 
by various state or local governments or their agencies or authorities and 
secured by a Mortgage Loan on a Property. 

   "Front-End Fees" shall mean all fees and expenses paid by any party for 
any services rendered to organize the Trust and to acquire assets for the 
Trust, including, without duplication, Organization and Offering Expenses, 
Acquisition Expenses, Acquisition Fees and any other similar fees, however 
designated (including fees paid to the Trustee and commissions and fees paid 
pursuant to the Reinvestment Plan during the initial public offering). 

   "Gross Proceeds" shall mean the total proceeds from the sale of Shares 
during the initial public offering period (including Shares issued pursuant 
to the Reinvestment Plan during such period), before deductions for 
Organization and Offering Expenses and without taking into account "volume 
discounts."For purposes of calculating Gross Proceeds, the purchase price of 
all Shares, including those for which volume discounts apply, shall be deemed 
to be $20 per Share. 

   "Initial Closing Date" shall mean the date on which the first closing of 
Shares sold pursuant to the Prospectus occurs. 

   "Loan Servicing Fee" shall mean the amount payable to the Manager or its 
Affiliates under the provisions of Paragraph 9.7 of the Trust Agreement. 

   "Majority Vote" shall mean the affirmative vote of the holders of more 
than 50% of the outstanding Shares. 

   "Manager" shall mean Related AMI Associates, Inc., a Delaware corporation, 
in its capacity as manager of the Trust, or any other person, corporation or 
other entity which succeeds it in such capacity. 

                                      75 
<PAGE>
 
   "Minimum Gain" shall mean the sum of the amount determined by computing with
respect to each nonrecourse liability of the Trust, the amount of gain (of
whatever character), if any, that would be realized by the Trust if it disposed
(in a taxable transaction) of the Trust Property subject to such liability in
full satisfaction thereof.

   "Mortgage Loan" shall mean the first mortgage and related mortgage loan on 
a Property which has been financed with the proceeds of a First Mortgage 
Bond. 

   "Mortgage Loan Placement Fee" shall mean the amount payable to the Manager 
under the provisions of Paragraph 9.6 of the Trust Agreement. 

   "Net Income" or "Net Loss" shall mean for each fiscal year or other 
applicable period, an amount equal to the Trust's taxable income or loss for 
such year or period as determined for federal income tax purposes, determined 
in accordance with Section 703(a) of the Code (for this purpose, all items of 
income, gain, loss or deduction required to be stated separately pursuant to 
Section 703(a) of the Code shall be included in taxable income or loss), and 
(a) by including as an item of gross income any tax-exempt income received by 
the Trust and not otherwise taken into account in computing Net Income or Net 
Loss; (b) by treating as a deductible expense any expenditure of the Trust 
described in Section 705(a)(2)(B) of the Code (or which is treated as a 
Section 705(a)(2)(B) expenditure pursuant to Section 1.704-1(b)(2)(iv)(i) of 
the Regulations) and not otherwise taken into account in computing Net Income 
or Net Loss; and (c) by not taking into account in computing Net Income or 
Net Loss items separately allocated to the Shareholders pursuant to the 
provisions of Paragraph 11 of the Trust Agreement. "Net Income" or "Net Loss" 
shall also include the Trust's share of income or loss of any partnership, 
venture or other entity which owns a particular First Mortgage Bond or Tax- 
Exempt Security, as determined for federal income tax purposes. 

   "Net Proceeds" shall mean the proceeds received by the Trust with respect 
to the sale of Shares, less the Organization and Offering Expenses. 

   "Net Property Cash Flow" shall mean, with respect to any period, all cash 
receipts derived from operation of a Property (exclusive of Net Sale or 
Repayment Proceeds), less operating expenses including interest (other than 
Contingent Interest). The Manager shall have the discretion to vary the 
components of Net Property Cash Flow. 

   "Net Sale or Repayment Proceeds" shall mean (a) the cash and any other 
consideration received by the Property Owner from the sale, refinancing or 
disposition of a Property, after retirement of all amounts of outstanding 
principal on the Mortgage Loan for the Property and less all expenses related 
to the sale, refinancing or disposition and other amounts specified by 
counsel or (b) the appraisal value of the Property less the outstanding 
principal on the Mortgage Loan for the Property, less customary costs of 
sale, and other amounts specified by counsel. The Manager shall have the 
discretion to vary the components of Net Sale or Repayment Proceeds. 

   "Organization and Offering Expenses" shall mean those expenses incurred in 
connection with the formation, qualification and registration of the Trust 
and subsequent offering and distribution of Shares to the public, including, 
but not limited to, the Expense Allowance, escrow fees and expenses, all 
advertising expenses in connection with the distribution of such Shares 
(including the nonaccountable marketing allowance and due diligence expense 
reimbursement) and sales commissions and expenses paid by the Trust to the 
Dealer Manager and any participating broker-dealers in connection with the 
distribution of the Shares. 

   "Original Contribution" shall mean the amount of twenty dollars ($20) for 
each Share, which amount shall be attributed to such Share. 

   "Owners" shall mean the Shareholders and the Manager. 

   "Property" shall mean the land and buildings thereon upon which has been 
placed a first mortgage or other encumbrance securing a Mortgage Loan. 

   "Property Management Fee" shall mean the fee payable to the Manager or its 
Affiliates under the provisions of Paragraph 9.8 of the Trust Agreement. 

   "Property Owner" shall mean the individual, partnership, corporation, 
trust or other entity that is the borrower on a Mortgage Loan and the owner 
of the Property securing such Mortgage Loan. 

   "Prospectus" shall mean the final prospectus for the Trust, as amended, 
filed with the Securities and Exchange Commission in connection with the 
registration of Shares under the Securities Act. 

   "Regulatory Agreement" shall mean an agreement governing the use of a 
Property by and between an issuer and the owner(s) of a Property. 

                                      76 
<PAGE>
   "Reinvested Distributions" shall mean the Distributions a Shareholder elects
to reinvest pursuant to the Trust's Reinvestment Plan.

   "Reinvestment Plan" shall mean the Trust's distribution reinvestment plan 
pursuant to which Shareholders can elect to have their Distributions 
reinvested in additional Shares. 

   "Reinvestment Proceeds" shall mean the proceeds paid to the Trust upon the 
purchase of Shares with Reinvested Distributions under the Reinvestment Plan, 
net of any commissions and service charges payable with respect thereto. 

   "Related" shall mean Related Capital Company, a New York general 
partnership, in which Stephen M. Ross, through his interests in other 
entities, owns a significant interest. 

  "Related AMI" shall mean Related AMI Associates, Inc., a Delaware corporation.

   "Reserves" shall mean the amount set aside by the Manager as reserves for
working capital and for repairs, replacements and contingencies or other
reserves from Cash Flow, Sale or Repayment Proceeds and uninvested Net Proceeds.

   "Rollup" shall mean a transaction involving the acquisition, merger, 
conversion or consolidation either directly or indirectly of the Trust and 
the issuance of securities of a Rollup Entity. Such term does not include: 

   (i) a transaction involving securities of the Trust that have been listed for
at least 12 months on a national securities exchange or traded through the
National Association of Securities Dealers Automated Quotation National Market
System; or

   (ii) a transaction involving the conversion of the Trust to corporate,
limited liability company or association form if, as a consequence of the
transaction, there will be no significant adverse change in any of the
following:

   (A) Shareholders' voting rights; 
   (B) the term and existence of the Trust; 
   (C) Sponsor or Manager compensation; 
   (D) the Trust's investment objectives; or 
   (E) the limited liability of the Shareholders. 

   "Rollup Entity" shall mean a partnership, real estate investment trust, 
corporation, trust or other entity that would be created or would survive 
after the successful completion of a proposed Rollup transaction. 

   "Sale or Repayment Proceeds" shall mean receipts from Dispositions less 
the following: 

   (i) the amount paid or to be paid in connection with or as an expense of 
such Disposition; 

   (ii)the amount necessary for the payment of all debts and obligations of 
the Trust including, but not limited to, fees to the Manager or its 
Affiliates and amounts, if any, required to be paid to, arising from or 
otherwise related to the particular Disposition; and 

   (iii)any amount set aside by the Manager for working capital reserves. 

   "Securities Act" shall mean the Securities Act of 1933, as amended. 

   "Share" shall mean the beneficial ownership interest of a Shareholder in the
Trust which may be evidenced by Trust Certificates. Each Share is deemed to
represent a twenty dollar ($20) Original Contribution to the capital of the
Trust.

   "Shareholder" shall mean any person who holds Shares. 

   "Soliciting Dealers" shall mean broker-dealers selected by the Dealer 
Manager participating in the offering of Shares. 

   "Special Distribution" shall mean the amount payable to the Manager 
pursuant to Paragraph 11.10.1 of the Trust Agreement. 

   "Sponsor" shall mean any person directly or indirectly instrumental in
organizing, wholly or in part, the Trust or who will manage or participate in
the management of the Trust and any Affiliate of such person, but does not
include (i) any person whose only relationship with the Trust is that of an
independent asset manager whose only compensation from the Trust is as such,
(ii) wholly-independent third parties such as attorneys, accountants and
underwriters whose only compensation from the Trust is for professional services
rendered in connection with the offering of Shares or the operations of the
Trust, and (iii) the Trustee. A person may be deemed to be a Sponsor of the
Trust by (a) taking the initiative, directly or indirectly, in founding or
organizing the business of the Trust, either alone or in conjunction with one or
more other persons, (b) receiving a material participation in the Trust in
connection with the founding or organizing of the business of the Trust, in
consideration of services or

                                      77 
<PAGE>
 
property, or both services and property, (c) having a substantial number of 
relationships and contacts with the Trust, (d) possessing significant rights 
to control Trust properties, (e) receiving fees for providing services to the 
Trust which are paid on a basis that is not customary in the industry or (f) 
providing goods or services to the Trust on a basis which was not negotiated 
at arm's length with the Trust. 

   "Subordinated Incentive Fee" shall mean the amount payable to the Manager 
pursuant to the provisions of Paragraph 9.9 of the Trust Agreement. 

   "Substantially All of the Assets" shall mean First Mortgage Bonds and 
Tax-Exempt Securities representing 66-2/3% or more of the net book value of 
all of the Trust's First Mortgage Bonds and Tax-Exempt Securities as of the 
end of the most recently completed calendar quarter. 

   "Tax-Exempt Securities" shall mean securities, the income from which is 
exempt from federal income taxation, which are rated not lower than A1 by 
Moody's Investors Service, Inc. or A+ by Standard & Poor's Ratings Group or 
are unrated but the Manager determines are of comparable quality. 

   "Temporary Investments" shall mean short-term highly liquid investments 
where there is appropriate safety of principal such as investment grade debt 
securities and money market funds or similar investment vehicles which invest 
in securities, the income from which is exempt from federal income taxation, 
including tax-exempt securities rated not lower than A1 by Moody's Investors 
Service, Inc. or A+ by Standard & Poor's Ratings Group, or unrated tax-exempt 
securities which the Manager determines are of comparable quality. 

   "Total Invested Assets" shall mean the aggregate original amount invested 
or committed to investment in First Mortgage Bonds and invested in Tax-Exempt 
Securities, reduced upon the receipt of Sale or Repayment Proceeds or 
insurance or guarantee proceeds, by the original amount invested in the First 
Mortgage Bonds or Tax-Exempt Securities, except that in the case of a partial 
repayment, Total Invested Assets shall be reduced on a pro rata basis. 

   "Trust" shall mean American Tax-Exempt Bond Trust. 

   "Trust Agreement" shall mean the Amended and Restated Business Trust 
Agreement among Related AMI, as grantor, the Manager, the Trustee, and the 
persons to be holders of beneficial interests in the Trust. 

   "Trust Certificate" shall mean a certificate signed on behalf of the Trust 
by the Trustee or the Manager, evidencing the interest of a Shareholder in 
the Trust. 

   "Trustee" shall mean Wilmington Trust Company, a Delaware banking 
corporation, not in its individual capacity but solely as a trustee 
hereunder, or any other person, corporation or other entity which succeeds it 
in such capacity pursuant to Paragraph 22.2 of the Trust Agreement and in 
compliance with Section 3807 of the Act. 

_______________________________________________________________________________
                     MANAGEMENT'S DISCUSSION AND ANALYSIS 
                     OF FINANCIAL CONDITION OF THE TRUST 
_______________________________________________________________________________

Operations 

   The Trust has not as yet had any operations and will be dependent upon
proceeds received from the public offering of Shares to carry on any activity.
See "Estimated Use of Proceeds." The Trust intends to utilize the Net Proceeds
of the offering to acquire First Mortgage Bonds secured by participating first
Mortgage Loans on multifamily residential apartment projects and retirement
community projects. In addition, the Trust may invest in Tax-Exempt Securities.
See "Investment Objectives and Policies."

Liquidity and Capital Resources 

   The Trust intends to establish Reserves for working capital and contingencies
in an amount equal to 1% of the Gross Proceeds of the offering, an amount which
is anticipated to be sufficient to satisfy liquidity requirements, and may add
to such Reserves from Cash Flow, Sale or Repayment Proceeds and uninvested Net
Proceeds. Liquidity will be adversely affected by unanticipated costs, including
operating costs in excess of such Reserves.

   The Trust may borrow funds from third parties or from the Manager or its 
Affiliates to meet working capital requirements of the Trust or to take over 
the operation of a Property on a short-term basis (up to 24 months), but not 
for the purpose of making Distributions. 

                                      78 
<PAGE>
_______________________________________________________________________________
                    FINANCIAL INFORMATION AND BALANCE SHEETS
_______________________________________________________________________________

Index 
American Tax-Exempt Bond Trust 
Independent Auditors' Report.............................................. F-2 
Balance Sheets, September 30, 1994 (unaudited) and May 31, 1994........... F-3 
Notes to Balance Sheets, September 30, 1994 (unaudited) and May 31, 1994.. F-4 

Related AMI Associates, Inc. 
Independent Auditors' Report.............................................. F-6 
Balance Sheets, June 30, 1994 (unaudited) and December 31, 1993........... F-7 
Notes to Balance Sheets, June 30, 1994 (unaudited) and December 31, 1993.. F-8 

                                      F-1 
<PAGE>
_______________________________________________________________________________
                          INDEPENDENT AUDITOR'S REPORT
_______________________________________________________________________________

The Manager 
American Tax-Exempt Bond Trust: 

We have audited the accompanying balance sheet of American Tax-Exempt Bond 
Trust as of May 31, 1994. This financial statement is the responsibility of 
the Trust's management. Our responsibility is to express an opinion on this 
financial statement based on our audit. 

We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the balance sheet is free of 
material misstatement. An audit of a balance sheet includes examining, on a 
test basis, evidence supporting the amounts and disclosures in that balance 
sheet. An audit of a balance sheet also includes assessing the accounting 
principles used and significant estimates made by management, as well as 
evaluating the overall balance sheet presentation. We believe that our audit 
of the balance sheet provides a reasonable basis for our opinion. 

In our opinion, the balance sheet referred to above presents fairly, in all 
material respects, the financial position of American Tax-Exempt Bond Trust 
as of May 31, 1994, in conformity with generally accepted accounting 
principles. 

                                       KPMG Peat Marwick LLP

New York, New York 
June 6, 1994 

                                      F-2 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                                 BALANCE SHEETS
                                    ASSETS 

<TABLE>
<CAPTION>
                                               September 30,   May 31,
                                                  1994         1994 
                                               -----------   ---------
                                               (Unaudited) 
<S>                                             <C>          <C>
Cash .........................................  $  1,000     $  1,000
Deferred offering costs ......................   652,125      444,712
Organization costs ...........................    50,000       50,000
                                                --------      -------
Total assets .................................  $703,125     $495,712
                                                ========     ========

                 LIABILITIES AND SHAREHOLDER'S EQUITY 
Liabilities: 
Due to affiliate .............................  $299,250     $219,010
Accounts payable .............................   402,875      275,702
                                                --------     --------
                                                 702,125      494,712
                                                ========     ========
Shareholder's Equity: 
Beneficial owner's equity--manager ...........     1,000        1,000
                                                --------     --------
Total liabilities and shareholder's equity ...  $703,125     $495,712
                                                ========     ========
</TABLE>

                   See accompanying notes to balance sheets 

                                      F-3 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                             NOTES TO BALANCE SHEETS
               September 30, 1994 (Unaudited) and May 31, 1994 
            (Information Subsequent to May 31, 1994 is Unaudited) 

Note 1--General 

   American Tax-Exempt Bond Trust (the "Trust") was formed on December 23, 1993
as a Delaware business trust for the primary purpose of investing in tax exempt
first mortgage bonds issued by various state or local governments or their
agencies or authorities and secured by first mortgage loans on multifamily
residential apartment and retirement community projects. The Trust's fiscal year
ends December 31.

   On December 23, 1993, the Trust received $1,000 from Related AMI 
Associates, Inc., as grantor for the benefit of Related AMI Associates, Inc. 
as the only present beneficiary. 

   Related AMI Associates, Inc., pursuant to the Trust Agreement, and except 
as otherwise provided by the Trust Agreement is entitled to receive 1% of 
each year's net income or net loss of the Trust. 

   The Trust intends to offer through Related Equities Corporation, an 
affiliate of Related Capital Company ("Related"), and other broker-dealers on 
a "best efforts" basis not less than 125,000 and up to 10,000,000 shares of 
beneficial ownership interest at an initial offering price of $20 per share. 

   In the opinion of the Trust's management, the accompanying unaudited 
balance sheet contains all adjustments (consisting only of normal recurring 
adjustments) necessary to present fairly the financial position of the Trust 
as of September 30, 1994. 

   As of September 30, 1994 and May 31, 1994, the Trust has had no 
operations. 

Note 2--Significant Accounting Policies 

a) Basis of Accounting 

   The books and records of the Company are maintained on the accrual basis 
of accounting in accordance with generally accepted accounting principles. 

   b) Organization Costs 

   Costs incurred to organize the Company including, but not limited to, 
legal and accounting fees are considered organization costs. These costs have 
been capitalized and will be amortized on a straight line basis over a 
60-month period. 

   c) Offering Costs 

   Costs incurred to sell shares including brokerage and nonaccountable 
expense allowance are considered offering costs. These costs have been 
capitalized as deferred offering costs and will be charged directly to 
shareholders' equity upon the sale of shares of beneficial interest to the 
public. 

   d) Income Taxes 

   The Company is not required to provide for, or pay, any federal income 
taxes. Income tax attributes that arise from its operation are passed 
directly to the individual partners. The Company may be subject to state and 
local taxes in jurisdictions in which it operates. 

                                      F-4 
<PAGE>
 
                         AMERICAN TAX-EXEMPT BOND TRUST
                       NOTES TO BALANCE SHEETS (Continued)
               September 30, 1994 (Unaudited) and May 31, 1994 
            (Information Subsequent to May 31, 1994 is Unaudited) 

Note 3--Related Party Transactions 

The Trust Agreement provides for Related AMI Associates, Inc., an affiliate 
of Related, to act as the Manager of the Trust. In accordance with the Trust 
Agreement, the Manager is entitled to receive (i) compensation in connection 
with the organization and start-up of the Trust and the Trust's investment in 
the tax-exempt first mortgage bonds; (ii) special distributions of adjusted 
cash from operations calculated as a percentage of total assets invested by 
the Trust; (iii) a subordinated incentive fee based on the gain on the sale 
of the tax-exempt first mortgage bonds; (iv) reimbursement of certain 
administrative costs incurred by the Manager or an affiliate on behalf of the 
Trust; and (v) certain other fees. 

   Contingent upon the sale of at least 125,000 shares to the public, the 
Trust will be liable for a nonaccountable allowance ("Expense Allowance") 
payable to the Manager equal to 2.5% of the gross proceeds of the offering. 
The Manager, to the extent not paid by an affiliate, has agreed to be 
responsible for all expenses of the offering, except for the payment of the 
Expense Allowance, and certain selling commissions (not to exceed 5.0% of 
gross proceeds) and a due diligence expense allowance (not to exceed 0.5% of 
gross proceeds) on certain sales of shares. 

                                      F-5 
<PAGE>
 
_______________________________________________________________________________
                          INDEPENDENT AUDITORS' REPORT
_______________________________________________________________________________


The Board of Directors 
Related AMI Associates, Inc.: 

We have audited the accompanying balance sheet of Related AMI Associates, 
Inc. as of December 31, 1993. This financial statement is the responsibility 
of the Company's management. Our responsibility is to express an opinion on 
this financial statement based on our audit. 

We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the balance sheet is free of 
material misstatement. An audit of a balance sheet includes examining, on a 
test basis, evidence supporting the amounts and disclosures in that balance 
sheet. An audit of a balance sheet also includes assessing the accounting 
principles used and significant estimates made by management, as well as 
evaluating the overall balance sheet presentation. We believe that our audit 
of the balance sheet provides a reasonable basis for our opinion. 

In our opinion, the balance sheet referred to above presents fairly, in all 
material respects, the financial position of Related AMI Associates, Inc. as 
of December 31, 1993, in conformity with generally accepted accounting 
principles. 

                                         KPMG Peat Marwick LLP

New York, New York 
June 6, 1994 

                                      F-6 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                                 BALANCE SHEETS
                                    ASSETS 

<TABLE>
<CAPTION>
                                                                              June 30,    December 31,
                                                                               1994           1993 
                                                                             ----------   ------------
                                                                            (Unaudited) 
<S>                                                                         <C>          <C>
Cash ...................................................................... $   28,105   $          0
Investment in American Mortgage Investors Trust (Note 3)...................    693,176        591,755
Investment in American Mortgage Investors Trust II (Note 3)................        200            200
Investment in American Tax-Exempt Bond Trust (Note 3)......................      1,000          1,000
Due from Affiliate (Note 5)................................................    232,915        340,003
                                                                             ---------   ------------
Total Assets .............................................................. $  955,396   $    932,958
                                                                             =========   ============
                                 LIABILITIES AND SHAREHOLDERS' EQUITY 
Liabilities: 
Due to American Mortgage Investors Trust (Note 5).......................... $  466,826   $    541,253
                                                                             ---------   ------------
Shareholders' Equity: 
Common stock: $1 par value, 1,000 shares authorized; 100 shares issued 
  and outstanding .........................................................        100            100
Additional Paid-in Capital ................................................  1,000,900      1,000,900
Retained Earnings .........................................................    488,570        391,705
                                                                            ----------   ------------
                                                                             1,489,570      1,392,705
Less: Subscription Receivable (Note 4)....................................  (1,001,000)   (1,001,000)
                                                                            ----------   ------------
Total Shareholders' Equity ...............................................     488,570        391,705
                                                                            ----------   ------------
Total Liabilities and Shareholders' Equity ...............................  $  955,396   $    932,958
                                                                            ==========   ============
</TABLE>

                  See accompanying notes to balance sheets. 

                                      F-7 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                             NOTES TO BALANCE SHEET
               June 30, 1994 (Unaudited) and December 31, 1993 
          (Information Subsequent to December 31, 1993 is Unaudited) 

Note 1--Organization 

Related AMI Associates, Inc. (the "Company") was formed pursuant to the laws 
of the State of Delaware on May 23, 1991 and acts as the Advisor of American 
Mortgage Investors Trust ("AMIT"), American Mortgage Investors Trust II 
("AMIT II"), and manager of American Tax-Exempt Bond Trust ("ATEBT"). 

   As of December 31, 1993, a total of approximately 2,981,777 shares have 
been sold to the public, either through AMIT's offering or AMIT's 
Reinvestment Plan, representing Gross Proceeds of $59,610,539 (net of volume 
discounts of $25,000). As of June 30, 1994 shares totaled approximately 
3,671,691 representing Gross Proceeds of $73,393,890 (net of volume discounts 
of $39,934). AMIT II and ATEBT are currently in the registration phase and 
each have been authorized to issue a maximum of 10,000,000 shares of common 
stock and beneficial ownership interest, respectively, for $200,000,000. 

Note 2--Significant Accounting Policies 

   a) Income Taxes 

   As of December 31, 1993 and June 30, 1994 the Company has not adopted 
Statement of Financial Accounting Standards ("SFAS") No. 109 "Accounting for 
Income Taxes" because the shareholders of the Company have elected "S" 
Corporation status under applicable provisions of the Internal Revenue Code 
and New York State Law. While valid elections are in effect, the income of 
the Company for federal and state income tax purposes, will be taxed directly 
to the shareholders. 

   b) Investments 

   The Company records its Investment in AMIT on the cost method. Dividends 
received from AMIT totaled $28,640 and $8,005 for the six months ended June 
30, 1994 and the period May 23, 1991 (date of inception) to December 31, 
1993. Such amounts are recorded as dividend income. 

   Effective January 1, 1994 the Company adopted Statement of Financial 
Accounting Standards ("SFAS") No. 115, "Accounting for Certain Investments in 
Debt and Equity Securities". In accordance with SFAS No. 115, the Company has 
classified its marketable securities as available-for-sale. 

   Available-for-sale securities are recorded at fair value. Unrealized 
holding gains and losses for available-for-sale securities are excluded from 
earnings and are reported as a net amount in a separate component of 
shareholders' equity until realized. A decline in the fair value of any 
available-for-sale security below the amortized cost basis that is deemed 
other than temporary is charged to earnings resulting in the establishment of 
a new cost basis for the security. 

Note 3--Investments 

The Company made an initial investment of $200,000, representing 10,000 
shares, in AMIT in December 1992. As of December 31, 1993, the Company has 
reduced its initial investment in AMIT by $52,500 to reflect the estimated 
market value of the shares. 

   The Company is to receive restricted shares of AMIT, which, after such 
issuance, will equal 1% of the issued shares of AMIT as compensation in 
connection with the start-up of AMIT and AMIT's mortgages. Restricted shares 
received at June 30, 1994 and December 31, 1993 were 36,995 and 30,119, 
respectively. Such shares have been recorded at their estimated market value. 

   As of June 30, 1994 and December 31, 1993, the carrying value of the 
shares held are equal to their estimated market value. 

   The Company made investments of $200 in AMIT II in September 1993 and 
$1,000 in ATEBT in December 1993. 

                                      F-8 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                       NOTES TO BALANCE SHEET (Continued)
               June 30, 1994 (Unaudited) and December 31, 1993 
          (Information Subsequent to December 31, 1993 is Unaudited) 

Note 4--Capitalization 

   The Company is capitalized by demand notes totalling $1,000,000 and $1,000 in
receivables. The notes bear no interest and were executed by two of the officers
of the Company.

Note 5--Related Party Transactions 

   a) American Mortgage Investors Trust

   The Company has entered into an agreement with AMIT to act as its advisor. 
In accordance with the Agreement, the Company received compensation 
consisting primarily of (i) compensation in connection with the organization 
and start-up of AMIT and AMIT's investment in mortgages; (ii) asset 
management fees calculated as a percentage of total assets invested by AMIT; 
(iii) a subordinated incentive fee based on the economic gain on the sale of 
mortgages; (iv) reimbursement of certain administrative costs incurred by the 
Company or an affiliate on behalf of AMIT; (v) an amount which, after 
issuance, will equal 1% of all shares of AMIT issued during the offering 
period or pursuant to AMIT's dividend reinvestment plan as compensation for 
services rendered; (vi) acquisition fees and acquisition expense allowance 
calculated as a percentage of the Gross Proceeds applicable to the 
origination of the mortgages and related additional loans and the acquisition 
of acquired mortgages and additional loans; and (vii) certain other fees. 

   The Company receives a nonaccountable expense allowance ("Expense 
Allowance") from AMIT equal to 2.5% of the gross proceeds of the offering. 
The Company has agreed to be responsible for all expenses of the offering, 
except for the payment of the Expense Allowance and certain selling 
commissions (not to exceed 6.0% of gross proceeds) and due diligence expense 
allowance (not to exceed 0.5% of gross proceeds) on certain sales of shares. 
As of June 30, 1994 and December 31, 1993, the amount due to AMIT consists of 
the excess of offering expenses over the Expense Allowance in the amount of 
$640,786 and $557,512, net of amounts due to the Company totaling $173,960 
and $16,259. 

   In addition, the Company receives restricted shares of AMIT, which the 
Company has valued at $14.75, which, after such issuance, will equal 1% of 
the issued shares, of AMIT. 

   The Company is required, in accordance with an agreement with an 
affiliate, to remit the asset management fees, the Expense Allowance, 
mortgage placement or financing fees and subordinated incentive fees, 
acquisition fees and allowances it earns from AMIT for services performed by 
the affiliate, and the Company is reimbursed from its affiliate for the 
expenses which the Company is responsible to pay to AMIT. 

   b) American Mortgage Investors Trust II 

   The Company entered into an agreement with AMIT II to act as its advisor. 
The Company will receive (i) compensation in connection with the organization 
and start-up of AMIT II and AMIT II's investments in the mortgages; (ii) 
asset management fees calculated as a percentage of total assets invested by 
AMIT II; (iii) a subordinated incentive fee based on the economic gain on the 
sale of mortgages; (iv) reimbursement of certain administrative costs 
incurred by the Company or an affiliate on behalf of AMIT II; and (v) certain 
other fees. 

   Contingent upon the sale of at least 125,000 shares to the public, AMIT II 
will be liable for a nonaccountable expense allowance ("Expense Allowance") 
payable to the Company equal to 2.5% of the gross proceeds of the offering. 
The Company, to the extent not paid by an affiliate, has agreed to be 
responsible for all expenses of the offering, except for the payment of the 
Expense Allowance, and certain selling commissions (not to exceed 6.0% of 
gross proceeds) and a due diligence expense allowance (not to exceed 0.5% of 
gross proceeds) on certain sales of shares. 

                                      F-9 
<PAGE>
 
                          RELATED AMI ASSOCIATES, INC.
                       NOTES TO BALANCE SHEET (Continued)
               June 30, 1994 (Unaudited) and December 31, 1993 
          (Information Subsequent to December 31, 1993 is Unaudited) 

In addition, the Company is to receive shares of AMIT II, which, after such 
issuance, will equal 1% of the issued shares, in consideration for services 
rendered. 

   c) American Tax-Exempt Bond Trust 

   The Company has entered into an agreement with ATEBT to act as its 
manager. In accordance with the agreement, the Company is entitled to receive 
(i) compensation in connection with the organization and start-up of the 
ATEBT and the ATEBT's investment in tax-exempt first mortgage bonds; (ii) 
special distributions of adjusted cash from operations calculated as a 
percentage of total assets invested by ATEBT; (iii) a subordinated incentive 
fee based on the gain of the sale of the tax-exempt first mortgage bonds; 
(iv) reimbursement of certain administrative costs incurred by the Company or 
an affiliate on behalf of ATEBT; and (v) certain other fees. 

   Contingent upon the sale of at least 125,000 shares to the public, ATEBT 
will be liable for a nonaccountable expense allowance ("Expense Allowance") 
payable to the Company equal to 2.5% of the gross proceeds of the offering. 
The Company, to the extent not paid by an affiliate, has agreed to be 
responsible for all expenses of the offering, except for the payment of the 
Expense Allowance, and certain selling commissions (not to exceed 5.0% of 
gross proceeds) and a due diligence expense allowance (not to exceed 0.5% of 
gross proceeds) on certain sales of shares. 

                                      F-10 
<PAGE>
 
                                                                      APPENDIX I
_______________________________________________________________________________
                           PRIOR PERFORMANCE TABLES 
                         OF AFFILIATES OF THE SPONSOR 
_______________________________________________________________________________

Introduction 

   The following Prior Performance Tables present information on certain
programs previously sponsored by Affiliates of the Sponsor. The purpose of the
tables is to provide information on the prior performance of these programs so
as to evaluate the experience of the Affiliates of the Sponsor in sponsoring
such programs. Prospective investors should read these tables carefully together
with the summary information concerning the prior programs set forth under
"Prior Performance Summary" in the Prospectus. None of these tables are covered
by the report of independent public accountants set forth elsewhere in this
Prospectus.

   It should not be assumed that investors in the company will experience 
results comparable to those experienced by investors in the programs included 
in the following tables. Investors in the Company will not have any interest 
in any of the prior limited partnerships covered by the tables or in any of 
the investments owned by the prior limited parnerships. 

   The following tables are included: 

   Table I. Experience in Raising and Investing Funds (updated through 
December 31, 1993) 

   Table II. Compensation to Sponsor and Affiliates (updated through December 
31, 1993) 

   Table III. Operating Results of Prior Programs (1993 results) 

   Table IV. Is not applicable as no programs with similar investment 
objectives have completed operations. 

   Table V. Sale or Disposal of Properties/Investments 

   Tables I and II contain information on programs sponsored, the offerings 
of which closed during the most recent three years. Table III contains 
information for the programs which have closed their offerings during the 
most recent five-year period. Table IV, Results of Completed Programs, is not 
applicable as no programs with similar investment objectives have completed 
operations during the most recent five-year period. 

   Affiliates of the Sponsor have sponsored six public programs with 
investment objectives similar to the Trust. See "Prior Performance Summary" 
and "Investment Objectives and Policies." The factors considered in 
determining which programs have similar investment objectives include whether 
the program invested directly or indirectly in real estate, type of principal 
investments, tax aspects and structure of the program. 

                                      I-1
<PAGE>
 
                                    TABLE I
                    Experience in Raising and Investing Funds
                (Not Covered by Independent Auditors' Report) 

   The following table includes information concerning the experience of 
Affiliates of the Sponsor and the Advisor in raising and investing funds for 
prior public limited partnership in offerings with investment objectives 
similar to those of the Trust which closed between January 1, 1991 and 
December 31, 1993. The table shows the percentage of the amount raised 
available for investment, the dollar amount offered and raised, the amount of 
funds raised from sources other than investors, the percentage of leverage 
used in purchasing properties, and the time frame for raising and investing 
funds. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

<TABLE>
<CAPTION>
                                                                                    Capital 
                                                                                    Mortgage 
                                                                                    Plus L.P. 
                                                                                 -------------- 
<S>                                                                                <C>
Public Offerings
Dollar Amount Offered ..........................................................   $50,000,000
                                                                                   ===========
Dollar Amount Raised (100%)  ...................................................   $36,733,200 
Less Offering Expenses: 
 Selling Commissions and Discounts ..........................................              7.0% 
 Organizational Expenses .......................................................           2.0%
Reserves........................................................................           1.3%
 Percent of Amount Raised Available for Investment..............................          89.7%
Acquisition Costs:
 Cash Down Payments ............................................................          87.2%
 Prepaid Items and Fees Related to Purchase of Properties.......................           0.0%
 Acquisition Fees ..............................................................           0.0%
Other                                                                                      2.5%(1)
Total Acquisition Cost .........................................................          89.7%
 Percentage Leverage (mortgage financing divided by total acquisition cost).....           N/A
Date Offering Began ............................................................       5/10/89
Length of Offering (in months)..................................................        24 mos.
Months to Invest 90% of Amount Available for Investment (measured from 
 beginning of offering) ........................................................        29 mos.
</TABLE>

   Note 1--Consists of Loan Organization Fees, payable to General Partners or 
affiliates. 

                                      I-2 
<PAGE>
 
                                    TABLE II
                     Compensation to Sponsor and Affiliates
                (Not covered by Independent Auditors' Report) 

   The following table sets forth all compensation paid to Affiliates of the 
Sponsor and the Advisor (and in the case of public limited partnerships, fees 
paid in the aggregate to all general partners and affiliates), regardless of 
the form of such compensation, with respect to prior public limited 
partnerships, in offerings with investment objectives similar to those of the 
Trust which closed between January 1, 1991 and December 31, 1993. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

                                      I-3 
<PAGE>
 
                                    TABLE II
               Compensation to Sponsor and Affiliates--(Continued)
                (Not Covered by Independent Auditors' Report) 

<TABLE>
<CAPTION>
                                                                                                          Prior 
                                                                                                     Public Financing 
                                                                                 Capital Mortgage         Limited 
                                                                                    Plus L.P.        Partnerships (3) 
                                                                                 ----------------   ------------------ 
<S>                                                                               <C>                 <C>
Offerings Information: 
Date Offering Commenced ........................................................      5/10/89                  -- 
Dollar Amount Raised............................................................  $36,733,200         $455,611,620(1) 
Amount Paid and/or Payable to Sponsor from Proceeds of Offering: 
 Underwriting Fees .............................................................           --                   -- 
 Acquisition Fees: 
  Real Estate Commissions ......................................................           --                   -- 
  Advisory Fees ................................................................           --                   -- 
  Bond Selection Fees/Placement Fees ...........................................  $   206,693         $    171,372 
  Non-accountable Expense Allowance ............................................           -- 
  Organization/Offering Expenses ...............................................           --                   -- 
  Acquisition Fee 
  Loan Organization Fees .......................................................  $   452,350                   -- 
  Other ........................................................................           --                   -- 
Dollar Amount of Cash Generated from (Provided to) Operations 
  Before Deducting Payment to Sponsor through Fiscal Year End ..................  $ 8,380,020         $ 77,911,030 
Amount Paid to Sponsor from Operations through Fiscal Year End: 
 Property Management Fees ......................................................           --                   -- 
 Partnership or Investment Management Fees .....................................           --         $  7,767,353(2) 
 Organization and Offering Expenses ............................................           --                   -- 
 Leasing Commissions ...........................................................           --                   -- 
Dollar Amount of Property Sales and Refinancing Before Deducting 
Payments to Sponsor: 
 Cash ..........................................................................           --                   -- 
 Notes..........................................................................           --                   -- 
Amount Paid to Sponsor from Property Sales and Refinancing: 
 Real Estate Commissions .......................................................           --                   -- 
 Incentive Fees ................................................................           --                   -- 
Number of Limited Partnerships ................................................            --                    4 
</TABLE>

   Note 1--Amount shown includes volume discounts. 

   Note 2--Included in this amount are special distributions of Adjusted Cash 
from Operations that are also payable to the general partners for managing 
the affairs of the partnership equal to .5% per annum of invested assets. 

   Note 3--Information presented with respect to programs which closed prior 
to 1991 discloses aggregate payments paid or accrued to Affiliates of the 
Sponsor and the Advisor during the three year period ended December 31, 1993. 

                                      I-4 
<PAGE>
 
                                   TABLE III
                       Operating Results of Prior Programs
                (Not Covered by Independent Auditors' Report) 

   The following table summarizes the operating results of prior public 
limited partnerships sponsored by Affiliates of the Sponsor and the Advisor 
with investment objectives similar to those of the Trust which closed between 
January 1, 1989 and December 31, 1993. 

   The table should be read in conjunction with the Introduction and the 
accompanying notes. 

                                      I-5
<PAGE>
 
                                   TABLE III
               Operating Results of Prior Programs--(Continued) 
                (Not Covered by Independent Auditors' Report) 

<TABLE>
<CAPTION>
                                                                         Eagle Insured L.P. (3) 
                                                 ----------------------------------------------------------------------- 
                                                   For the        For the         For the       For the        For the
                                                 Year Ended      Year Ended     Year Ended    Year Ended      Year Ended
                                                 December 31,    December 31,   December 31,  December 31,   December 31,
                                                    1989             1990          1991          1992            1993
                                                 -----------    ------------    ----------    ----------      ------------ 
<S>                                             <C>             <C>            <C>           <C>            <C>
Gross Revenues  ..............................  $  4,629,616    $ 3,917,610    $4,022,395    $3,967,183     $3,872,390 
  Less: Operating and Administrative Expense .    (2,778,360       (902,354)     (950,774)     (798,984)      (348,014) 
        Interest Expense .....................            --        (79,372)     (279,311)     (223,656)      (213,832) 
        Depreciation and Amortization ........      (203,695)      (201,078)     (202,978)     (202,993)       (44,400) 
                                                 -----------    ------------    ----------    ----------    ----------  
Net Income (Loss)--GAAP Basis ................  $  1,647,561    $ 2,734,806    $2,589,332    $2,741,550     $3,266,144 
                                                 ===========    ============    ==========    ==========    ==========   
Taxable Income (Loss) ......................... $  4,629,616    $ 3,917,609    $3,247,558    $3,519,397     $3,493,789 
                                                 ===========    ============    ==========    ==========   ===========  
Cash Generated (Deficiency) From Operations ... $  4,385,814    $ 3,054,210    $3,535,627    $3,682,561     $3,535,739 
Less: Cash Distributions to Investors from 
  operating cash flow .........................    4,282,714      3,054,210     3,466,238     3,473,494      3,467,023 
 from sales and refinancing ...................           --            --             --            --             -- 
 from working capital reserves (return of 
   capital)(7) ................................           --        653,711            --            --             -- 
                                                 -----------    ------------    ----------    ----------    ---------- 
Cash Generated (Deficiency) After Cash
  Distributions ...............................      103,100       (653,711)       69,389       209,067         68,716 
Add (Less) Special Items: 
        Partners' Capital Contributions, net ..    2,753,000             --            --            --             -- 
  Acquisition of Project ......................  (14,167,939)   (15,195,609)      120,764       194,614             -- 
  Syndication and Organization Cost ...........     (192,710)            --            --            --             -- 
  Decrease (Increase) in Other Assets (5)......   14,021,833     (2,272,615)     (787,385)           --        175,147 
  Increase (Decrease) in Other Liabilities (6)            --      2,272,615       787,385            --       (222,447)
  Other                                                   --             --            --            --             -- 
                                                 -----------    ------------    ----------    ----------    ---------- 
Cash Generated (Deficiency) After Cash 
 Distributions and Special Items .............. $  2,517,284   $(15,849,320)   $  190,153    $  403,681     $   21,416 
                                                 ===========   ============    ==========    ==========     ========== 
Tax and Distribution Data Per $1,000 Invested (2) 
  Federal Income Tax Results: 
      Ordinary Income (Loss) ..................           86   $         73    $       60    $       65     $       65
                                                 ===========   ============    ==========    ==========     ==========   
Cash Distributions to Investors Source
 (on GAAP Basis): 
      Investment Income ....................... $         31   $         45    $       45    $       47     $       57
      Return of Capital .......................           50             16            15            13              3
  Source (on Cash Basis): 
      Operations ..............................           81             50            60            60             60 
      Sales ...................................           --             --            --            --             -- 
      Refinancing .............................           --             --            --            --             -- 
      Working Capital Reserves.................           --             11            --            --             -- 
Amount (in percentage terms) Remaining Invested
 in Properties at the end of the last year 
 reported in the Table (original total 
 acquisition cost of properties retained 
 divided by original total acquisition cost
 of all properties in program) .................         100%           100%          100%          100%           100% 
                                                 ===========    ===========     =========     =========      =========  
</TABLE>

                                      I-6 
<PAGE>
 
                                   TABLE III
                Operating Results of Prior Programs--(Continued)
                (Not Covered by Independent Auditors' Report) 

<TABLE>
<CAPTION>
                                                                      Capital Mortgage Plus L.P. (3) 
                                                  --------------------------------------------------------------------
                                                   For the        For the         For the       For the       For the
                                                 Year Ended      Year Ended     Year Ended    Year Ended     Year Ended
                                                 December 31,    December 31,   December 31,  December 31,  December 31,
                                                    1989             1990          1991          1992           1993
                                                 -----------    -----------    -----------    ----------    ------------  
<S>                                              <C>            <C>            <C>            <C>            <C>
Gross Revenues ...............................   $   443,624    $ 2,020,101    $ 2,380,803    $2,603,482    $  2,374,949 
Less: Operating and Administrative Expenses ..       (92,541)      (170,410)      (362,897)     (390,410)       (291,479) 
      Interest Expenses ......................            --            --             --             --              -- 
      Depreciation and Amortization ..........        (7,500)       (12,975)      (136,119)     (152,869)       (245,080) 
                                                 -----------    -----------    -----------    ----------    ------------  
Net Income (Loss)--GAAP Basis ................   $   343,583    $ 1,836,716    $ 1,881,787     2,060,203    $  1,838,390 
                                                 ===========    ===========    ===========    ==========    ============  
Taxable Income (Loss) ........................   $   343,583    $ 1,836,716    $ 1,895,706     2,191,262    $  2,051,507 
                                                 ===========    ===========    ===========    ==========    ============  
Cash Generated (Deficiency)                                                                                  
 From Operations .............................   $   436,465    $ 1,804,633    $ 2,157,675     1,963,504    $  2,017,743 
Less: Cash Distributions to Investors
 from operating cash flow ....................       116,068      1,804,633      2,157,675     1,963,504       2,017,743 
  from sales and refinancing .................            --             --             --            --              -- 
  from working capital reserves 
   (return of capital)(7).....................            --        121,662        472,692       661,848         606,380 
                                                 -----------    -----------    -----------    ----------    ------------  
Cash Generated (Deficiency) 
  After Cash Distributions ...................       320,397       (121,662)      (472,692)     (661,848)       (606,380) 
Add (Less) Special Items: 
 Partners' Capital Contributions, net ........    18,636,200     14,527,300      3,566,700            --              -- 
 Acquisition of Project ......................      (465,980)    (3,676,137)   (11,332,904)   (3,478,039)    (10,147,642) 
 Syndication and Organization Cost ...........    (1,677,528)    (1,357,457)      (271,003)           --              -- 
 Decrease (Increase) in Other Assets                      --    (22,734,089)    11,121,046    11,539,073         236,345 
 Increase (Decrease) in Other Liabilities                 --             --             --            --              -- 
 Other                                                    --             --             --            --              -- 
                                                 -----------    -----------    -----------    ----------    ------------  
Cash Generated (Deficiency)  
 After Cash Distributions and Special Items ..   $16,813,089    (13,362,045)   $ 2,611,147     7,399,186    $(10,517,677) 
                                                 ===========    ===========    ===========    ==========    ============  
Tax and Distribution Data Per 
 $1,000 Invested (2) 
     Federal Income Tax Results: 
        Ordinary Income (Loss) ...............   $    5-26(4)   $    5-56(4)   $   50-56(4)   $       58    $         55 
                                                 ===========    ===========    ===========    ==========    ============  
Cash Distributions to Investors Source
 (on GAAP Basis): 
     Investment Income .......................   $   13-34(4)   $   19-76(4)   $   49-55(4)   $       55    $         49 
     Return of Capital .......................          --            1-4(4)       20-22(4)           15              21  
Source (on Cash Basis):
   Operations ................................       13-34(4)       19-75(4)       57-63(4)           52              54 
   Sales .....................................            --             --             --            --              -- 
   Refinancing ...............................            --             --             --            --              -- 
   Working Capital Reserves ..................            --          1-5(4)       12-14(4)           18              16 
Amount (in percentage terms) Remaining
 Invested in Properties at the end
 of the last year reported in the
 Table (original total acquisition cost
 of properties retained divided by original
 total acquisition cost of all properties
 in program)..................................           100%          100%            100%          100%            100% 
                                                  ==========      =========    ===========    ==========      ==========
</TABLE>

                                      I-7 
<PAGE>
 
                                   TABLE III
                Operating Results of Prior Programs--(Continued)
                  (Not Covered by Independent Auditors' Report)

Notes to Table III: 

   Note 1--The investment objectives of this partnership are similar to those of
the Trust in that this partnership was formed to invest in first mortgage bonds
secured by first mortgage loans on multi-family residential rental properties
and retirement communities that were newly constructed, under construction or
substantially rehabilitated at the time of the investment.

   Note 2--Data is the amount allocable to the investors per $1,000 of total 
capital invested. 

   Note 3--The investment objectives of this partnership are similar to those 
of the Trust in that this partnership was formed to invest in insured or 
guaranteed mortgage investments in first mortgage construction and permanent 
loans that finance or refinance multi-family residential rental properties 
that were newly constructed, under construction or substantially 
rehabilitated at the time of the investment. 

   Note 4--Amount depended upon date of admission to the partnership. 

   Note 5--Other assets include restricted funds, loans receivable, 
marketable securities and temporary investments. 

   Note 6--Other liabilities include loans payable. 

   Note 7--Working capital reserves consist of 1% of the gross proceeds from 
the offering, uninvested net proceeds and the interest earned thereon. 

                                      I-8 
<PAGE>
 
                                    TABLE V
                   Sale or Disposal of Properties/Investments

   The objective of the following table is to provide investors with certain
information regarding the sales or the dispositions of an investment between
January 1, 1991 and December 31, 1993 by programs sponsored by Affiliates of the
Trust.

CAPITAL MORTGAGE PLUS L.P. 

<TABLE>
<CAPTION>
                                                                                                            Excess of Investment
                                                                     Cost of Investments                    Cash Receipts Over
                      Selling Price, Net of Closing Costs            Including Closing and Soft Costs       Cash Expenditures(2)
                      --------------------------------------------   -------------------------------------  ------------------ 
                                      Cash
                                      Received  Mortgage
                                      Net of    Balance                                Other 
                      Date      Date  Closing   at Tiime               Purchase Price  Acquisition 
Investment            Acquired  Sold  Costs     of Sale  Total           %    Amount   Cost(1)    Total 
<S>                   <C>       <C>   <C>        <C>     <C>         <C>      <C>        <C>      <C>           <C>
Fannie Mae Mortgage   9/01/91  12/92  4,000,000   0      4,000,000   98.1875% 3,927,500   0       3,927,500      398,556 
Guaranteed REMIC Pass 9/30/91  12/92  4,000,000   0      4,000,000   97.9062% 3,916,250   0       3,916,250       47,201 
                                      ---------   -      ---------            ---------   -       --------       ------- 
Thru Certificates 
TR 1991-98 Class T                    8,000,000   0      8,000,000            7,843,750   0       7,843,750      745,757 
                                       ========   =      =========            =========   =       =========      ======= 
</TABLE>
_____________________________

(1) In connection with the purchase of the REMIC Certificates, the general 
    partners of the partnership did not receive any loan placement fee. 
(2) Amount shown is cumulative interest income from inception to date of sale
   (exclusive of the gain). 

                                      I-9
<PAGE>
 
                                    TABLE V
                   Sale or Disposal of Properties/Investments

The objective of the following table is to provide investors with certain 
information regarding the sales or the dispositions of an investment between 
January 1, 1991 and December 31, 1993 by programs sponsored by Affiliates of 
the Trust. 

AMERICAN MORTGAGE INVESTORS TRUST
<TABLE>
<CAPTION>
                                                                                                          Excess of Investment
                                                                   Cost of Investments                    Cash Receipts Over
                      Selling Price, Net of Closing Costs          Including Closing and Soft Costs       Cash Expenditures(2)
                      -------------------------------------------- -------------------------------------  ------------------ 
                                        Cash
                                        Received  Mortgage
                                        Net of    Balance                                 Other 
                      Date      Date    Closing   at Time              Purchase Price     Acquisition 
Investment            Acquired  Sold    Costs     of Sale  Total           %    Amount    Cost(1)     Total 
<S>                   <C>       <C>     <C>        <C>     <C>       <C>        <C>         <C>        <C>           <C>
Fannie Mae Mortgage                                                                                  
Guaranteed REMIC                                                                                     
Pass Thru                                                                                            
Certificates                                                                                         
TR 1991-17 Class G    10/15/93  11/4/93 203,125     0      203,125   101.609375% 203,199     0         203,199       688 
                                        =======     ==     =======               =======     =         =======       === 
</TABLE>                                                                                          
_______________________

(1) In connection with the purchase of the REMIC Certificates, the general 
    partners of the partnership did not receive any loan placement fee. 
(2) Amount shown is cumulative interest income from inception to date of sale
    (exclusive of the gain). 

                                      I-10
<PAGE>
 
                                                                      EXHIBIT A

                        AMERICAN TAX-EXEMPT BOND TRUST 

                      Index to Business Trust Agreement 

                                                                         Page 
                                                                        -------
 1.  ORGANIZATION ........................................................ A-1
 2.  PURPOSES AND RESERVES ............................................... A-2 
 3.  DEFINITIONS AND GLOSSARY OF TERMS ................................... A-2 
 4.  TERM ................................................................ A-8 
 5.  MANAGER ............................................................. A-8 
 6.  SHAREHOLDERS ........................................................ A-9 
 7.  TRUST CAPITAL ....................................................... A-9 
 8.  LIABILITY OF THE SHAREHOLDERS AND TRUSTEE ........................... A-9 
 9.  COMPENSATION TO THE MANAGER AND ITS AFFILIATES ...................... A-10
10.  TRUST EXPENSES ...................................................... A-12
11.  ALLOCATION OF INCOME, LOSS AND DISTRIBUTIONS......................... A-13
12.  TRUST CERTIFICATES .................................................. A-18
13.  REGISTRATION AND TRANSFER OF SHARES ................................. A-18
14.  BOOKS, RECORDS, ACCOUNTINGS AND REPORTS ............................. A-20
15.  RIGHTS, AUTHORITY, POWERS, RESPONSIBILITIES
       AND DUTIES OF THE MANAGER ......................................... A-21
16.  RIGHTS AND POWERS OF SHAREHOLDERS ................................... A-29
17.  REMOVAL, BANKRUPTCY OR DISSOLUTION OF THE MANAGER AND
      TRANSFER OF THE MANAGER'S INTEREST.................................. A-31
18.  FIDUCIARY DUTY; CERTAIN TRANSACTIONS ................................ A-32
19.  TERMINATION AND DISSOLUTION OF THE TRUST ............................ A-32
20.  SPECIAL POWER OF ATTORNEY ........................................... A-33
21.  INDEMNIFICATION ..................................................... A-34
22.  CONCERNING THE TRUSTEE .............................................. A-34
23.  ROLLUPS ............................................................. A-36
24.  DISTRIBUTION REINVESTMENT PLAN ...................................... A-37
25.  REDEMPTION PLAN ..................................................... A-37
26.  MISCELLANEOUS ....................................................... A-37
                                   A-i
<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>
_______________________________________________________________________________ 
                         AMERICAN TAX-EXEMPT BOND TRUST
                  AMENDED AND RESTATED BUSINESS TRUST AGREEMENT
_______________________________________________________________________________ 

   This AMENDED AND RESTATED BUSINESS TRUST AGREEMENT ("Trust Agreement") 
entered into as of October 18, 1994 by and among Related AMI Associates, 
Inc., a Delaware corporation ("Related AMI"), as Grantor (the "Grantor"), 
Related AMI, as manager (the "Manager"), Wilmington Trust Company, a Delaware 
banking corporation, as Trustee (the "Trustee"), and the other persons to be 
holders of beneficial interests in the Trust pursuant to the terms of this 
Trust Agreement. Capitalized terms used but not defined have the meanings 
assigned to such terms in Paragraph 3. 

                            W I T N E S S E T H : 

WHEREAS, pursuant to a Business Trust Agreement dated as of December 23, 
1993, as amended and restated to date, among the Grantor, the Manager and the 
Trustee, and a Certificate of Trust filed with the Secretary of State of the 
State of Delaware on December 23, 1993, as amended by a Certificate of 
Amendment of Certificate of Trust filed with the Secretary of State of the 
State of Delaware on September 28, 1994, the Grantor and the Trustee 
established a trust to invest (i) principally in tax-exempt First Mortgage 
Bonds, with or without Contingent Interest, issued by various state or local 
governments or their agencies or authorities and secured by first Mortgage 
Loans primarily on existing multi-family residential apartment projects and, 
secondarily, retirement community projects, which projects may have been 
developed by third party developers or Affiliates of the Manager and (ii) to 
a lesser extent, in Tax-Exempt Securities; 

   WHEREAS, the Grantor and the Trustee desire that the beneficial interest 
in the assets of the Trust be divided into transferable beneficial interests 
in the Trust as hereinafter provided; and 

   WHEREAS, the Grantor, the Manager and the Trustee desire to further amend 
and restate the Trust Agreement; 

   NOW THEREFORE, the Grantor and the Trustee hereby declare that all money 
and property contributed to the Trust established hereunder shall be held and 
managed in trust for the benefit of the holders of beneficial interests in 
the Trust, subject to the provisions hereof. 

1. ORGANIZATION 

   1.1 Name. The trust hereby created shall be known as American Tax-Exempt Bond
Trust (the "Trust") in which name the Trustee and the Manager may conduct 
business or any subsequent name as shall be selected by the Manager. 

   1.2 Office. The Office of the Trust shall be in care of the Manager, 625 
Madison Avenue, New York, New York 10022, Attn: Stuart J. Boesky, or at such 
other address as the Manager may designate by notice to the Shareholders. 

   1.3 Appointment of the Trustees. Except as otherwise permitted by this 
Agreement, the number of the trustees shall be one (1). The Grantor hereby 
appoints the Trustee as trustee of the Trust effective as of December 23, 
1993, to have all the rights, powers and duties as set forth herein. The 
Trustee acknowledges receipt in trust from the Grantor as of December 23, 
1993, of the sum of one thousand dollars ($1,000), constituting the initial 
Trust Property. 

   1.4 Declaration of Trust. The Trustee hereby declares that it will hold 
the Trust Property in trust upon and subject to the conditions set forth 
herein for the use and benefit of the Owners. It is the intention of the 
parties hereto that the Trust constitute a business trust under the Delaware 
Act and that this Trust Agreement constitute the governing instrument of the 
Trust. 

   1.5 Manager. The Manager shall devote to the affairs of the Trust such 
time as may be necessary for the proper performance of its duties hereunder, 
but neither the Manager nor the officers, directors, trustees, shareholders 
or partners of the Manager shall be expected to devote their full time to the 
performance of such duties. The business and affairs of the Trust and all 
responsibility and authority for matters to be determined or conducted by the 
Trust is hereby delegated to the Manager as set forth herein; provided 
further, however, that the Trustee shall have the duties set forth in 
Paragraph 1.6. The Manager shall have the interest in Net Income, Net Loss 
and Distributions as provided in Paragraph 11. 

                                      A-1
<PAGE>
 
   1.6 Trustee. The Trustee has been appointed as trustee and joined as a 
party hereunder in order to satisfy the requirements of Section 3807 of the 
Delaware Act. In the event of the resignation or removal of the Trustee, the 
Manager shall appoint a successor Trustee in accordance with Paragraph 22.2. 
The Trustee shall be responsible for performing only the following duties 
with respect to the Trust: (i) to execute, deliver, acknowledge and file any 
certificates of trust and any amendments thereto required to be filed 
pursuant to applicable law, (ii) to execute any Trust Certificates 
representing Shares issued to Shareholders pursuant to Paragraph 12 if 
requested to do so by written instruction from the Manager, (iii) to execute 
any amendments to this Trust Agreement and (iv) to execute, deliver, 
acknowledge and file any certificates of cancellation required to be filed 
pursuant to applicable law. The Trustee shall provide prompt notice to the 
Manager of its performance of any of the foregoing. The Manager shall keep 
the Trustee reasonably informed of any actions of the Manager or other 
circumstances that could affect the rights, duties or liabilities of the 
Trustee. The Trustee shall have no other authority, duties or liabilities, 
except as are expressly set forth above or as directed in writing by the 
Manager and consented to by the Trustee, and shall have no implied authority 
or duties with respect to the affairs of the Trust. 

2. PURPOSES AND RESERVES 

   2.1 Purposes. The nature of the business to be conducted or promoted by the 
Trust is to invest in, hold, sell, dispose of and otherwise act with respect 
to (i) First Mortgage Bonds secured by Mortgage Loans on Properties, 
including the operation of real estate acquired as a result of foreclosure 
and (ii) Tax-Exempt Securities. 

   2.2 Reserves. The Trust shall establish Reserves for working capital and 
contingencies in an amount equal to one percent (1%) of the Gross Proceeds 
and may add to such Reserves from Cash Flow, Sale or Repayment Proceeds and 
uninvested Net Proceeds. The Manager may increase or decrease Reserves as it 
deems necessary for the proper operation of the business of the Trust. Any 
cash reserve used need not be restored. The amount of a reduction in Reserves 
for a particular quarter may either (i) be allocated and distributed in the 
same manner as Adjusted Cash From Operations to the extent such Reserves are 
attributable to cash generated from Trust operations; or (ii) be allocated 
and distributed in the same manner as Sale or Repayment Proceeds to the 
extent such Reserves are attributable to cash generated from Dispositions; or 
(iii) be allocated and distributed as a return of Original Contributions to 
the Shareholders to the extent such Reserves are attributable to Net 
Proceeds; provided, however, that Reserves attributable to Net Proceeds shall 
not be distributed to Shareholders until the termination of the Trust and 
shall not be used to fund any compensation payable by the Trust to the 
Manager and its Affiliates. 

3. DEFINITIONS AND GLOSSARY OF TERMS 

The following terms used in this Trust Agreement shall (unless otherwise 
expressly provided herein or unless the context otherwise requires) have the 
following respective meanings: 

   "Acquisition Expense Allowance" shall mean the amount payable to the 
Manager under the provisions of Paragraph 9.4. 

   "Acquisition Expenses" shall mean expenses related to the Trust's 
selection and acquisition of First Mortgage Bonds and Tax-Exempt Securities, 
whether or not acquired, including but not limited to legal fees and 
expenses, travel and communications expenses, non-refundable option payments 
on First Mortgage Bonds not acquired, insurance, costs of appraisals, 
accounting fees and expenses, and miscellaneous other expenses. 

   "Acquisition Fees" shall mean the total of all fees and commissions paid 
by any party in connection with making or investing in First Mortgage Bonds 
and Tax-Exempt Securities, including the amounts payable to the Manager under 
the provisions of Paragraphs 9.5 and 9.6. Included in the computation of such 
fees or commissions shall be any loan fees or points paid by borrowers to the 
Manager in connection with investing in First Mortgage Bonds or any fee of a 
similar nature, however designated. 

   "Adjusted Capital Account Deficit" shall have the meaning ascribed thereto 
in Paragraph 11.5. 

   "Adjusted Cash From Operations" shall mean, with respect to any period, 
Cash Flow less any amount set aside for the restoration or creation of 
Reserves. 
                                    A-2
<PAGE>
 
   "Adjusted Contribution" shall mean the Original Contribution paid by the 
original purchaser of a Share, reduced by the total of cash distributed from 
Sale or Repayment Proceeds, Contingent Interest, if any, payable from Net 
Sale or Repayment Proceeds, cash from Net Proceeds held as initial Reserves 
and return, if any, of uninvested Net Proceeds with respect thereto. 

   "Affiliate" of a person shall mean (i) any person directly or indirectly 
controlling, controlled by or under common control with such person, (ii) any 
person owning or controlling 10% or more of the outstanding voting securities 
or beneficial interests of such person, (iii) any executive officer, 
director, trustee or general partner of such person and (iv) if such person 
is an executive officer, director, trustee or general partner of another 
entity, then the entity for which that person acts in any such capacity. 

   "Bond Selection Fees" shall mean the fees equal to no more than 2% of the 
Gross Proceeds, payable to the Manager pursuant to Paragraph 9.5. 

   "Carried Interest" shall mean the interest equal to up to 1% of Adjusted 
Cash From Operations and up to 1% of Sale or Repayment Proceeds, which the 
Manager shall have pursuant to Paragraphs 11.10 and 11.11. 

   "Cash Flow" shall mean, with respect to any period, (a) all cash receipts 
derived from payments of interest (including Contingent Interest, if any, 
payable on the basis of Net Property Cash Flow) on First Mortgage Bonds and 
Tax-Exempt Securities held by the Trust (exclusive of any Sale or Repayment 
Proceeds), plus (b) cash receipts from operations (including any interest 
from Temporary Investments of the Trust and Tax-Exempt Securities and any 
Reserves deemed no longer necessary for Trust operations by the Manager and 
attributable to cash generated from Trust operations) without deduction for 
depreciation or amortization, plus (c) any interest on the cash receipts 
noted in (a) and (b) pending distribution to the Owners, less (d) cash 
receipts used to pay operating expenses. 

   "Closing" shall mean any closing of Shares sold pursuant to the 
Prospectus. 

   "Closing Date" shall mean such date or dates designated by the Manager for 
the closing of Shares sold pursuant to the Prospectus. 

   "Code" shall mean the Internal Revenue Code of 1986, or corresponding 
provisions of subsequent revenue laws. 

   "Contingent Interest" shall mean additional interest payments on a First 
Mortgage Bond and, therefore, on the underlying Mortgage Loan, based upon (a) 
annual Net Property Cash Flow of the Property securing the Mortgage Loan and 
(b) Net Sale or Repayment Proceeds from the Property. 

   "Current Interest Rate" shall mean the stated annual rate of interest 
which a First Mortgage Bond and, therefore, a Mortgage Loan bears, payable 
without regard to Net Property Cash Flow or Net Sale or Repayment Proceeds. 

   "Dealer Manager" shall mean Related Equities Corporation, the dealer 
manager for the public offering of the Shares. 

   "Deficit Repayment Obligation" shall mean the amount payable by the 
Manager to the Trust under the provisions of Paragraph 5.3. 

   "Delaware Act" shall mean the Delaware Business Trust Act, 12 Del.C.
SS 3801-3820, or the corresponding provisions of any succeeding
law.

   "Disposition" shall mean any Trust transaction not in the ordinary course 
of its business including, without limitation, receipt of payments of 
principal, Contingent Interest, if any, payable on the basis of Net Sale or 
Repayment Proceeds, prepayments, prepayment penalties, proceeds of sales, 
exchanges, foreclosures or other dispositions of First Mortgage Bonds or of 
Tax-Exempt Securities, recoveries of damage awards and insurance proceeds 
not used to rebuild (other than the return of principal from the issuer prior 
to being disbursed by or on behalf of such issuer to the mortgagor, the 
receipt of subscriptions for Shares, interest payments when due on First 
Mortgage Bonds or Tax-Exempt Securities or business or rental interruption 
insurance proceeds not used to rebuild). 
                                     
                                      A-3
<PAGE>
 
   "Distributions" shall mean any cash distributed to Owners arising from 
their interest in the Trust, but shall not include any payments to the 
Manager under the provisions of Paragraph 9 or 10. 

   "Eligible Shares" shall mean Shares held by any Shareholder who acquired 
them directly from the Trust whether through (i) the public offering of 
Shares pursuant to the Prospectus or (ii) the Trust's Reinvestment Plan. 

   "Escrow Fees and Expenses" shall mean the fees and expenses related to the 
deposit of all Original Contributions in an escrow account in a financial 
institution designated by the Manager as escrow holder for the Original 
Contributions, pursuant to Paragraph 6.3. 

   "Expense Allowance" shall mean the amount payable to the Manager under the 
provisions of Paragraph 9.3. 

   "Final Closing Date" shall mean the date of the last closing of Shares 
sold pursuant to the initial public offering of Shares. 

   "Financing" shall mean all indebtedness encumbering Properties, the 
operations of which the Trust has taken over, or incurred by the Trust, the 
principal amount of which is scheduled to be paid over a period of not less 
than 48 months, and not more than 50% of the principal amount of which is 
scheduled to be paid during the first 24 months. Nothing in this definition 
shall be construed as prohibiting a bona-fide prepayment provision in the 
financing agreement. 

   "First Mortgage Bond" shall mean a tax-exempt first mortgage bond issued 
by various state or local governments or their agencies or authorities and 
secured by a Mortgage Loan on a Property. 

   "Front-End Fees" shall mean all fees and expenses paid by any party for 
any services rendered to organize the Trust and to acquire assets for the 
Trust, including, without duplication, Organization and Offering Expenses, 
Acquisition Expenses, Acquisition Fees and any other similar fees, however 
designated (including fees paid to the Trustee and commissions and fees paid 
pursuant to the Reinvestment Plan during the initial public offering). 

   "Grantor" shall mean Related AMI Associates, Inc., a Delaware corporation. 

   "Gross Proceeds" shall mean the total proceeds from the sale of Shares 
during the initial public offering period (including Shares issued pursuant 
to the Reinvestment Plan during such period), before deductions for 
Organization and Offering Expenses and without taking into account "volume 
discounts." For purposes of calculating Gross Proceeds, the purchase price of 
all Shares, including those for which volume discounts apply, shall be deemed 
to be $20 per Share. 

   "Independent Expert" shall mean a person with no material current or prior 
business or personal relationship with the Manager and who is engaged, to a 
substantial extent, in the business of rendering opinions regarding the value 
of assets of the type held by the Trust. 

   "Initial Closing Date" shall mean the date on which the first closing of 
Shares sold pursuant to the Prospectus occurs. 

   "Insurance Brokerage Fee" shall mean the fee payable to the Manager or its 
Affiliates under the provisions of Paragraph 9.10. 

   "Investment in First Mortgage Bonds and Tax-Exempt Securities" shall mean 
the amount of Gross Proceeds (including Reserves not in excess of 5% 
allocable thereto) used to make or invest in First Mortgage Bonds and used to 
make or invest in Tax-Exempt Securities, and other cash payments such as 
interest and taxes but excluding Front-End Fees. 

   "Loan Servicing Fee" shall mean the amount payable to the Manager or its 
Affiliates under the provisions of Paragraph 9.7. 

   "Majority Vote" shall mean the affirmative vote of the holders of more 
than 50% of the outstanding Shares. 

   "Manager" shall mean Related AMI Associates, Inc., a Delaware corporation, 
in its capacity as manager of the Trust, or any other person, corporation or 
other entity which succeeds it in such capacity. 

                                     A-4

<PAGE>
 
   "Marketing Allowances" shall mean the amounts (up to .5% of the Gross 
Proceeds) payable by the Manager to certain broker-dealers unaffiliated with 
the Manager pursuant to Paragraph 9.2. 

   "Mortgage Loan" shall mean the first mortgage and related mortgage loan on 
a Property which has been financed with the proceeds of a First Mortgage 
Bond. 

   "Mortgage Loan Placement Fee" shall mean the amount payable to the Manager 
under the provisions of Paragraph 9.6. 

   "Net Income" or "Net Loss" shall mean for each fiscal year or other 
applicable period, an amount equal to the Trust's taxable income or loss for 
such year or period as determined for federal income tax purposes (including 
any amounts received by the Trust pursuant to the repayment by the Manager of 
any Special Distribution pursuant to Paragraph 11.10.1), determined in 
accordance with Section 703(a) of the Code (for this purpose, all items of 
income, gain, loss or deduction required to be stated separately pursuant to 
Section 703(a) of the Code shall be included in taxable income or loss), and 
(a) by including as an item of gross income any tax-exempt income received by 
the Trust and not otherwise taken into account in computing Net Income or Net 
Loss; (b) by treating as a deductible expense any expenditure of the Trust 
described in Section 705(a)(2)(B) of the Code (or which is treated as a 
Section 705(a)(2)(B) expenditure pursuant to Section 1.704-1(b)(2)(iv)(i) of 
the Regulations) and not otherwise taken into account in computing Net Income 
or Net Loss; and (c) by not taking into account in computing Net Income or 
Net Loss items separately allocated to the Shareholders pursuant to the 
provisions of Paragraph 11 hereof. "Net Income" or "Net Loss" shall also 
include the Trust's share of income or loss of any partnership, venture or 
other entity which owns a particular First Mortgage Bond or Tax-Exempt 
Security, as determined for federal income tax purposes. 

   "Net Proceeds" shall mean the proceeds received by the Trust with respect 
to the sale of Shares, less the Organization and Offering Expenses. 

   "Net Property Cash Flow" shall mean, with respect to any period, all cash 
receipts derived from operation of a Property (exclusive of Net Sale or 
Repayment Proceeds), less operating expenses including interest (other than 
Contingent Interest). With respect to Net Property Cash Flow as it relates 
only to terms of First Mortgage Bonds, the Manager shall have the discretion 
to vary the components of Net Property Cash Flow. 

   "Net Sale or Repayment Proceeds" shall mean (a) the cash and any other 
consideration received by the Property Owner from the sale, refinancing or 
disposition of a Property, after retirement of all amounts of outstanding 
principal on the Mortgage Loan for the Property and less all expenses related 
to the sale, refinancing or disposition and other amounts specified by 
counsel or (b) the appraisal value of the Property less the outstanding 
principal on the Mortgage Loan for the Property, less customary costs of 
sale, and other amounts specified by counsel; provided, however, that Net 
Sale or Repayment Proceeds shall be calculated exclusive of Contingent 
Interest. With respect to Net Sale or Repayment Proceeds as they relate only 
to the terms of First Mortgage Bonds, the Manager shall have the discretion 
to vary the components of Net Sale or Repayment Proceeds. 


   "Nonaccountable Due Diligence Reimbursements" shall mean the amounts paid 
to certain broker-dealers unaffiliated with the Manager pursuant to Paragraph 
9.2. 


   "Organization and Offering Expenses" shall mean, without duplication, 
those expenses incurred in connection with the formation, qualification and 
registration of the Trust and subsequent offering and distribution of Shares 
to the public, including, but not limited to, the Expense Allowance, Escrow 
Fees and Expenses, Selling Commissions, Marketing Allowances and 
Nonaccountable Due Diligence Reimbursements. 

   "Original Contribution" shall mean the amount of twenty dollars ($20) for 
each Share, which amount shall be attributed to such Share. 

   "Owners" shall mean the Shareholders and the Manager. 

                                      A-5
<PAGE>
 
   "Property" shall mean the land and buildings thereon upon which has been 
placed a first mortgage or other encumbrance securing a Mortgage Loan. 

   "Property Management Fee" shall mean the fee payable to the Manager or its 
Affiliates under the provisions of Paragraph 9.8. 

   "Property Owner" shall mean the individual, partnership, corporation, 
trust or other entity that is the borrower on a Mortgage Loan and the owner 
of the Property securing such Mortgage Loan. 

   "Prospectus" shall mean the final prospectus for the Trust, as amended, 
filed with the Securities and Exchange Commission in connection with the 
registration of Shares under the Securities Act. 

   "Reinvested Distributions" shall mean the Distributions a Shareholder 
elects to reinvest pursuant to the Trust's Reinvestment Plan. 

   "Reinvestment Plan" shall mean the Trust's distribution reinvestment plan 
pursuant to which Shareholders can elect to have their Distributions 
reinvested in additional Shares. 

   "Reinvestment Proceeds" shall mean the proceeds paid to the Trust upon the 
purchase of Shares with Reinvested Distributions under the Reinvestment Plan, 
net of any commissions and service charges payable with respect thereto. 

   "Related AMI" shall mean Related AMI Associates, Inc., a Delaware 
corporation. 

   "Reserves" shall mean the amount set aside by the Manager as reserves for 
working capital and for repairs, replacements and contingencies or other 
reserves from Cash Flow, Sale or Repayment Proceeds and uninvested Net 
Proceeds. 

   "Rollup" shall mean a transaction involving the acquisition, merger, 
conversion or consolidation either directly or indirectly of the Trust and 
the issuance of securities of a Rollup Entity. Such term does not include: 

(i) a transaction involving securities of the Trust that have been listed for 
at least 12 months on a national securities exchange or traded through the 
National Association of Securities Dealers Automated Quotation National 
Market System; or 

   (ii) a transaction involving the conversion of the Trust to corporate, 
limited liability company or association form if, as a consequence of the 
transaction, there will be no significant adverse change in any of the 
following: 

   (A) Shareholders' voting rights; 

   (B) the term and existence of the Trust; 

   (C) Sponsor or Manager compensation; 

   (D) the Trust's investment objectives; or 

   (E) the limited liability of the Shareholders. 

   "Rollup Entity" shall mean a partnership, real estate investment trust, 
corporation, trust or other entity that would be created or would survive 
after the successful completion of a proposed Rollup transaction. 

   "Sale or Repayment Proceeds" shall mean receipts from Dispositions less 
the following: 
   
   (i) the amount paid or to be paid in connection with or as an expense of such
Disposition; 

   (ii) the amount necessary for the payment of all debts and obligations of 
the Trust including, but not limited to, fees to the Manager or its 
Affiliates and amounts, if any, required to be paid to, arising from or 
otherwise related to the particular Disposition; and 

                                     A-6
<PAGE>
 
   (iii) any amount set aside by the Manager for working capital reserves. 

   "Securities Act" shall mean the Securities Act of 1933, as amended. 

   "Selling Commissions" shall mean the percentages of Gross Proceeds payable 
to broker-dealers for sales of Shares made by such broker-dealers and to an 
Affiliate of the Manager for Reinvested Distributions contributed pursuant to 
the Reinvestment Plan prior to the Final Closing Date, pursuant to Paragraph 
9.2. 

   "Share" shall mean the beneficial ownership interest of a Shareholder in 
the Trust which may be evidenced by Trust Certificates. Each Share is deemed 
to represent a twenty dollar ($20) Original Contribution to the capital of 
the Trust. 

   "Shareholder" shall mean any person who holds Shares. 

   "Shareholder Minimum Gain" shall mean an amount, with respect to each 
Shareholder Nonrecourse Debt, equal to the Trust Minimum Gain (assuming, for 
this purpose, that the Trust's only liability was the Shareholder Nonrecourse 
Debt), that would result if such Shareholder Nonrecourse Debt were treated as 
a nonrecourse liability, determined in accordance with Treas. Reg. S 
1.704-2(i)(3). 

   "Shareholder Nonrecourse Debt" shall have the meaning ascribed to "partner 
nonrecourse debt" set forth in Treas. Reg. S 1.704-2(b)(4). 

   "Shareholder Nonrecourse Deductions" shall have the meaning ascribed to
"partner nonrecourse deductions" set forth in Treas. Reg. S 1.704-2(i)(2).

   "Shareholder Return" shall mean the return to be paid to Shareholders on 
their Adjusted Contributions pursuant to Paragraph 11.11.1. 

   "Special Distribution" shall mean the amount payable to the Manager 
pursuant to Paragraph 11.10.1. 

   "Sponsor" shall mean any person directly or indirectly instrumental in 
organizing, wholly or in part, the Trust or who will manage or participate in 
the management of the Trust and any Affiliate of such person, but does not 
include (i) any person whose only relationship with the Trust is that of an 
independent asset manager whose only compensation from the Trust is as such, 
(ii) wholly-independent third parties such as attorneys, accountants and 
underwriters whose only compensation from the Trust is for professional 
services rendered in connection with the offering of Shares or the operations 
of the Trust, and (iii) the Trustee. A person may be deemed to be a Sponsor 
of the Trust by (a) taking the initiative, directly or indirectly, in 
founding or organizing the business of the Trust, either alone or in 
conjunction with one or more other persons, (b) receiving a material 
participation in the Trust in connection with the founding or organizing of 
the business of the Trust, in consideration of services or property, or both 
services and property, (c) having a substantial number of relationships and 
contacts with the Trust, (d) possessing significant rights to control Trust 
properties, (e) receiving fees for providing services to the Trust which are 
paid on a basis that is not customary in the industry or (f) providing goods 
or services to the Trust on a basis which was not negotiated at arm's length 
with the Trust. 

   "Subordinated Incentive Fee" shall mean the amount payable to the Manager 
pursuant to the provisions of Paragraph 9.9. 

   "Substantially All of the Assets" shall mean First Mortgage Bonds and 
Tax-Exempt Securities representing 66-2/3% or more of the net book value of 
all of the Trust's First Mortgage Bonds and Tax-Exempt Securities as of the 
end of the most recently completed calendar quarter. 

   "Tax-Exempt Securities" shall mean securities, the income from which is 
exempt from federal income taxation, which are rated not lower than A1 by 
Moody's Investors Service, Inc. or A+ by Standard & Poor's Ratings Group, or 
are unrated but which the Manager determines are of comparable quality. 

   "Temporary Investments" shall mean short-term highly liquid investments 
where there is appropriate safety of principal such as investment grade debt 
securities and money market funds or similar investment vehicles which invest 
in securities, the 

                                      A-7

<PAGE>
 
income from which is exempt from federal income taxation, including 
tax-exempt securities rated not lower than A1 by Moody's Investors Service, 
Inc. or A+ by Standard & Poor's Ratings Group, or unrated tax-exempt 
securities which the Manager determines are of comparable quality. 

   "Total Invested Assets" shall mean the aggregate original amount invested 
or committed to investment in First Mortgage Bonds and invested in Tax-Exempt 
Securities reduced upon the receipt of Sale or Repayment Proceeds, by the 
original amount invested in the First Mortgage Bonds or Tax-Exempt 
Securities, except that in the case of a partial repayment, Total Invested 
Assets shall be reduced on a pro rata basis. 

   "Transfer" shall mean the sale, assignment, conveyance, transfer, gift, 
pledge, hypothecation, mortgage, exchange or other disposition whether 
voluntary, involuntary, by operation of law or otherwise, of any Share or any 
right, title or interest therein or thereto. 

   "Trust" shall mean American Tax-Exempt Bond Trust. 

   "Trust Agreement" shall mean this Amended and Restated Business Trust 
Agreement among the Grantor, the Manager, the Trustee, and the persons to be 
holders of beneficial interests in the Trust, as the same may be further 
amended, restated or supplemented. 

   "Trust Certificate" shall mean a certificate signed on behalf of the Trust 
by the Trustee or the Manager, evidencing the interest of a Shareholder in 
the Trust. 

   "Trust Minimum Gain" shall mean the sum of the amounts determined by 
computing with respect to each nonrecourse liability of the Trust, the amount 
of gain (of whatever character), if any, that would be realized by the Trust 
if it disposed (in a taxable transaction) of the Trust Property subject to 
such liability for no consideration other than full satisfaction of such 
liability. 

   "Trust Property" shall mean all right, title and interest of the Trust in 
and to any property contributed to the Trust by the Grantor and Owners or 
otherwise acquired by the Trust, including, without limitation, all 
distributions or payments thereon or proceeds therefrom. Title to the Trust 
Property shall be vested in the Trust as a separate legal entity, except to 
the extent that local law requires title to be vested in the Trustee or the 
Manager, in which case title to such Trust Property shall be deemed to be 
vested in the Manager, subject to Paragraph 15.2.7. 

   "Trustee" shall mean Wilmington Trust Company, a Delaware banking 
corporation, not in its individual capacity but solely as a trustee 
hereunder, or any other person, corporation or other entity which succeeds it 
in such capacity pursuant to Paragraph 22.2 and in compliance with Section 
3807 of the Delaware Act. 

4. TERM 

   The Trust commenced on December 23, 1993, and shall continue until the 31st
day of December 2033, unless previously terminated in accordance with the
provisions of this Trust Agreement.

5. MANAGER 

   5.1 Capital Contributions; Interest in the Trust. The Manager shall be deemed
to have contributed an amount in cash (the "Deemed Contribution") on the Final
Closing Date, and on each anniversary thereof, up to and including the fourth
such anniversary date, equal to 20% of 1% of (a) the excess of (i) the Original
Contribution per Share, less (ii) the amount of Selling Commissions per Share,
multiplied by (b) the aggregate number of Shares purchased during the offering
period (which amounts have been paid to the Manager by the Trust as agent for
the Shareholders purchasing Shares, said amounts being deemed to have been paid
directly to the Manager). At all times during the existence of the Trust, the
Manager shall have a beneficial ownership interest in the Trust and a present
and continuing interest in Net Income, Net Loss and Distributions according to
the provisions of Paragraph 11.

   5.2 Capital Accounts. A separate capital account shall be maintained for 
the Manager pursuant to Paragraph 11.4 hereof. 

                                    A-8

<PAGE>
 
   5.3 Deficiencies.  In the event that, immediately prior to the dissolution 
of the Trust referred to in Paragraph 19.2, the Manager shall have a 
deficiency in its capital account as determined in accordance with tax 
accounting principles, then the Manager shall contribute in cash to the 
capital of the Trust an amount equal to whichever is the lesser of (a) the 
deficiency in the Manager's capital account or (b) the excess of 1.01% of the 
total Original Contributions over the total capital contribution of the 
Manager (the "Deficit Repayment Obligation"). The Deficit Repayment 
Obligation shall be reduced to zero at the end of the year in which occurs 
the fourth anniversary of the Final Closing Date. 

6. SHAREHOLDERS 

   6.1 Authorization of Shares. The Trust is authorized to sell and issue not 
more than 20,000,000 Shares. 

   6.2 Capital Accounts. A separate capital account shall be maintained for 
each Shareholder pursuant to Paragraph 11.4 hereof in respect of its Original 
Contribution and shall reflect Net Income, Net Loss and Distributions 
attributable to the Shares held by the Shareholders. 

   6.3 Original Contributions. All Original Contributions shall be received 
by the Trust in trust, and, commencing on the date of the Prospectus and 
continuing until the minimum proceeds are received, shall be deposited in an 
escrow account in a financial institution designated by the Manager as escrow 
holder for the Original Contributions. Upon receipt of Original Contributions 
from purchasers of a minimum of 125,000 Shares, the escrow agent shall 
release such funds to the Manager which shall immediately transmit such funds 
to the Trust. Subscriptions shall be accepted or rejected by the Manager 
within 30 days of their receipt and, if rejected, all of such rejected 
subscribers' monies shall be returned to such purchasers within 10 business 
days after rejection. Investors shall be admitted as Shareholders promptly 
after receipt of the minimum Original Contributions and within 15 days after 
release of funds to the Trust (as to the first admission) and, thereafter, on 
a semi- monthly basis or more frequently as may be determined by the Manager, 
subject to the acceptance by the Manager of the subscriptions of the proposed 
Shareholders. Any interest earned on subscription funds during the period 
they are held in escrow prior to the Initial Closing Date (less Escrow Fees 
and Expenses) shall be paid to the investors. If the minimum number of Shares 
are not sold on or before one year from the date of the Prospectus, all 
monies held in escrow shall be returned to subscribers with any interest 
earned thereon, subject to backup withholding, if any. 

7. TRUST CAPITAL 

   Subject to the last two sentences of Paragraph 6.3, no investor shall be paid
interest on any Original Contribution. No Shareholder shall have the right to
withdraw, or receive any return of, its Original Contribution, except as
specifically provided herein. No Shareholder shall have priority over any other
Shareholder as to the return of its Original Contribution or as to profits,
losses or distributions. Under circumstances requiring a return of any Original
Contribution, no Shareholder shall have the right to demand or receive property
other than cash.

8. LIABILITY OF THE SHAREHOLDERS AND TRUSTEE 

   8.1 Shareholders. The Shareholders shall be entitled to the same limitation 
of personal liability extended to stockholders of private corporations for 
profit organized under the General Corporation Law of the State of Delaware. 
In accordance with Delaware law, a beneficiary of a trust may, under certain 
circumstances, be required to return to the trust for the benefit of trust 
creditors, amounts previously distributed to him. However, if any court of 
competent jurisdiction holds that, notwithstanding the provisions of this 
Trust Agreement, any Shareholder is obligated to make any such payment, such 
obligation shall be the obligation of such Shareholder and not of the Trustee 
or the Manager. 

   8.2 Trustee. The Trustee shall not be personally liable to the Trust, 
Shareholders or third parties for any act, omission or obligation of the 
Trust, the Trustee or the Manager, under any circumstance, except (x) for its 
own gross negligence or willful misconduct or (y) for taxes, fees or other 
charges on, based on or measured by any fees, commissions or compensation 
received by it in connection with any of the transactions contemplated by 
this Agreement. In particular, but not by way of limitation: 

                                    A-9

<PAGE>
 
   (i) The Trustee shall not be liable for any error of judgment made in good 
faith to be in the best interests of the Trust, and which did not constitute 
negligence or misconduct by it; 

   (ii) No provision of this Trust Agreement shall require the Trustee to 
take any action, to expend or risk its personal funds or otherwise incur any 
financial liability in the performance of its rights, powers or obligations 
hereunder, if it shall have reasonable grounds for believing that repayment 
of such funds or adequate indemnity against such action, risk or liability is 
not reasonably assured or provided to it; 

   (iii) Under no circumstance shall the Trustee be personally liable for any 
representation, warranty, covenant or other obligation or indebtedness of the 
Trust; 

   (iv) The Trustee shall not be personally responsible for or in respect of 
the validity or sufficiency of this Trust Agreement, or the form, validity, 
value or sufficiency of the Trust Property; 

   (v) The Trustee shall not be personally liable for its good faith reliance 
on the provisions of this Trust Agreement; 

   (vi) Under no circumstances shall the Trustee be personally liable for (x) 
any action it takes or omits to take in good faith in accordance with the 
instruction of the Manager, (y) the acts or omissions of the Manager or (z) 
the supervision of or the failure of the Manager to discharge its duties 
hereunder; and 

   (vii) The Trustee shall not incur any liability to anyone in acting upon 
any document believed in good faith by it to be genuine and believed in good 
faith by it to be signed by the proper party or parties and need not 
investigate any fact or matter pertaining to or in any such document. The 
Trustee may accept a certified copy of a resolution of the board of directors 
or other governing body of any person as conclusive evidence that such 
resolution has been duly adopted by such person and that the same is in full 
force and effect. As to any fact or matter, the method of the determination 
of which is not specifically prescribed herein, the Trustee may for all 
purposes hereof rely on a certificate, signed by any officer of the relevant 
person, as to such fact or matter, and such certificate shall constitute full 
protection to the Trustee for any action taken or omitted to be taken by it 
in good faith in reliance thereon. 

   8.3  Reliance on Agents, Attorneys, Etc. In the exercise of its rights and 
obligations hereunder, the Trustee (i) may act directly, or at the expense of 
the Trust, through agents or attorneys pursuant to agreements entered into 
with any of them, and it shall not be liable for the default or misconduct of 
such agents or attorneys if such agent or attorney shall have been selected 
by it in good faith and (ii) may, at the expense of the Trust, consult with 
counsel to be selected in good faith, and employed by it, and such party 
shall not be liable for anything done, suffered or omitted in good faith by 
it in accordance with the advice or opinion of any such counsel. 

9. COMPENSATION TO THE MANAGER AND ITS AFFILIATES 

   9.1 General. The Manager and its Affiliates will receive compensation and 
reimbursement from the Trust only as specified by Paragraphs 9, 10 and 11 of 
this Trust Agreement. No services (other than those permitted in Paragraphs 9 
and 15 of this Trust Agreement) may be performed by the Manager or its 
Affiliates for the Trust except in extraordinary circumstances. Any such 
other services must meet the following criteria: (i) the compensation, price 
or fee therefor must be comparable and competitive with the compensation, 
price or fee of any other person who is rendering comparable services or 
selling or leasing comparable goods which could reasonably be made available 
to the Trust and shall be on competitive terms, (ii) the fees and other terms 
of the contract shall be fully disclosed to Shareholders, (iii) the Manager 
or its Affiliates must be previously engaged in the business of rendering 
such services or selling or leasing such goods, independently of the Trust 
and as an ordinary and ongoing business and (iv) all services for which the 
Manager or its Affiliates are to receive compensation shall be embodied in a 
written contract which (a) precisely describes the services to be rendered 
and all compensation to be paid, (b) may only be modified in a material way 
by a Majority Vote of the Shareholders and (c) contains a clause allowing 
termination without penalty on 60 days' notice. 

   In the event that the Trust becomes the equity owner of a Property by 
reason of the foreclosure of a Mortgage Loan, the Trust may pay certain fees 
and compensation to Affiliates of the Manager which would otherwise be 
payable by the owner of the Property. 

                                      A-10

<PAGE>
 
   9.2 Selling Commissions and Expenses. Certain broker-dealers unaffiliated 
with the Manager may receive Selling Commissions of up to 5% of the Gross 
Proceeds attributable to sales of Shares made by them depending on the number 
of Shares sold to each investor. An Affiliate of the Manager may also receive 
Selling Commissions from the Trust of up to 5% of the Gross Proceeds 
attributable to Reinvested Distributions contributed pursuant to the 
Reinvestment Plan prior to the Final Closing Date. In addition, Marketing 
Allowances of up to .5% of Gross Proceeds payable by the Manager and 
Nonaccountable Due Diligence Reimbursements of up to .5% of the Gross 
Proceeds payable by the Trust may be paid only to certain broker-dealers 
unaffiliated with the Manager in connection with the initial public offering 
of Shares. 

   9.3 Expense Allowance. The Manager will receive an Expense Allowance for 
the payment of all Organization and Offering Expenses (exclusive of the 
Expense Allowance, Selling Commissions and Nonaccountable Due Diligence 
Reimbursements payable by the Trust and that portion of the Escrow Fees and 
Expenses that may be paid out of interest earned on the escrowed funds) in an 
amount equal in the aggregate to 2.5% of Gross Proceeds. All other 
Organization and Offering Expenses shall be paid by the Manager. The Expense 
Allowance shall be due and payable at each Closing out of the subscription 
proceeds received by the Trust at such Closing. 

   9.4 Acquisition Expense Allowance. The Manager will receive an Acquisition 
Expense Allowance for the payment of Acquisition Expenses of the Trust in an 
amount equal to 1.25% of Gross Proceeds attributable to the Trust's 
investments in First Mortgage Bonds (but not to exceed an aggregate of 1% of 
Gross Proceeds), from which the Manager shall pay Acquisition Expenses of the 
Trust in connection with acquiring First Mortgage Bonds. All other 
Acquisition Expenses shall be paid by the Manager. The Acquisition Expense 
Allowance shall be due and payable at each Closing out of the subscription 
proceeds received by the Trust at such Closing. 

   9.5 Bond Selection Fee. The Manager shall receive a Bond Selection Fee in 
an amount equal to 2.25% of the Gross Proceeds for the evaluation, selection 
and acquisition of First Mortgage Bonds with respect to Properties owned or 
to be developed by third-party developers; provided, however, that Bond 
Selection Fees shall not in the aggregate exceed 2% of the Gross Proceeds. 
Bond Selection Fees shall be due and payable out of the subscription proceeds 
received by the Trust at each Closing. Bond selection services may include 
any of the following as required: identifying marketing areas, preparing 
economic analyses and performance models; reviewing demographic information; 
inspecting sites; investigating and evaluating the financial strength and 
experience of developers, general contractors, general partners and principal 
personnel, including owners and managing agents, if identified; serving as 
liaison with applicable government officials; reviewing rental structures; 
examining operating increases and taxes; causing to be reviewed material 
issues which may affect operating in the jurisdiction; causing to be reviewed 
all applicable state and local laws and regulations, including zoning, rental 
control and rent stabilization laws; negotiating and structuring 
transactions; coordinating closings, including selecting counsel; causing to 
be reviewed legal documentation; endorsing and disbursing loan proceeds; 
causing filings to be made, if necessary; causing a review of and approving 
all title insurance; or preparing reports for the Trust and other similar 
services. 

   9.6 Mortgage Loan Placement Fee. The Manager may earn a Mortgage Loan 
Placement Fee, payable by the borrower of any Mortgage Loan on a Property 
owned or to be developed by a third-party developer in an amount not to 
exceed 3% of the principal amount of all Mortgage Loans on such Properties, 
payable out of Mortgage Loan proceeds or otherwise. In addition, Affiliates 
of the Manager may earn fees for acting as finders in connection with the 
location and introduction to the Trust of potential investments. Such fees 
shall be payable out of the applicable Mortgage Loan Placement Fee. 

   9.7 Loan Servicing Fee. The Manager or its Affiliates, may earn a Loan 
Servicing Fee in connection with servicing Mortgage Loans in an amount equal 
to the lesser of (i) .25% per annum of the principal amount outstanding from 
time to time on the Mortgage Loans serviced by the Manager or its Affiliates, 
or (ii) the normal and competitive fees customarily charged by unaffiliated 
third parties rendering similar services in the same geographic area. 

   9.8 Property Management Fee. The Manager or its Affiliates may receive a 
Property Management Fee for providing management services with respect to any 
Property if they are retained by a Property Owner or if such services are 
required by the Trust in the event of a default on a Mortgage Loan. With 
respect to any Property Management Fees to be paid to the Manager 

                                     A-11

<PAGE>
 

or its Affiliates, such Property Management Fees will be equal to the lesser 
of (a) fees which are competitive for similar services in the same geographic 
area or (b) 5% of the annual gross revenues of the Property and shall include 
all rent-up, leasing and re-leasing fees, bonuses and leasing-related 
services paid to any person, bookkeeping services and fees paid to nonrelated 
persons for property management services. Where the Manager or its Affiliates 
provide property management services, any property management fees payable to 
unaffiliated parties will be paid out of the Property Management Fee paid to 
the Manager or its Affiliates. 


   9.9 Subordinated Incentive Fee. The Manager shall be entitled to receive a 
Subordinated Incentive Fee in an amount equal to 2.5% of Sale or Repayment 
Proceeds relating to Dispositions of First Mortgage Bonds remaining after 
Shareholders have received an amount which, when added to all prior 
Distributions of Sale or Repayment Proceeds and Reserves, equals the sum of 
(a) their Original Contributions; plus (b) an amount which, when added to all 
prior Distributions (excluding Distributions pursuant to clause (a)), equals 
a 10% per annum cumulative noncompounded return on their Adjusted 
Contributions, commencing on the Final Closing Date or the end of the 
calendar quarter in which any Shareholder's Original Contribution is made, 
whichever is earlier. 

   9.10 Insurance Brokerage Fee. The Manager or its Affiliates may receive an 
Insurance Brokerage Fee for providing insurance brokerage services with 
respect to any Property if they are retained by a Property Owner or if such 
services are required by the Trust in the event of a default on a Mortgage 
Loan. With respect to any Insurance Brokerage Fee to be paid to the Manager 
or its Affiliates, such Insurance Brokerage Fee will be no greater than the 
lowest quote obtained from two unaffiliated insurance agencies and the 
coverage and terms likewise will be comparable. In no event may the Manager 
or its Affiliates provide such insurance brokerage services unless they are 
independently engaged in the business of providing such services to other 
than Affiliates and at least 75% of their insurance brokerage service gross 
revenue is derived from other than Affiliates. 

   9.11 Payment of Fees. Should the Manager be removed from the Trust, any 
portion of any of the foregoing fees or any other fee payable under this 
Trust Agreement which is then accrued and due but not yet paid, shall be paid 
by the Trust to the Manager or its Affiliates, as the case may be, in cash 
within 30 days of the date of removal as stated in the written notice of 
removal, unless such amount is included in the purchase price of the 
Manager's interest in the Trust as determined under Paragraph 17.2 hereof 
subject to Section 706 of the Code, provided that the method of payment must 
protect the solvency and liquidity of the Trust. 

10. TRUST EXPENSES 

   10.1 Reimbursement of Expenses. Except as otherwise provided in Paragraphs 9
and 22 and in this Paragraph 10.1, all of the Trust's expenses will be billed 
directly to and paid by the Trust. Except as otherwise provided in Paragraph 
9 and in Paragraph 10.2, to the extent the Manager or its Affiliates pay any 
expenses directly, they will be reimbursed by the Trust for: (i) the actual 
costs to the Manager or its Affiliates of goods, materials and services 
obtained from unaffiliated third parties and used for and by the Trust; (ii) 
administrative services necessary to the prudent operation of the Trust, 
provided that reimbursement for administrative services will be at the lower 
of (a) the actual cost of such services, or (b) the amount which the Trust 
would be required to pay to independent parties for comparable services, and 
provided further that no reimbursement for administrative services will be 
allowed to the Manager or its Affiliates pursuant to this clause (ii) unless 
the Manager or its Affiliates have the appropriate experience and expertise 
to perform such services; and (iii) the cost of certain personnel employed by 
the Trust and directly involved in the organization and business of the Trust 
including persons who may be employees or officers of the Manager and its 
Affiliates and for legal, accounting, transfer agent, reinvestment and 
redemption plan administration, data processing, duplicating and investor 
communications services performed by employees, officers or directors of the 
Manager and Affiliates which could be performed directly for the Trust by 
independent parties. The Trust will reimburse the Manager for any travel 
expenses incurred in connection with the services provided hereunder and for 
advertising expenses incurred by it in seeking any investments or seeking the 
disposition of any investments held by the Trust. 

   10.2 Manager's Obligations. The Manager and its Affiliates will not be 
reimbursed by the Trust for the following expenses. 

        10.2.1 services for which the Manager or its Affiliates are entitled to
compensation in the form of a separate fee pursuant to Paragraph 9 hereof;


                                    A-12

<PAGE>
 
        10.2.2 rent or depreciation, utilities, capital equipment or other
administrative items generally constituting the Manager's overhead;

        10.2.3 Organization and Offering Expenses in excess of 2.5% of the Gross
Proceeds, payment of any such excess to be the obligation of the Manager, which
hereby agrees to pay the same;

        10.2.4 Acquisition Expenses in excess of 1% of the Gross Proceeds,
payment of any such excess to be the obligation of the Manager which hereby
agrees to pay the same;

        10.2.5 salaries, fringe benefits, travel expenses or other
administrative items incurred by or allocated to any Controlling Person of the
Manager or its Affiliates. For purposes of this subparagraph, "Controlling
Person" shall mean any person, regardless of title, who performs executive or
senior management functions for the Manager or its Affiliates similar to those
of executive management or senior management, and directors, or those holding 5%
or more equity interest in the Manager or its Affiliates, or persons having the
power to direct or cause the direction of the Manager or its Affiliates through
ownership of voting securities, by contract or otherwise. It is not intended
that every person who carries a title such as vice president, senior vice
president, secretary or treasurer be considered a Controlling Person.

11. ALLOCATION OF INCOME, LOSS AND DISTRIBUTIONS 

   11.1 Allocations. That portion of Net Income, Net Loss and Adjusted Cash From
Operations shall be allocated in the manner hereinafter provided. 

   11.2 Apportionment Among Shareholders of Net Income, Net Loss and 
Distributions Generally. 

        11.2.1 Investors who purchase Shares on or prior to the 15th day of a
calendar month (including a calendar month in which a Closing Date occurs) will
be treated as having owned such Shares as of the first day of such month and
investors who purchase Shares after the 15th day will be treated for all
purposes as owning such Shares as of the 16th day of such month, and Net Income,
Net Loss and Distributions, other than Net Income, Net Loss and Distributions
attributable to a Disposition, allocated to the Shareholders shall be
apportioned semi-monthly among Shareholders in the ratio which the number of
Shares owned by each Shareholder on the first and the sixteenth day of such
calendar month, as the case may be, bears to the total number of Shares owned by
all Shareholders on such dates, without regard to capital accounts or the number
of days during such calendar month in which a person was a Shareholder.

        11.2.2 That portion of Distributions attributable to Dispositions and
allocations of Net Income and Net Loss from Dispositions which is allocated to
the Shareholders shall be apportioned among Shareholders of record on the date
on which the Trust received the Sale or Repayment Proceeds in the ratio in which
the number of Shares owned by each Shareholder on that date bears to the total
number of Shares owned by all of them as of such date.

   11.3 Consent to Methods. The methods set forth in this Paragraph 11 by 
which Distributions and allocations of Net Income and Net Loss are made and 
apportioned are hereby expressly consented to by each Owner as an express 
condition to becoming an Owner. 

   11.4 Capital Accounts. 

        11.4.1 A separate capital account shall be maintained for each Owner.
Each Owner's capital account shall be increased by (1) the amount of money
contributed by such Owner to the capital of the Trust, which, in the case of the
Manager, shall be the amount set forth in Paragraph 5.1 hereof; and (2) such
Owner's share of Trust Net Income. Each Owner's capital account shall be
decreased by (i) the amount of money distributed to such Owner by the Trust;
(ii) such Owner's share of Net Loss for federal income tax purposes; and (iii)
in the case of a Shareholder, such Shareholder's pro rata share of the Deemed
Contribution provided for in Paragraph 5.1.

        11.4.2 An Owner who has more than one interest in the Trust shall have a
single capital account that reflects all such interests, regardless of the class
of interests owned by such Owner and regardless of the time or manner in which
such interests were acquired.

                                   A-13

<PAGE>
 
        11.4.3 In the event that property (other than cash) is contributed (or
deemed contributed pursuant to the provisions of Code Section 708) by an Owner
to the Trust, the computation of capital accounts, as set forth in this
Paragraph 11.4, shall be adjusted as follows:

               (i) the contributing Owner's capital account shall be increased
by the fair market value of the property contributed to the Trust by such Owner
(net of liabilities securing such contributed property that the Trust is
considered to assume or take subject to under Code Section 752); and

               (ii) as required by Treas. Reg. SS 1.704-1(b)(2)(iv)(g) and
1.704-1(b)(4)(i), if any Owner's capital account reflects a fair market value
for property which differs from such property's adjusted basis, each Owner's
capital account shall be adjusted to take account of the amount of Book Gain and
Book Loss, as defined below (other than Book Loss attributable to expenditures
of the Trust described in Paragraph 11.4.1(iii)), allocated to such Owner
pursuant to Paragraph 11.7 hereof and shall not take into account the Net Income
and Net Loss for tax purposes allocated to such Owner pursuant to this Paragraph
11.

        11.4.4 In the event that property is distributed (or deemed distributed
pursuant to the provisions of Code Section 708) by the Trust to an Owner, the
following special rules shall apply: 

               (i) the capital account of the Owner receiving the distribution
first shall be adjusted (as provided in Treas. Reg. S 1.704-1(b)(2)(iv)(e)) to
reflect the manner in which the unrealized income, gain, loss and deduction
inherent in such property (that has not already been reflected in such Owner's
capital account) would be allocated to such Owner if there were a taxable
disposition of such property for its fair market value on the date of
distribution; and

               (ii) the capital account of the Owner who is receiving the
distribution of property from the Trust shall be charged with the fair market
value of the property at the time of distribution (net of liabilities secured by
such property that such Owner is considered to assume or take subject to under
Code Section 752).

        11.4.5 The foregoing provisions are intended to satisfy the capital
account maintenance requirements of Treas. Reg. SS 1.704-1(b) and 1.704-2 and
such provisions shall be modified to the extent required by such section or any
successor provision thereto.

   11.5 Allocations Causing Negative Capital Accounts. Notwithstanding 
Paragraph 11.2, to the extent that any allocation of Net Loss to a 
Shareholder would reduce such Shareholder's capital account balance 
(determined after taking into account all prior distributions and all prior 
allocations of Net Income and Net Loss) below zero or would increase the 
negative balance in such Shareholder's capital account at a time when another 
Shareholder has a positive capital account balance, such Net Loss shall 
instead be allocated pro rata to Shareholders having positive capital account 
balances in proportion to their respective positive capital account balances 
until such capital account balances are reduced to zero, provided, however, 
that in no event shall there be a reallocation of any item of income, gain, 
loss or deduction allocated among the Owners pursuant to this Trust Agreement 
for prior years. 

   If the provisions of this Paragraph 11.5 prohibit the allocation of any 
portion of Net Loss to every Shareholder, such portion of the Net Loss shall 
instead be allocated to the Manager. 

   For purposes of determining a Shareholder's capital account balance under 
this Paragraph 11.5, Distributions made prior to or contemporaneous with any 
allocation to a Shareholder shall be reflected in such Shareholder's capital 
account prior to making such allocation to such Shareholder. For purposes of 
this Paragraph 11.5, an Owner's capital account shall be reduced for: 

        (x) allocations of Net Loss (or items thereof) which, as of the end of
each Trust year, are reasonably expected to be allocated to such Owner pursuant
to Code Section 704(e)(2), Code Section 706(d) and Treas. Reg. S
1.751-1(b)(2)(ii); and

                                       A-14

<PAGE>
 
        (y) Distributions that, as of the end of such year, reasonably are
expected to be made to such Owner to the extent they exceed offsetting increases
to such Owner's capital account that reasonably are expected to occur during (or
prior to) the Trust taxable years in which such Distributions reasonably are
expected to be made.

   For purposes of determining the amount of expected Distributions and expected
capital account increases described in (y) above: (A) the rule set forth in
Treas. Reg. S 1.704-1(b)(2)(iii)(c) concerning the presumed value of property
shall apply, and (B) gross income or Net Income allocated to an Owner pursuant
to Paragraph 11.9 hereof shall be taken into account. For purposes of this
Paragraph 11.5 and Paragraph 11.9, an Owner's capital account shall be increased
(i) to the extent that such Owner is obligated to fund deficits in such Owner's
capital account upon liquidation of the Trust (or is treated as obligated to so
restore such deficits pursuant to Treas. Reg. S 1.704-1(b)(2)(ii)(c)), and (ii)
to the extent of such Owner's share of any Trust Minimum Gain and Shareholder
Minimum Gain remaining at the close of the fiscal period in respect of which
such allocations are being made. A capital account which has a negative balance
after adjustment in accordance with clauses (i) and (ii) shall be referred to as
an "Adjusted Capital Account Deficit."

   11.6 Allocation of Net Income and Net Loss.

        11.6.1 First, Net Income (and, if necessary gross income), other than
Net Income attributable to a Disposition, shall be allocated to the Manager in
an amount equal to the amount distributed to the Manager pursuant to Paragraph
11.10.1 hereof; and

        11.6.2 Second, except as otherwise provided in Paragraphs 11.5, 11.8 and
11.9, in each year Net Income and Net Loss remaining after the allocations made
pursuant to the provisions of Paragraph 11.6.1, other than Net Income and Net
Loss attributable to a Disposition, shall be allocated 1% to the Manager and 99%
to the Shareholders.

        11.6.3 Notwithstanding the provisions of Paragraphs 11.6.1 and 11.6.2,
and subject to the provisions of Paragraph 11.9, Net Income arising from the
occurrence of a Disposition shall be allocated (a) first, to all Owners having
negative capital account balances in proportion to and to the extent of their
respective negative capital account balances (in determining the balance in an
Owner's capital account for purposes of this Paragraph 11.6.3(a), such capital
account shall be increased by the Owner's share of any Trust Minimum Gain and
Shareholder Minimum Gain remaining at the close of the final period in respect
of which such allocations are being made); (b) then, 1% to the Manager and 99%
to the Shareholders until the capital account balance of each Shareholder
(determined after making the allocation described in Paragraph 11.6.3(a) but
before distributing the Sale or Repayment Proceeds attributable to such
Disposition) is equal to his Adjusted Contribution; (c) third, 1% to the Manager
and 99% to the Shareholders until the capital account balance of each
Shareholder (determined after making the allocation described in Paragraph
11.6.3(a) and Paragraph 11.6.3(b) but before distributing the Sale or Repayment
Proceeds attributable to such Disposition) is equal to the sum of such
Shareholder's (i) Adjusted Contribution, plus (ii) Shareholder Return (less
prior distributions in repayment thereof); and (d) the remainder of such Net
Income, if any, 1% to the Manager and 99% to the Shareholders.

        11.6.4. The Owners intend that the allocation provisions of this Article
11 shall result in final positive Capital Account balances of the Owners under
Section 19.2.4 hereof which are in the ratio of 1% for the Manager and 99% for
the Shareholders (the "Final Ratio"). To the extent that such final positive
Capital Account balances are not in the Final Ratio, income and loss of the
Partnership for the current year and future years, as computed for book
purposes, shall be allocated among the Owners so as to result in final positive
Capital Account balances which are in the Final Ratio. This Paragraph 11.6.4
shall control notwithstanding any reallocation of income, loss, or items
thereof, as computed for book purposes, by the Internal Revenue Service or any
other taxing authority.

   11.7 Allocation of Book Items. In cases where property of the Trust is, under
Treas. Reg. S 1.704-1(b)(2)(iv)(g), properly reflected in the capital
accounts of the Owners at a fair market value that differs from the adjusted
basis of such property (such difference is hereinafter referred to as the "Book
Disparity"), then depreciation, amortization and gain or loss as computed for
book purposes with respect to such property ("Book Depreciation," "Book
Amortization," and "Book Gain," and "Book Loss,"

                                    A-15

<PAGE>
 
respectively) will be greater or less than the depreciation, amortization or
gain or loss as computed for tax purposes. The Manager shall adopt, pursuant to
Treas. Reg. S 1.704-1(b)(2)(iv)(g), a reasonable method of computing Book
Depreciation and Book Amortization. Such Book Depreciation and Book Amortization
shall be allocated among the Owners and reflected in Owners' capital accounts
under Paragraph 11.4 hereof, in a manner so as to eliminate to the extent
possible, the Book Disparity.

   11.8 Mandatory Allocations. Any allocation of Net Income or Net Loss for 
tax purposes which is required to be allocated among the Owners to take into 
account the disparity between the fair market value of a Trust asset and its 
adjusted basis (e.g., allocations under Code Section 704(c) for contributed 
property) shall be allocated among the Owners in accordance with the 
requirements of the Code and the regulations promulgated thereunder. 

   11.9 Minimum Gain Chargeback and Qualified Income Offset. Notwithstanding 
any other provision of this Paragraph 11, the following special allocations 
shall be made in the following order of priority: 

        11.9.1 Minimum Gain Chargeback (Nonrecourse Liabilities) Except as
otherwise provided in Treas. Reg. S 1.704-2(f), if there is a net decrease in
Trust Minimum Gain for any Trust fiscal year, each Shareholder shall be
specially allocated items of Trust income and gain for such year (and, if
necessary, subsequent years) in an amount equal to such Shareholder's share of
the net decrease in Trust Minimum Gain to the extent required by Treas. Reg. S
1.704-2(f). The items to be so allocated shall be determined in accordance with
Treas. Reg. SS 1.704-2(f) and (i). This subparagraph 11.9.1 is intended to
comply with the minimum gain chargeback requirement in Treas. Reg. S 1.704-2(f)
and shall be interpreted consistently therewith. Allocations pursuant to this
subparagraph 11.9.1 shall be made in proportion to the respective amounts
required to be allocated to each Shareholder pursuant hereto.

        11.9.2 Shareholder Minimum Gain Chargeback. Except as otherwise provided
in Treas. Reg. S 1.704-2(i)(4), if there is a net decrease in Shareholder
Minimum Gain attributable to a Shareholder Nonrecourse Debt during any fiscal
year, each Shareholder who has a share of the Shareholder Minimum Gain
attributable to such Shareholder Nonrecourse Debt, determined in accordance with
Treas. Reg. S 1.704-2(i)(5), shall be specially allocated items of Trust income
and gain for such year (and, if necessary, subsequent years) in an amount equal
to that Shareholder's share of the net decrease in the Shareholder Minimum Gain
attributable to such Shareholder Nonrecourse Debt to the extent and in the
manner required by Treas. Reg. SS 1.704-2(i). The items to be so allocated shall
be determined in accordance with Treas. Reg. SS 1.704-2(i)(4) and (j)(2). This
subparagraph 11.9.2 is intended to comply with the minimum gain chargeback
requirement with respect to Shareholder Nonrecourse Debt contained in said
Treas. Reg. S 1.704-2(i) and shall be interpreted consistently therewith.
Allocations pursuant to this subparagraph 11.9.2 shall be made in proportion to
the respective amounts required to be allocated to each Shareholder pursuant
hereto.

        11.9.3 Qualified Income Offset. In the event a Shareholder unexpectedly
receives any adjustments, allocations or distributions described in Treas. Reg.
SS 1.704-1(b)(2)(ii)(d)(4), (5) or (6), and such Shareholder has an Adjusted
Capital Account Deficit, items of Trust income (including gross income) and gain
shall be specially allocated to such Shareholder in an amount and manner
sufficient to eliminate the Adjusted Capital Account Deficit as quickly as
possible. This subparagraph 11.9.3 is intended to constitute a "qualified income
offset" under Treas. Reg. S 1.704-1(b)(2)(ii)(d) and shall be interpreted
consistently therewith.

        11.9.4 Other Chargeback of Impermissible Negative Capital Account. To
the extent any Shareholder has an Adjusted Capital Account Deficit at the end of
any Trust fiscal year, each such Shareholder shall be specially allocated items
of Trust income (including gross income) and gain in the amount of such excess
as quickly as possible, provided that an allocation pursuant to this
subparagraph 11.9.4 shall be made if and only to the extent that such
Shareholder would have an Adjusted Capital Account Deficit in excess of such sum
after all other allocations provided for in this Paragraph 11 have been
tentatively made as if this subparagraph 11.9.4 were not in the Agreement.

        11.9.5 Shareholder Nonrecourse Deductions. Shareholder Nonrecourse
Deductions for any fiscal year or other applicable period with respect to a
Shareholder Nonrecourse Debt shall be specially allocated to the Shareholder
that bears the economic risk of loss for such Shareholder Nonrecourse Debt (as
determined under Treas. Reg. SS 1.704-2(b)(4) and (i)(1).

                                        A-16
<PAGE>
 
   11.10 Distributions of Adjusted Cash From Operations. In each year 
Adjusted Cash From Operations shall be distributed as follows, provided that 
in no event will the Manager receive distributions from Adjusted Cash From 
Operations under this Paragraph 11.10 aggregating more than 11% of Adjusted 
Cash From Operations: 

         11.10.1 The Manager shall be entitled to receive a Special Distribution
of Adjusted Cash From Operations equal to .5% per annum of the Total Invested
Assets from the date of the first investment in First Mortgage Bonds or
Tax-Exempt Securities, payable quarterly; provided that the Manager shall
receive the Special Distribution only with respect to those First Mortgage Bonds
held by the Trust for at least one full quarter and only with respect to those
First Mortgage Bonds which have achieved a return for the respective quarter of
not less than 7.25% per annum based upon actual collections received not later
than 60 days after each such quarter.

         11.10.2 After payment of the Special Distribution, Distribution of the
remaining Adjusted Cash From Operations shall be made 99% to the Shareholders
and 1% to the Manager.

   11.11 Distributions of Sale or Repayment Proceeds. Sale or Repayment 
Proceeds shall be distributed as follows: 

         11.11.1 first, (i) 99% to the Shareholders in proportion to their
Original Contributions and (ii) 1% to the Manager, until the Shareholders have
received an amount which is equal to the sum of (A) their Adjusted
Contributions; plus (B) an amount which, when added to all prior Distributions
(excluding Distributions pursuant to Paragraph 11.11.1(A)), equals a 10% per
annum cumulative noncompounded return on their Adjusted Contributions,
commencing on the Final Closing Date or the end of the calendar quarter in which
any Shareholder's Original Contribution is made, whichever is earlier (the
"Shareholder Return"); and

         11.11.2 then, after payment of the Subordinated Incentive Fee, any
remaining amount, 99% to the Shareholders and 1% to the Manager.

   Sale or Repayment Proceeds received during the period ending five years 
after the date on which 95% of Net Proceeds shall have been invested in First 
Mortgage Bonds or Tax-Exempt Securities may, in the sole discretion of the 
Manager, be reinvested by the Trust in First Mortgage Bonds and Tax-Exempt 
Securities, distributed to Shareholders and the Manager as set forth above or 
held as Reserves. 

   11.12 Manager's Interest. In no event will the Manager be allocated less 
than 1% of Net Income or Net Loss for tax purposes. 

   11.13 Deductions of Manager. Except as otherwise provided in this 
Paragraph 11.13, to the extent that the Trust shall be entitled to any 
deduction for federal income tax purposes as a result of any interest in Net 
Income, Net Loss and Distributions granted to the Manager, such deduction 
shall be allocated for federal income tax purposes to the Manager. The 
preceding sentence shall not apply to the extent the Trust is entitled to a 
deduction (a) by reason of any distribution made to the Manager pursuant to 
Paragraph 11.10.1, which deduction shall be allocated to the Shareholders, 
subject only to the other limitations on allocations of Net Loss or deduction 
contained in this Paragraph 11; or (b) by reason of the reduction in the 
Shareholders' capital accounts pursuant to Paragraph 11.4.1(iii), which 
deduction shall be allocated to the Shareholders, subject only to the other 
limitations on allocations of Net Loss or deduction contained in this 
Paragraph 11. 

   11.14 Unutilized Net Proceeds. In the event that any portion of the Net 
Proceeds are not invested or committed for investment within the later of 24 
months from the effective date of the registration statement of which the 
Prospectus is a part or 12 months from the Final Closing Date (except for any 
amounts previously utilized to pay operating expenses or amounts set aside 
for Reserves), such portion of the Net Proceeds shall be distributed to the 
Shareholders as a return of capital. For the purposes of this Paragraph, 
funds will be deemed to have been committed to investment and will not be 
returned to the extent written agreements in principle, commitment letters, 
letters of intent or understanding, option agreements or other similar 
understandings or contracts were at any time executed or entered into, 
regardless of whether any such investment may or 

                                   A-17

<PAGE>
 
may not be consummated, and to the extent any funds have been set aside as 
Reserves or to make contingent payments in connection with any First Mortgage 
Bonds, regardless of whether any such payments are ultimately made. 

   11.15 Restrictions. 

         11.15.1 The Trust may be restricted under Delaware law from making
Distributions under certain circumstances, as well as under the terms of notes,
mortgages or other types of debt obligations which it may issue or assume in
conjunction with borrowed funds, if any. In addition, Distributions are subject
to the payment of Trust expenses and to the maintenance of sufficient Reserves.
Distributions may also be restricted or suspended in circumstances when the
Manager determines, in its absolute discretion, that such action is in the best
interest of the Trust.

         11.15.2 As security for any withholding tax or other liability or
obligation (or reduced deduction for federal income tax purposes) to which the
Trust may be subject as a result of any act or status of any Owner or to which
the Trust becomes subject with respect to any Share, the Trust shall have, and
there is hereby granted to the Trust, a security interest in all Adjusted Cash
From Operations and Reserves and Sale or Repayment Proceeds distributable to
such Owner or with respect to such Shares, to the extent of the amount of such
withholding tax or other liability or obligation or the cost to the other Owners
of any reduced deduction of the Trust (as reasonably determined by the Manager).
The Trust shall have a right of set-off against any such Distributions of
Adjusted Cash From Operations and Reserves and Sale or Repayment Proceeds in the
amount of such withholding tax or other liability or obligation or the cost of
such reduced deduction. For purposes of this Agreement, any amount of federal,
state or local tax required to be withheld by the Trust with respect to any
amount distributable by the Trust to any Owner shall be deemed to be a
Distribution to such Owner and shall reduce the amount otherwise distributable
to such Owner under this Agreement.

   11.16 Escheat of Distributions. If, upon the termination and dissolution 
of the Trust, there remains outstanding on the books of the Trust a material 
amount of Distribution checks which have not been negotiated for payment by 
Shareholders, then the Manager may, if it is deemed to be in the best 
interests of the Trust and if permitted by law, cause such amounts to be 
redistributed pro rata to Shareholders of record on such final distribution 
date who have previously cashed all of their Distribution checks, provided, 
however, that the Trust, and not the Manager, shall be liable for any 
subsequent claims for payment of such redistributed Distributions. The 
Manager is not required to make such a redistribution, in which case such 
amounts will escheat to the appropriate state. 

12. TRUST CERTIFICATES 

   Shareholders may request a Trust Certificate which will represent the number
of Shares purchased. Each Trust Certificate shall be executed by manual or
facsimile signature on behalf of either the Trustee or the Manager by one of its
authorized officers. Trust Certificates bearing the manual or facsimile
signature of an individual who was, at the time when such signature was affixed,
authorized to sign on behalf of either the Trustee or the Manager shall bind the
Trust, notwithstanding that such individual has ceased to be so authorized prior
to the delivery of such Trust Certificate or does not hold such office at the
date of such Trust Certificate. Each Trust Certificate shall be dated the date
of its issuance.

13. REGISTRATION AND TRANSFER OF SHARES 

    13.1 Registration and Transfer. The Manager shall maintain at its office 
referred to in Paragraph 1.2, or at the office of any agent appointed by it, 
a register for the registration and transfer of Shares. No Transfer of Shares 
in the Trust shall be made unless such Transfer is made pursuant to an 
effective registration statement under the Securities Act and applicable 
state securities laws, or if such Transfer is exempt from the registration 
requirements under the Securities Act and applicable state securities laws. 

         13.1.1 Subject to compliance with the foregoing, a transferee of Shares
shall only be registered as a Shareholder on the books and records of the Trust
if all of the following conditions have been satisfied:

                (i) a duly executed and acknowledged written instrument of
assignment covering Shares representing an Original Contribution of at least
$2,500 shall have been filed with the Trust which instrument shall specify the
Shares being transferred and set forth the intention of the transferor that the
transferee succeed to the transferor's interest as a Shareholder in his place;

                                      A-18
<PAGE>
 
                (ii) the Shareholder and his transferee shall have executed and
acknowledged such other instruments as the Manager may deem necessary or
desirable to effect such Transfer, including the written acceptance and adoption
by the transferee of the provisions of this Trust Agreement, as the same may be
amended, and his execution, acknowledgment and delivery to the Manager of a
special power of attorney, the form and content of which are described herein;

                (iii) the Shareholder shall have obtained the consent of the
Manager to the Transfer, the granting of which consent shall be in the Manager's
sole and absolute discretion; and

                (iv) a transfer fee sufficient to cover all expenses connected
with such substitution (which fee shall not exceed the actual expenses in
connection therewith) shall have been paid to the Trust.

         13.1.2 Promptly upon the receipt of such documents and, if applicable,
receipt by the Manager of the transferor's Trust Certificate, the Manager shall
record the name of such transferee as a Shareholder and the number of Shares
transferred in the Trust register and, if requested, shall issue, execute and
deliver to such Shareholder a Trust Certificate evidencing such Shares. In the
event a transferor transfers only a portion of its beneficial interest in the
Trust, the Manager shall register and may issue to such transferor a new Trust
Certificate evidencing such transferor's remaining Shares. Subsequent to a
Transfer and upon the issuance of any new Trust Certificate or Trust
Certificates, the Manager shall cancel and destroy any Trust Certificate
surrendered to it in connection with such Transfer. The Manager may treat the
person in whose name any Trust Certificate is registered as the sole Shareholder
of Shares evidenced by such Trust Certificate. No fractional Shares shall be
created by the Transfer of Shares.

         13.1.3 As a condition precedent to any registration of Transfer, the
Manager may require the payment of a sum sufficient to cover the payment of any
tax or taxes or other governmental charges required to be paid in connection
with such Transfer.

         13.1.4 Notwithstanding the foregoing, no Shareholder may transfer any
Shares:

                (i) if in the opinion of counsel for the Trust such Transfer,
when considered with all other Transfers of Shares within the previous 12
months, may result in the Trust being considered to have been terminated within
the meaning of Section 708 of the Code;

                (ii) if in the opinion of counsel for the Trust such Transfer
would be in violation of any applicable federal or state securities laws
(including any investor suitability standards); or

                (iii) unless such Shareholder transfers to each transferee
Shares representing an Original Contribution of at least $2,500. (The foregoing
restriction shall not apply to Transfers by gift or inheritance, intra-family
Transfers, Transfers resulting from family dissolutions, Transfers to
Affiliates, and Transfers of all of a transferor's remaining Shares.)

   Any attempted Transfer in contravention of the provisions of this 
Paragraph shall, in the sole discretion of the Manager, be voided and deemed 
ineffectual and shall not bind or be recognized by the Trust. 

   13.2 Lost, Stolen, Mutilated or Destroyed Certificates. If (i) any 
mutilated Trust Certificate is surrendered to the Manager, or (ii) the 
Manager receives evidence to its satisfaction that any Trust Certificate has 
been destroyed, lost or stolen, and upon proof of ownership satisfactory to 
the Manager, together with such security or indemnity as may be requested by 
the Manager to save it harmless, either the Manager, or the Trustee upon 
written instruction from the Manager, shall execute and deliver a new Trust 
Certificate for the same number of Shares as the Trust Certificate so 
mutilated, destroyed, lost or stolen, of like tenor and bearing a different 
issue number, with such notations, if any, as the Manager shall determine. 

   13.3 Effective Date; Records. No attempted Transfer of Shares shall be 
effective, and the Trust and the Manager shall be entitled to treat the 
assignor of such Shares as the absolute owner thereof in all respects, and 
shall incur no liability for allocations of Net Income, Net Loss or 
Distributions or transmittal of reports and notices required to be given to 
Shares hereunder which are made in good faith to such assignor, until the 
"effective date," which shall be the first day following completion 

                                   A-19
<PAGE>
 
of the requirements set forth above. The Manager shall cause the records of 
the Trust and this Trust Agreement (and, if required by law, any separate 
certificate of trust) to be amended to reflect the admission of Shareholders 
as of the "effective date." 

14. BOOKS, RECORDS, ACCOUNTINGS AND REPORTS 

   14.1 Location of Records. The Trust's books and records, the Trust Agreement 
and all amendments hereto or restatements hereof, any separate certificates 
of trust and amendments thereto or restatements thereof, a list of the names 
and addresses of the Shareholders, copies of all contracts between Affiliates 
of the Manager and developers and owners of the Properties which are 
Affiliates of the Manager, and any contracts between the Trust and the 
Trustee shall be maintained at the principal office of the Trust or such 
other place as the Manager may determine and, subject to Paragraph 16.11, 
shall be open to inspection and examination by Shareholders or their duly 
authorized representatives at all reasonable times. 

   14.2 Annual Financial Statements. The Manager shall have prepared at least 
annually, at Trust expense, financial statements (balance sheet, statement of 
income or loss, shareholder's equity and statement of cash flows) prepared in 
accordance with generally accepted accounting principles and accompanied by a 
report thereon containing an opinion of an independent certified public 
accounting firm. Copies of such statements and report shall be distributed 
within 120 days after the close of each taxable year of the Trust to each 
person who was a Shareholder on the last day of the year then ended. 

   14.3 Annual Report. The Manager shall have prepared at least annually, at 
Trust expense: (i) Trust information necessary in the preparation of the 
Shareholders' federal income tax returns, (ii) a report of the business of 
the Trust, (iii) a statement as to the compensation received by the Manager 
and its Affiliates during the year from the Trust, which statement shall set 
forth the services rendered by the Manager and the amount of fees received, 
and a report identifying Distributions from: (a) Adjusted Cash From 
Operations of that year, (b) Sale or Repayment Proceeds, (c) Reserves 
(including whether from operations, Dispositions or Net Proceeds) and (d) any 
other sources, showing Distributions per Share by admission date during such 
year in respect of such year, and (iv) the engagement of the Trust's 
independent certified public accountants to inspect, observe and inquire of 
the Manager as to the time records and specific nature of the work performed 
by each individual employee the cost of whose services were reimbursed. Such 
information shall be distributed within 120 days after the close of each 
taxable year of the Trust to each person who was a Shareholder as of the end 
of the year then ended; provided, however, that all Trust information 
necessary in the preparation of the Shareholder's federal income tax returns 
shall be distributed not later than 75 days subsequent to December 31 of each 
year to each person who was a Shareholder on the last day of any quarter 
during the year then ended. Shareholders whose Trust Certificates are 
registered in the name of a nominee will receive such income tax information 
from the nominee. 

   14.4 Quarterly Report. The Manager shall prepare, at Trust expense, 
commencing with the fiscal quarter in which the Initial Closing Date occurs, 
a quarterly report covering each of the first three quarterly fiscal year 
periods of Trust operations in each fiscal year, unaudited financial 
statements (balance sheet, statement of income or loss for such quarterly 
period and statement of cash flows for such quarterly period), a statement as 
to the compensation received by the Manager and its Affiliates during such 
quarter from the Trust and a statement of other pertinent information 
regarding the Trust and its activities during the quarterly period covered by 
the report. Copies of such statements and other pertinent information shall 
be distributed within 60 days after the close of the quarterly period covered 
by the report of the Trust to each person who was a Shareholder at the end of 
the quarter then ended. The Trust will send to the Shareholder the 
information specified by Form 10-Q, within 60 days of the end of each 
quarterly period for which it is required to file such a report with the 
Securities and Exchange Commission, by dissemination of such Form 10-Q or any 
other report containing substantially the same information as required by 
Form 10-Q. 

   14.5 Report on Acquisitions. The Manager shall have prepared, at Trust 
expense, for each fiscal quarter in which First Mortgage Bonds or Tax-Exempt 
Securities are acquired, a report containing (i) a description of such First 
Mortgage Bonds and/or Tax-Exempt Securities, (ii) a description of the 
Mortgage Loans securing the First Mortgage Bonds, (iii) a description of the 
Properties underlying the Mortgage Loans, (iv) the principal amount and 
remaining term of the First Mortgage Bonds, and (v) such other relevant 
information with respect to the acquisition of such First Mortgage Bonds 
and/or Tax-Exempt Securities as the Manager deems appropriate. Copies of such 
report shall be distributed to each Shareholder within 60 days after the end 
of such quarter. 


                                   A-20
<PAGE>
 
   14.6 Information Returns. The Manager, at Trust expense, shall cause 
information returns for the Trust to be prepared and timely filed with the 
appropriate authorities. 

   14.7 Miscellaneous Reports. The Manager, at Trust expense, shall cause to 
be prepared and timely filed, with appropriate federal and state regulatory 
and administrative bodies, all other reports required to be filed with such 
entities under then current applicable laws, rules and regulations. Such 
other reports shall be prepared on the accounting or reporting basis required 
by such regulatory bodies. Any Shareholder shall be provided with a copy of 
any such other reports upon request without expense to him. 

15. RIGHTS, AUTHORITY, POWERS, RESPONSIBILITIES AND DUTIES OF THE MANAGER 

   15.1 Services of the Manager. The Manager shall only be responsible for the 
following services to the Trust: 
   
        15.1.1 supervising the organization of the Trust and the offering and
sale of Shares and providing continuing administrative and executive support,
advice, consultation, analysis and supervision with respect to the functions of
the Trust;

        15.1.2 arranging for (i) the identification of First Mortgage Bonds and
Tax-Exempt Securities suitable for investment by the Trust; (ii) a review of the
significant factors in deciding whether or not to invest in a particular First
Mortgage Bond or Tax- Exempt Securities; and (iii) if a decision is made to make
a particular investment, the making of such investment;

        15.1.3 supervising Trust management, which includes (i) establishing
policies for the operation of the Trust; (ii) causing the Trust's agents or
employees to arrange for the provision of services necessary to the operation of
the Trust (including investor, accounting and legal services, and services
relating to Distributions by the Trust); (iii) when necessary or appropriate,
approving actions to be taken by the Trust; (iv) providing advice, consultation,
analysis and supervision with respect to the functions of the Trust as an owner
of First Mortgage Bonds and Tax- Exempt Securities (including, without
limitation, decisions regarding adjustments to payments of principal and
interest, including accrued interest and Contingent Interest, and compliance
with federal, state and local regulatory requirements and procedures); (v)
executing documents on behalf of the Trust; (vi) the safekeeping and use of all
funds of the Trust, whether or not in the Manager's immediate possession or
control; and (vii) making all decisions as to accounting matters; and

        15.1.4 approving the terms of the sale or disposition of First Mortgage
Bonds and Tax-Exempt Securities, including establishing the terms for and
arranging any such transaction.

   15.2 Powers of the Manager. The conduct of the Trust's business shall be 
controlled solely by the Manager in accordance with this Trust Agreement, 
subject to Paragraph 1.6. The Manager shall have all authority, rights and 
powers conferred by law and those required or appropriate to the management 
of the Trust's business which, by way of illustration but not by way of 
limitation, shall, subject only to the provisions of Paragraph 15.4 
following, include the right, authority and power: 

        15.2.1 to make all filings as may be necessary or proper in order to
form the Trust or to provide that this Trust Agreement shall constitute, for all
purposes, an agreement of trust under the laws of the State of Delaware as in
effect from time to time;

        15.2.2 to offer and sell Shares in the Trust to the public directly or
through Related Equities Corporation or any licensed Affiliate thereof for a
period of 12 months, which period may be extended to 24 months in the sole
discretion of the Manager, and to employ personnel, agents and dealers for such
purpose;

        15.2.3 to invest the Net Proceeds in Temporary Investments prior to
investment in First Mortgage Bonds or Tax-Exempt Securities;

        15.2.4 to acquire, hold, sell, dispose of and otherwise act with respect
to First Mortgage Bonds, any portion of a First Mortgage Bond or Tax-Exempt
Securities in such principal amounts and upon such terms and conditions and in
conjunction with such other person or persons as the Manager deems, in its sole
discretion, to be in the best interests of the Trust; 

                                      A-21

<PAGE>
 
provided, however, that no more than 10% of the Gross Proceeds will be 
invested in Tax-Exempt Securities; and provided further, that no First 
Mortgage Bond will be acquired, or, if acquired thereafter to be restructured 
to suit the Trust's investment objectives, restructured unless: 

                (i) the Trust has received an opinion of appropriate legal
counsel (which may be more than one) which may be qualified in certain respects
to the effect that substantially all interest payments will be exempt from
federal income taxation under current law, that the First Mortgage Bond shall be
characterized as debt for federal income tax purposes and that the Trust shall
not be a "substantial user" of the Property or a "related person" of a
substantial user as those terms are used in the Code solely by virtue of the
terms of the First Mortgage Bonds;

                (ii) the Trust has received an opinion of local counsel (which
may be qualified in certain respects and which may be based upon a requirement
that interest be reduced in certain events) to the effect that the interest rate
payable on the First Mortgage Bond is not usurious under applicable state law;

                (iii) mortgagee title insurance will be obtained in connection
with each First Mortgage Bond in substantially the outstanding principal amount
thereof (subject to certain exceptions, including pending disbursement
provisions); and

                (iv) an appraisal is obtained from an independent appraiser.

        15.2.5 to purchase First Mortgage Bonds in its own name or in the name
of a nominee, a trust or a corporate "nominee" or otherwise and hold title
thereto for the purpose of facilitating the acquisition of such First Mortgage
Bonds or any other purpose related to the business of the Trust; provided that
the Manager shall not purchase such First Mortgage Bonds from a program in which
the Manager or an Affiliate of the Manager has an interest; and provided further
that in the event of the acquisition of First Mortgage Bonds by the Trust from
the Manager or its Affiliates, (i)(a) if such First Mortgage Bonds are acquired
by the Trust within two years of the purchase thereof by the Manager or its
Affiliates as described above, the purchase price paid by the Trust may not
exceed (y) the cost of the First Mortgage Bonds to the seller thereof plus,
where applicable, Bond Selection Fees paid by the Trust, or (z) the present fair
market value of the property, as determined by a qualified independent
appraiser, plus Bond Selection Fees paid by the Trust, or (b) if such First
Mortgage Bonds are acquired by the Trust after two years after the purchase
thereof by the Manager or its Affiliates as described above, the purchase price
paid by the Trust may not exceed (y) if the present fair market value of the
First Mortgage Bonds as determined by a qualified independent appraiser is not
more than 10% above or below their cost to the seller thereof, the cost of the
First Mortgage Bonds to the seller thereof plus, where applicable, Bond
Selection Fees paid by the Trust or (z) if the present fair market value of the
First Mortgage Bonds as determined by a qualified independent appraiser is more
than 10% above or below their cost to the seller thereof, the present fair
market value of the First Mortgage Bonds plus, where applicable, Bond Selection
Fees paid by the Trust, (ii) no compensation or other benefit (including all
income generated and expenses associated with First Mortgage Bonds acquired
pursuant to this Paragraph 15.2.5) may accrue to the Manager or its Affiliates
except as otherwise permitted herein and except that the Manager or its
Affiliates may be reimbursed for the costs incurred to carry the First Mortgage
Bonds and (iii) the Manager or its Affiliates may not have held the First
Mortgage Bonds for a period in excess of twelve months prior to the date of this
Trust Agreement;

        15.2.6 subject to Paragraph 15.4.29, to originate or acquire First
Mortgage Bonds in which Affiliates of the Manager have a controlling interest,
equity interest or security interest, including a controlling interest, equity
interest or security interest in the related Mortgage Loans or the related
Properties, provided the Affiliates of the Manager acquire the controlling
interest, equity interest or security interest after the effective date of the
Prospectus, and provided further that the following conditions are met:

                (i) an independent and qualified adviser must issue a letter of
opinion to the effect that any First Mortgage Bond with respect to such a
Property is fair and at least as favorable to the Trust as a First Mortgage Bond
relating to an unaffiliated borrower in similar circumstances;

                (ii) the Manager must obtain a similar letter of opinion from
the independent adviser in connection with any Disposition involving First
Mortgage Bonds with respect to Properties owned by Affiliates of the Manager;

                                   A-22

<PAGE>
 
                (iii) the adviser's compensation for any such services must be
paid by the Manager and not be reimbursable by the Trust;

                (iv) the adviser must be a long established, nationally
recognized investment banking firm, accounting firm, mortgage banking firm, real
estate financial consulting firm or advisory firm;

                (v) the adviser must have a staff of real estate professionals;

                (vi) the compensation of the adviser must be predetermined;

                (vii) the adviser, directly or indirectly, must have no interest
in, nor any material business or professional relationship with, the Trust, the
Manager, the borrower, or any Affiliates thereof (independence will be
considered to be impaired if, for example, during the period of the adviser's
engagement, or at the time of expressing his opinion, he or his firm: (a) had,
or was committed to acquire any direct or indirect ownership interest in the
Trust, the Manager, the borrower or Affiliates thereof, (b) had any joint
closely held business investment with the Trust, the Manager, or any Affiliates
thereof, which was material in relation to the adviser's net worth, (c) had any
loan to or from the Trust, the Manager, the borrower, or Affiliates thereof or
(d) had performed or had agreed to perform a real estate property appraisal with
respect to the Property underlying a First Mortgage Bond to be acquired by the
Trust);

                (viii) if an adviser has been engaged to render a letter of
opinion who is not the adviser previously engaged to render this or the
preceding letter of opinion, the Manager shall inform the Shareholders (by no
later than the next annual report) of the date when such adviser was engaged,
and whether there were any disagreements with the former adviser on any matters
of valuation, assumptions, methodology, accounting principles and practice, or
disclosure, which disagreements, if not resolved to the satisfaction of the
former adviser would have caused him to make reference, in connection with the
fairness opinion, to the subject matter of the disagreement or decline to give
an opinion; and

                (ix) the Manager will not make certain decisions in its capacity
as the assignee of such Mortgage Loan, including (a) whether to seek the
appointment of a receiver, negotiate a workout arrangement (and the terms of
such arrangement) or foreclose in the event of a default on a Mortgage Loan; (b)
whether to permit a prepayment of a Mortgage Loan if at the time the Mortgage
Loan documents prohibit a prepayment; (c) whether to waive or modify a
due-on-sale or nonassumability clause or other provision in the Mortgage Loan
documents; (d) the disposition of certain hazard insurance or condemnation
proceeds; (e) whether to require repayment of a First Mortgage Bond after the
twelfth year; (f) whether and under what conditions to permit certain capital
improvements to the Property; and (g) any other related material transaction;
unless the Manager first obtains a letter of opinion from an independent adviser
to the effect that the proposed transaction is fair to the Trust.

        15.2.7 to place record title to or the right to use Trust assets in the
name or names of a nominee or nominees, trustee or trustees (other than the
Trustee) for any purpose convenient or beneficial to the Trust;

        15.2.8 to acquire by purchase, lease, or otherwise, any real or personal
property to be used in connection with the business of the Trust;

        15.2.9 to employ persons in the operation and management of the business
of the Trust including, but not limited to, agents, employees, managers,
accountants, attorneys, insurance brokers, consultants, and others, on such
terms and for such compensation, including the right to indemnification under
certain circumstances, payable by the Trust, as the Manager shall determine,
subject, however, to the limitations with respect thereto as set forth in
Paragraph 9 and provided that agreements with the Manager or its Affiliates for
the services set forth in Paragraph 9 shall contain the terms and limitations as
to fees and expenses as set forth in such Paragraph 9 and provided further that
any of such agreements shall be terminated immediately upon dissolution of the
Trust under Paragraph 19.1;

        15.2.10 to sign a check or Trust Certificate on behalf of the Trust;

                                   A-23

<PAGE>
 
        15.2.11 to open accounts and deposit and maintain funds in the name of
the Trust in banks or savings and loan associations, provided, however, that the
Trust's funds shall not be commingled with the funds of any other person;

        15.2.12 to change its accounting year from a calendar year to such
fiscal year as approved by the Internal Revenue Service;

        15.2.13 to allow the Trust to borrow money from the Manager or its
Affiliates to meet working capital requirements of the Trust or to take over the
operation of a Property on a short-term basis (up to 24 months), at any time and
from time to time including, but not limited to, any time prior to the Final
Closing Date, and in connection therewith to pay interest and other financing
charges or fees which shall be the lesser of interest and other financing
charges or fees which would be charged by an unrelated lending institution for a
comparable loan, or the actual cost of such funds to the Affiliate, provided
that no prepayment charge or penalty shall be required by the Manager or its
Affiliates on a loan to the Trust secured by either a first or a junior or
all-inclusive trust deed, mortgage or encumbrance on a Property, except to the
extent that such prepayment charge or penalty is attributable to the underlying
encumbrance; provided further that the Manager shall be prohibited from
providing Financing except subject to the provisions of subparagraphs (i)-(ix)
of Paragraph 15.2.6, provided that in each case there will be independent
advisers for each publicly registered party to the transaction; and provided
further that the Trust may not borrow money for the purpose of making
Distributions;

        15.2.14 to allow the Trust to borrow money from unaffiliated lenders on
a short-term or long-term basis to meet working capital requirements of the
Trust at any time and from time to time including, but not limited to, any time
prior to the Final Closing Date, and in connection therewith to pay interest and
other financing charges or fees; provided, however, that the Trust may not
borrow money for the purpose of making Distributions;

        15.2.15 to require in all Trust obligations that the Manager shall not
have any personal liability thereon but that the person or entity contracting
with the Trust is to look solely to the Trust and its assets for satisfaction;

        15.2.16 to prepare or cause to be prepared reports, statements and other
relevant information for distribution to Shareholders including annual and
quarterly reports;

        15.2.17 to cause the Trust to make or revoke any of the elections
permitted by the Code;

        15.2.18 to determine the appropriate accounting method or methods to be
used by the Trust in maintaining its books and records;

        15.2.19 to reinvest in First Mortgage Bonds or Tax-Exempt Securities any
Sale or Repayment Proceeds during the period ending five years after the date on
which 95% of Net Proceeds shall have been invested in First Mortgage Bonds or
Tax-Exempt Securities, provided that the aggregate Distributions in any year
are sufficient to allow a Shareholder in a 28% federal income tax bracket to pay
the income taxes due with respect to Net Income derived by him from operations
of the Trust;

        15.2.20 to assure any person dealing with the Trust or the Manager that
he may rely upon a certificate signed by the Manager as authority with respect
to: (i) the identity of the Trustee, the Manager or any Shareholder; (ii) the
existence or nonexistence of any fact or facts which constitute a condition
precedent to acts by the Manager or in any other manner germane to the affairs
of the Trust; (iii) the persons who are authorized to execute and deliver any
instrument or document of the Trust; or (iv) any act or failure to act by the
Trust or as to any other matter whatsoever involving the Trust, the Manager, or
any Shareholder;

        15.2.21 to remove the Trustee at any time with or without cause in its
sole discretion and in the event of such removal or the resignation of the
Trustee, to appoint a successor Trustee in accordance with Paragraph 22.2;

        15.2.22 to execute, acknowledge and deliver any and all instruments to
effectuate all of the foregoing, and to take all such action in connection
therewith as the Manager shall deem necessary or appropriate; and

                                   A-24

<PAGE>
 
        15.2.23. to establish Reserves or increase or decrease Reserves as it
deems necessary for the proper operation of the business of the Trust; provided,
however, that Reserves created from Net Proceeds may not be used to fund
Distributions from the Trust until the termination of the Trust or for
compensation payable by the Trust to the Manager and its Affiliates.

   15.3 Amendments Without Consent. In addition to any amendments otherwise 
authorized herein, this Trust Agreement may be amended from time to time by 
the Manager without the consent of the Shareholders or the Trustee: 

        (i) to add to the representations, duties or obligations of the Manager
or the Trustee or their respective Affiliates or surrender any right or power
granted to the Manager or its Affiliates or the Trustee herein, for the benefit
of the Shareholders; provided, that no representations, duties or obligations of
the Trustee shall be added or right or power of the Trustee surrendered without
the Trustee's consent;

        (ii) to cure any ambiguity, to correct or supplement any provision
herein which may be inconsistent with law applicable to the Trust as in effect
at the time the amendment is adopted, or judicial or administrative
interpretations thereof, or with any other provision herein, as long as any such
change will not adversely affect the rights of the Shareholders or be
inconsistent with the Guidelines of the North American Securities Administrators
Association, Inc. applicable to Real Estate Programs;

        (iii) to delete or add any provision of this Trust Agreement required to
be so deleted or added by the staff of the Securities and Exchange Commission or
by a State "Blue Sky" Commissioner or similar such official, which addition or
deletion is deemed by such Commission or state official to be for the benefit or
protection of the Shareholders;

        (iv) to reflect the addition or substitution of Shareholders or the
reduction of capital accounts upon the return of capital to Owners;

        (v) upon notice to all Shareholders, to amend the provisions of Article
11 of this Trust Agreement (a) so as to revise the date upon which each Owner's
distributive share of Net Income, Net Loss and Distributions is determined and
the period of time over which such distributive share relates, provided that in
the opinion of the accountants or counsel to the Trust, such amended provisions
are not impermissible under applicable federal and/or state income tax
legislation, rules or regulations enacted or promulgated thereunder, or
administrative pronouncements or interpretations thereof; and (b) to the minimum
extent necessary to take account of any amendments to Section 704 of the Code or
the regulations thereunder or any judicial or administrative interpretations
thereof;

        (vi) to change the name of the Trust to any lawful name which it may
select; and

        (vii) to take such steps as the Manager determines are advisable or
necessary in order to preserve the tax status of the Trust as an entity which is
not taxable as a corporation for federal income tax purposes, including, without
limitation, the right to impose additional restrictions on transfers of Shares.
The Manager is empowered to amend such provisions to the minimum extent
necessary or desirable in accordance with the advice of the accountants and/or
counsel to comply with any applicable federal or state legislation, rules or
regulations enacted or promulgated, administrative pronouncements or
interpretations and/or judicial interpretations thereof after the date of this
Trust Agreement. Subject to Paragraph 21, the Manager shall be entitled to rely
upon the advice of the accountants or counsel as described above in making such
amendment or amendments.

   15.4 Limitations. Neither the Manager nor any Affiliate shall have the 
authority to: 

        15.4.1 enter into contracts with the Trust which would bind the Trust
after the removal, adjudication of bankruptcy or insolvency of the Manager or
which would purport to continue the Manager's right to conduct business on
behalf of the Trust after the occurrence of such event;

        15.4.2 materially alter the nature of the business of the Trust as set
forth in Paragraph 2;

                                   A-25


<PAGE>
 
        15.4.3 receive a rebate or give-up or participate in any reciprocal
business arrangements which would enable it or an Affiliate to do so;


        15.4.4 (a) cause the Trust to invest in any First Mortgage Bonds or
Tax-Exempt Securities through joint ventures with a publicly registered
Affiliate unless (i) both parties are organized with substantially identical
investment objectives and policies, (ii) there are no duplicative fees, (iii)
the Trust has a right of first refusal to buy if such Affiliate wishes to sell
the First Mortgage Bond or Tax-Exempt Securities in which they participate; (iv)
the investment of the Trust in the First Mortgage Bond or Tax-Exempt Securities
to be acquired with an Affiliate is made on substantially the same or better
terms and conditions as those received by the Affiliate, although the amounts
invested do not have to be comparable; and (v) the Trust will not pay the
Sponsor and Affiliates greater compensation than it would have paid had the
Trust invested in the First Mortgage Bond or Tax-Exempt Securities individually
and not jointly; (b) cause the Trust to invest in any First Mortgage Bond or
Tax-Exempt Securities with unaffiliated co-lenders unless the Trust either alone
or together with an Affiliate acquires a controlling interest in any joint
investment with unaffiliated co-lenders and there are no duplicative fees; or
(c) cause the Trust to invest in any First Mortgage Bonds or Tax-Exempt
Securities with Affiliates other than publicly registered Affiliates; provided
that, for purposes of this Paragraph 15.4.4 only, "controlling interest" shall
mean an equity interest possessing the power to direct or cause the direction of
the management and policies of the joint investment, including the authority to
(i) review all contracts entered into by the joint investment that will have a
material effect on its business or property, (ii) cause a sale or refinancing of
the First Mortgage Bonds or the investment therein of the joint investment
agreement to limits as to time, minimum amounts and/or a right of first refusal
or consent by the joint investment agreement to limits as to time, minimum
amounts and/or a right of first refusal or consent by the joint investment
partner, (iii) approve budgets and major capital expenditures, subject to a
stated minimum amount, (iv) veto any sale or refinancing of the property, or,
alternatively, to receive a specified preference on sale or refinancing proceeds
and (v) exercise a right of first refusal on any desired sale or refinancing by
the joint venture partner of its interest in the property except for transfer to
an affiliate of the joint venture partner;

        15.4.5 cause the Trust to invest in a First Mortgage Bond secured by a
Mortgage Loan on any one Property if the principal of such First Mortgage Bond
would exceed, in the aggregate, an amount equal to 20% of the Gross Proceeds to
be raised by the Trust;

        15.4.6 cause the Trust to invest in First Mortgage Bonds secured by
Mortgage Loans to any one borrower if the principal of such First Mortgage Bonds
would exceed, in the aggregate, an amount greater than 20% of the Gross Proceeds
to be raised by the Trust;

        15.4.7 cause the Trust to invest in First Mortgage Bonds secured by
Mortgage Loans on unimproved real property or Tax-Exempt Securities relating to
unimproved real property in an amount in excess of 10% of the Gross Proceeds to
be raised by the Trust;

        15.4.8 cause the Trust to invest in a First Mortgage Bond secured by a
Mortgage Loan on any one Property if the aggregate amount of all mortgage loans
outstanding on the Property, including the principal amount of the Mortgage
Loan, would exceed an amount equal to 85% of the appraised value of the
Property, as determined by an independent appraiser, unless the Manager
determines that substantial justification exists for investing in such a First
Mortgage Bond because of other criteria such as the net worth of the borrower,
the credit rating of the borrower based on historical financial performance,
additional collateral (such as a pledge or assignment of other real estate or
another real estate mortgage) or an assignment of rents under a lease or where
the Trust has purchased a First Mortgage Bond at a price that is no more than
85% of the value of the underlying Property (notwithstanding that the face
amount of the outstanding mortgage loans with respect to the Property exceeds
85% of the value of the underlying Property), provided that any loans relating
to the Property which are advanced by third parties (and which cause the
aggregate amount of all mortgage loans outstanding on the Property to exceed 85%
of the appraised value of the Property) are subordinated to the Trust's
investment and do not entitle such third party lender to any rights upon default
until after the Trust's First Mortgage Bond and related Mortgage Loan with
respect to such Property have been repaid.

                                   A-26

<PAGE>
 
        15.4.9 except as permitted in Paragraph 15.2.5 (which Paragraph is
hereby deemed applicable to Affiliates of the Manager) and by Paragraph 15.4.4,
purchase First Mortgage Bonds or Tax-Exempt Securities from the Trust or sell
First Mortgage Bonds or Tax-Exempt Securities to the Trust or purchase real
property from the Trust or lease real property securing First Mortgage Bonds
owned by the Trust;

        15.4.10 cause the Trust to exchange Shares for First Mortgage Bonds or
Tax-Exempt Securities;

        15.4.11 do any act in contravention of this Trust Agreement or which
would make it impossible to carry on the ordinary business of the Trust;

        15.4.12 confess a judgment against the Trust in connection with any
threatened or pending legal action;

        15.4.13 possess any Trust asset or assign the rights of the Trust in
specific Trust assets for other than a Trust purpose;

        15.4.14 admit a person as a successor Manager except with the consent of
the Shareholders as provided for in this Trust Agreement;

        15.4.15 perform any act (other than an act required by this Trust
Agreement or any act taken in good faith reliance upon counsel's opinion) which
would, at the time such act occurred, subject any Shareholders to liability in
any jurisdiction;

        15.4.16 reinvest in First Mortgage Bonds or Tax- Exempt Securities (i)
any Adjusted Cash From Operations, or (ii) after five years from the date on
which 95% of Net Proceeds shall have been invested in First Mortgage Bonds or
Tax-Exempt Securities, any Sale or Repayment Proceeds;

        15.4.17 commingle the Trust funds with those of any other person or
entity;

        15.4.18 directly or indirectly pay or award any finder's fees,
commissions or other compensation to any person engaged by a potential investor
for investment advice as an inducement to such adviser to advise the purchaser
regarding the purchase of Shares; provided, however, that Affiliates of the
Manager shall not be prohibited from paying the normal sales commissions payable
to a registered broker-dealer or other properly licensed person for selling
Shares;

        15.4.19 operate the Trust in such a manner as to have the Trust
classified as an "investment company" for purposes of the Investment Company Act
of 1940;

        15.4.20 except as specifically provided for in this Trust Agreement,
cause the Trust to invest in or underwrite the securities of other issuers for
any purposes;

        15.4.21 without the consent of the Shareholders as provided in Paragraph
16.2, implement a Disposition of Substantially All of the Assets of the Trust in
a single Disposition, or in multiple Dispositions in the same 12-month period,
except in the orderly liquidation and winding up of the business of the Trust
upon its termination and dissolution as contemplated by the Prospectus;

        15.4.22 without the consent of the Shareholders as provided in Paragraph
16.2, pledge or encumber all or Substantially All of the Assets of the Trust at
one time, other than in connection with the acquisition or improvement of assets
or the refinancing of previous obligations;

        15.4.23 grant the Manager or any of its Affiliates an exclusive right to
sell or exclusive employment to sell the Trust's investments for the Trust;

        15.4.24 except as provided in Paragraphs 9, 10 and 11, pay directly or
indirectly, a commission or fee to the Manager or its Affiliates in connection
with the reinvestment or distribution of Sale or Repayment Proceeds;

        15.4.25 except as provided in Paragraph 9.10, receive any Insurance
Brokerage Fee or write any insurance policy covering any of the Properties;

                                   A-27

<PAGE>
 
        15.4.26 invest in real estate contracts of sale, otherwise known as land
sale contracts, unless such contracts of sale are in recordable form and are
appropriately recorded in the chain of title;

        15.4.27 except as provided in Paragraphs 15.2.13 and 15.2.14, cause the
Trust to borrow money;

        15.4.28 except as otherwise permitted herein, cause the Trust (i) to
lend funds to any person or entity, including the Manager and its Affiliates, or
(ii) to acquire real property other than as a result of a default on a Mortgage
Loan;

        15.4.29 invest more than 10% of Gross Proceeds in First Mortgage Bonds,
or the related Mortgage Loans or the related Properties, in which Affiliates of
the Manager have a controlling interest, equity interest or security interest;

        15.4.30 cause an Affiliate of the Manager to hold the junior portion of
a First Mortgage Bond secured by a subordinated mortgage loan on a Property (if
the Trust owns the senior portion of such First Mortgage Bond secured by a
senior Mortgage Loan on the same Property), unless the Trust first obtains an
opinion of bond counsel to the effect that it is more likely than not that there
would be a substantial risk of adverse tax consequences to the Trust if the
Trust were to hold such First Mortgage Bond in its entirety;

        15.4.31 arbitrarily classify costs as either tangible or intangible, or
arbitrarily place any costs or activities of the Trust in any classification
which might affect the interests of Shareholders, unless such classification is
made in accordance with generally accepted accounting principles and industry
practices; and

        15.4.32 enter into contracts with the Trust which cannot be terminated
upon 60-days or less written notice, without penalty.

   15.5 No Personal Liability. The Manager shall have no personal liability 
for the repayment of the Original Contributions of any Shareholder or to 
repay to the Trust any portion or all of any negative balance in its capital 
account, except as otherwise provided in Paragraph 5.3. 

   15.6 Notice of Limitation of Liability. The Manager shall use its best 
efforts, in the conduct of the Trust's business, to put all suppliers and 
other persons with whom the Trust does business on notice that the 
Shareholders, the Manager and the Trustee are not liable for Trust 
obligations and that such suppliers and other persons shall look solely to 
the assets of the Trust for payment, and all agreements to which the Trust is 
a party shall include a statement to the effect that the Trust is a business 
trust organized under the Delaware Act; but the Manager shall not be liable 
to the Shareholders for any failure to give such notice to such suppliers or 
other persons. 

   15.7 Accounting Matters. The Manager shall make all decisions as to 
accounting matters in accordance with the accounting methods adopted by the 
Trust in accordance with generally accepted accounting principles and 
procedures applied on a consistent basis. The Manager may rely on the Trust's 
independent certified public accountants to determine whether such decisions 
are in accordance with generally accepted accounting principles. 

   15.8 Tax-Matters Partner. The Manager is hereby designated as the "Tax 
Matters Partner" in accordance with Section 6231(a)(7) of the Code and, in 
connection therewith and in addition to all other powers given thereunder, 
shall have all other powers needed to fully perform hereunder including, 
without limitation, the power to retain all attorneys and accountants of its 
choice and the right to settle any audits without the consent of the 
Shareholders. The designation made in this Paragraph is hereby expressly 
consented to by each Owner as an express condition to becoming an Owner. 

   15.9 Funds and Assets. The Manager shall have a fiduciary responsibility 
for the safekeeping and use of all funds and assets of the Trust, whether or 
not in its immediate possession or control, and shall not employ, or permit 
another to employ, such funds or assets in any manner except for the 
exclusive benefit of the Trust. 

   15.10 Investment in First Mortgage Bonds and Tax-Exempt Securities. The 
Manager shall commit to Investment in First Mortgage Bonds and Tax-Exempt 
Securities at least 84.5% of the Gross Proceeds raised in the offering. 

                                   A-28


<PAGE>
 
16. RIGHTS AND POWERS OF SHAREHOLDERS 

   16.1 Control. Shareholders shall take no part in any manner in the control, 
conduct or operation of the Trust and shall have no right or authority to act 
for or bind the Trust. The exercise by the Shareholders of any of their 
voting and other rights pursuant to and in accordance with this Trust 
Agreement shall not constitute participation in or control over the Trust. 

   16.2 Voting Rights. The Shareholders (voting as set forth in Paragraph 
16.3), considered together as a class, have the right by Majority Vote, 
without necessity for concurrence by the Manager, to vote upon: 

        16.2.1 removal of the Manager;

        16.2.2 the election of a successor Manager and the continuation of the
Trust's business pursuant to Paragraph 19.1.1;

        16.2.3 merger, consolidation or termination and dissolution of the
Trust, except (i) as provided in Paragraph 4, (ii) as provided in Paragraph
26.10 or (iii) a termination and dissolution of the Trust upon the Disposition
of Substantially All of the Assets as contemplated by the Prospectus;

        16.2.4 amendment of the Trust Agreement, provided such amendment is not
for any of the purposes set forth in Paragraph 15.3;

        16.2.5 the Disposition of Substantially All of the Assets of the Trust
in a single Disposition, or in multiple Dispositions in the same 12-month
period, except in the orderly liquidation and winding up of the business of the
Trust upon its termination and dissolution as contemplated by the Prospectus;

        16.2.6 the pledge or encumbrance of all or Substantially All of the
Assets of the Trust at one time, other than in connection with the acquisition
or improvement of assets or the refinancing of previous obligations;

        16.2.7 the extension of the term of the Trust;

        16.2.8 any change in the Trust's three primary investment objectives as
described in the Prospectus;

        16.2.9 a material modification of a contract entered into with an
Affiliate pursuant to Paragraph 9.1 of the Trust Agreement; and

        16.2.10 assignment of the Manager's interest in the Trust, except in
connection with any merger, consolidation or sale as provided in Paragraph 17.5.

   16.3 Voting Procedures. A Shareholder shall be entitled to cast one vote 
for each Share which he owns, (i) at a meeting, in person, by written proxy 
or by a signed writing directing the manner in which he desires that his vote 
be cast, which writing must be received by the Manager prior to such meeting, 
or (ii) without a meeting, by a signed writing directing the manner in which 
he desires that his vote be cast, which writing must be received by the 
Manager prior to the date upon which the votes of Shareholders are to be 
counted. Except as otherwise expressly provided herein, a Majority Vote shall 
be required for the approval of any matter submitted for a vote of 
Shareholders. 

   16.4 Proxies. Except as otherwise provided herein, the laws of the State 
of Delaware pertaining to the validity and use of corporate proxies and 
written consents shall govern the validity and use of proxies and written 
consents given by Shareholders. In connection with each meeting or vote 
without a meeting of the Shareholders, the Trust shall provide for proxies or 
written consents which specify a choice among approval, disapproval or 
abstention with respect to each separate matter referred to therein as 
intended to be acted upon at the meeting or by vote without a meeting, other 
than elections to office. 

   16.5 Calling Meetings; Written Consents. Meetings of the Shareholders for 
any purpose may be called by the Manager at any time and shall be called by 
the Manager after receipt of a written request (delivered in person or by 
certified mail) for such a meeting, signed by 10% or more in interest of the 
Shareholders as of the date of receipt of such written request ("notice 
date"). Any such request shall state the purpose of the proposed meeting and 
the matters proposed to be acted upon thereat. Within ten days of such notice 
date, the Manager shall notify all Shareholders of record as of the record 
date set by the Manager 

                                   A-29


<PAGE>
 
pursuant to Paragraph 16.8 of such meeting to be held on a date not less than 
30 or more than 60 days after receipt of such request; provided, however, 
that such a period for the giving of notice may be extended if such extension 
is necessary for clearance by the Securities and Exchange Commission of the 
solicitation materials to be forwarded to the Shareholders in connection with 
such meeting. The Manager will use its best efforts to obtain such clearance. 
Meetings shall be held at the principal office of the Trust or at such other 
place as may be designated by the Manager, or if the meeting is called upon 
the request of Shareholders, as designated by such Shareholders. In addition, 
the Manager may, and upon receipt of a request in writing signed by 10% or 
more in interest of the Shareholders the Manager shall, submit any matter 
upon which the Shareholders are entitled to act for a vote by written consent 
without a meeting. For purposes of obtaining a written vote under this Trust 
Agreement, the Manager may require a written response within a specified 
time, but not less than 30 days nor more than 60 days after the date of 
notice, except as such period may be extended by the Manager in its sole 
discretion. 

   16.6 Notice of Meetings. Notification of all meetings shall be given to 
each Shareholder at his record address, or at such other address which he may 
have furnished in writing to the Manager. Such notification shall be deemed 
given when deposited in the U.S. mails, postage paid, shall state the place, 
date and hour of the meeting, shall indicate that the notification is being 
issued at or by the direction of the Manager or Shareholders, as the case may 
be, calling the meeting and shall state the purpose or purposes of the 
meeting. If a meeting is adjourned to another time or place, and if an 
announcement of the adjournment of time or place is made at the meeting, it 
shall not be necessary to give notification of the adjourned meeting. No 
notification of the time, place or purpose of any meeting of Shareholders 
need be given to any Shareholder who attends in person or is represented by 
proxy, except for a Shareholder attending a meeting for the express purpose 
of objecting at the beginning of the meeting to the transaction of any 
business on the ground that the meeting is not lawfully called or convened, 
or to any Shareholder entitled to such notification who, in writing, executed 
and filed with the records of the meeting, either before or after the time 
thereof, waives such notification. 

   16.7 Quorum. The presence in person or by proxy of a majority in interest 
of the Shares shall constitute a quorum at all meetings of the Shareholders; 
provided, however, that if there be no such quorum, holders of a majority in 
interest of the Shares so present or so represented may adjourn the meeting 
from time to time without further notification, until a quorum shall have 
been obtained. 

   16.8 Record Date. For the purpose of determining the Shareholders entitled 
to vote at any meeting of Shareholders or any adjournment thereof, or to vote 
by written consent without a meeting, the Manager or the Shareholders 
requesting such meeting or vote may fix, in advance, a date as the record 
date of any such determination of Shareholders. Such date shall not be more 
than 60 days nor less than 10 days before any such meeting or submission of a 
matter to the Shareholders for a vote by written consent. 

   16.9 Conduct of Meeting. At each meeting of Shareholders, the Manager 
shall appoint such officers and adopt such rules for the conduct of such 
meeting as they shall deem appropriate. 

   16.10 Limitations. No Shareholder shall have the right or power to: (i) 
withdraw or reduce his contribution to the capital of the Trust except as a 
result of the dissolution and termination of the Trust or as otherwise 
provided by law, (ii) bring an action for partition against the Trust, (iii) 
cause the dissolution and termination of the Trust by court decree or 
otherwise, except as set forth in this Trust Agreement or as provided by law, 
or (iv) demand or receive property other than cash in return for his 
contribution. No Shareholder shall have priority over any other Shareholder 
either as to the return of contributions or as to Net Income, Net Loss or 
Distributions. Other than upon the dissolution and termination of the Trust 
or as otherwise provided by this Trust Agreement, there has been no time 
agreed upon when the contribution of each Shareholder may be returned. 

   16.11 List of Investors. Upon the written request and at the expense of a 
Shareholder, the Manager will allow such person or his representative to 
examine at the Trust's office an alphabetical list of the names, addresses, 
business telephone numbers and holdings of Shares of each Shareholder of 
record and, if further requested by such person or his representative, to 
obtain such list by mail at his expense for any proper purpose (including 
matters relating to the exercise of voting and proxy solicitation rights 
under this Trust Agreement) within ten days after receipt of such request. 
The copy of such list shall be printed in alpha-

                                   A-30

<PAGE>
 
betical order, on white paper, and in a readily readable type size (in no 
event smaller than 10-point type). Such list shall be updated at least 
quarterly to reflect changes in the information contained therein. 

   If the Manager neglects or refuses to exhibit, produce or mail a copy of 
the Shareholder list as requested, the Manager will be liable to any 
Shareholder requesting the list for the costs, including attorneys' fees, 
incurred by that Shareholder for compelling the production of the Shareholder 
list, and for actual damages suffered by any Shareholder by reason of such 
refusal or neglect. The Manager may require the Shareholder to represent that 
the list is not requested for a commercial purpose unrelated to the 
Shareholder's interest in the Trust. The remedies provided hereunder are in 
addition to, and shall not in any way limit, other remedies available under 
federal law, or the laws of any state. 

17. REMOVAL, BANKRUPTCY OR DISSOLUTION OF THE MANAGER AND TRANSFER OF THE 
MANAGER'S INTEREST 

   17.1 Removal. The Manager may be removed from the Trust upon a Majority Vote.
Written notice of a removal of the Manager shall be served upon the Manager 
either by certified or by registered mail, return receipt requested, or by 
personal service. Such notice shall set forth the date upon which the removal 
is to become effective. 

   17.2 Sale of Interest. Upon the removal, adjudication of bankruptcy, 
dissolution or other cessation to exist of the Manager (the "Terminated 
Manager"), and assuming the business of the Trust is continued pursuant to 
the Trust Agreement, the interest of such Terminated Manager in the Net 
Income, Net Loss and Distributions of the Trust shall be purchased by the 
Trust for a purchase price equal to the fair market value of the Terminated 
Manager's interest in the Trust, determined by agreement between the 
Terminated Manager and the Trust or, if they cannot agree, by arbitration in 
accordance with the then current rules of the American Arbitration 
Association in New York, New York with the expenses of such arbitration to be 
borne equally by the Terminated Manager and the Trust. For this purpose, the 
fair market value of the interest of the Terminated Manager shall be deemed 
to be the amount the Terminated Manager would receive upon dissolution and 
termination of the Trust under Paragraph 19.2 assuming such dissolution or 
termination occurred on the date of such removal, adjudication of bankruptcy, 
dissolution or other cessation to exist of the Terminated Manager and 
assuming the assets of the Trust were sold for their then fair market value 
without compulsion of the Trust to sell such assets. Payment shall be made by 
a promissory note bearing interest on the unpaid principal amount of the 
promissory note at the prime rate being charged by an unrelated lending 
institution with principal and all unpaid accrued interest subject to 
mandatory prepayment from all Sale or Repayment Proceeds and the remaining 
unpaid principal balance and unpaid accrued interest on such promissory note 
due and payable five years from the date of the occurrence of an event 
specified in Paragraph 19.1, provided that the method of payment must protect 
the solvency and liquidity of the Trust. 

   17.3 Purchase of Interest. Should a successor Manager be elected under 
Paragraph 19.1, such successor Manager (the "Acquiring Manager") shall 
purchase from the Trust, within 60 days of its election, the interest which 
the Trust purchased from the Terminated Manager. For such interest the 
Acquiring Manager shall pay the amount determined pursuant to Paragraph 17.2 
to be the fair market value of such interest. Payment may be made in cash or 
by a promissory note bearing interest on the unpaid principal amount of the 
promissory note at the prime rate being charged by an unrelated lending 
institution secured by assignment by the Acquiring Manager to the Trust of 
the future Distributions by the Trust to the Acquiring Manager, which 
principal amount together with accrued interest shall be payable at the times 
and in the amounts equal to seventy-five percent (75%) of such Distributions 
until such time as the principal amount together with accrued interest is 
paid in full, but shall become due and payable in full by the Acquiring 
Manager at such time as the Trust is finally wound up and liquidated. 

   17.4 No Voluntary Dissolution or Withdrawal. Until the dissolution of the 
Trust, Related AMI shall not take any voluntary steps to dissolve itself nor 
voluntarily withdraw from the Trust. 

   17.5 No Limitation on Merger or Reorganization. Nothing in this Trust 
Agreement shall be deemed to prevent the merger, reorganization or 
consolidation of Related AMI into or with any other corporation, or the sale 
or transfer of all the capital stock or substantially all of the assets of 
Related AMI and the assumption of the rights and duties of the Related AMI by 
the successor or surviving corporation by operation of law. 

                                   A-31


<PAGE>
 
   17.6 Assignment. Except with respect to its economic interest in the Trust,
the Manager's interest in the Trust shall not be assignable in whole or in part
without a Majority Vote, except in connection with any merger, reorganization,
consolidation, sale or transfer as provided in Paragraph 17.5. Any entity to
which the entire interest of the Manager is assigned in compliance with this
Paragraph shall be substituted by the filing of appropriate amendments to the
Trust Agreement and the certificate of trust.

18. FIDUCIARY DUTY; CERTAIN TRANSACTIONS 

   18.1 Fiduciary Duty. The Manager shall have a fiduciary duty to exercise good
faith and act with integrity in handling trust affairs in the best interests of
the Trust. The Trust shall not permit any Shareholder to contract away any
fiduciary duty owed to the Shareholder by the Manager under the common law.

   18.2 Certain Transactions. The Manager, any Shareholder, any Affiliate, 
shareholder, officer, director, partner or employee thereof, or any person 
owning a legal or beneficial interest therein, may engage in or possess an 
interest in any other business or venture of every nature and description, 
independently or with or for the account of others including, but not limited 
to, investments in revenue bonds or mortgages of any type or instruments 
backed by or representing a participation or interest in revenue bonds or 
mortgages, investments in tax exempt securities and the ownership, financing, 
leasing, operation, management, brokerage and development of real property 
provided, however, that the Manager shall be obligated to present to the 
Trust any suitable investment opportunity in Mortgage Bonds before acquiring 
it for its own account. 

   18.3 Investment Conflicts. In the event that there are two or more 
partnerships, trusts or other entities with which the Manager or its 
Affiliates are affiliated, which have the same investment objectives and 
policies as the Trust and which have funds available at the same time for 
investment, and investment opportunities become available, conflicts of 
interest may arise as to which partnership, trust or other entity should 
proceed to invest in the available First Mortgage Bonds or Tax-Exempt 
Securities. With respect to such investment decisions, the Manager will 
review the investment portfolio of each such entity and, in the event an 
investment is equally appropriate for two or more of such entities, will 
allocate the opportunity on the basis of various factors, such as the amount 
of funds available and the length of time such funds have been available for 
investment; the cash requirements of each such entity; and the effect of the 
acquisition on each such entity's portfolio. If funds should be available to 
two or more such entities to purchase a given investment and all factors have 
been evaluated and deemed equally applicable to each entity, then the Manager 
and its Affiliates will acquire such investments for the entity on a basis of 
rotation with the initial order or priority determined by the dates of 
formation of the entities (based on the commencement of the respective 
offering periods of such entities, if applicable) or cause more than one 
entity to participate jointly in such investments. To the extent that 
affiliated entities with different investment objectives or policies have 
funds available for investment and, despite such differences, an investment 
would be suitable for both the Trust and such entities, similar factors will 
be considered in connection with the allocation of such investment. 

19. TERMINATION AND DISSOLUTION OF THE TRUST 

   19.1 Terminating Events. The Trust shall be terminated and dissolved upon the
earliest to occur of the following:

        19.1.1 the removal, adjudication of bankruptcy, insolvency, dissolution
or other cessation of existence as a legal entity of the Manager, immediately
after the expiration of 90 days after the date of such event, unless
Shareholders by Majority Vote, within 90 days after the date of such event,
elect to continue the business of the Trust, in a reconstituted form if
necessary, and elect a successor Manager effective as of the date of such event
(expenses incurred in reformation, or attempted reformation, of the Trust shall
be deemed expenses of the Trust);

        19.1.2 a Majority Vote (which may, but need not be solicited by the
Manager) in favor of dissolution and termination of the Trust;

        19.1.3 the expiration of the term of the Trust; or

        19.1.4 the disposition of all assets held by the Trust and the receipt
of the final payment with respect to all investments.

                                   A-32


<PAGE>
 
   19.2 Liquidation and Distribution of Assets. Upon a dissolution and
termination of the Trust for any reason, the Manager (or, in the event that
there is no Manager, a liquidator appointed by a Majority Vote) shall take full
account of the Trust's assets and liabilities, shall liquidate the assets as
promptly as is consistent with obtaining the fair value thereof, and shall apply
and distribute the proceeds therefrom in the following order: 

        19.2.1 first, to the payment of third party creditors of the Trust but
excluding secured creditors whose obligations will be assumed or otherwise
transferred on the liquidation of Trust assets;

        19.2.2 second, to the repayment of any outstanding loans made by the
Manager or its Affiliates to the Trust;

        19.2.3 third, to the payment of expenses of liquidation and the
establishment of any reserves for contingencies; and

        19.2.4 fourth, to (a) the Manager and (b) Shareholders as a class, in
accordance with, and to the extent of, the positive balances in their capital
accounts.

        19.2.5 Notwithstanding anything to the contrary, the Manager will (a)
only distribute cash or cash equivalents in liquidation and (b) have the right
to defer liquidation if, in the opinion of the Manager, the sale of Trust assets
in liquidation would result in a material underrealization on the Trust's
assets.

20. SPECIAL POWER OF ATTORNEY 

   20.1 Grant of Power of Attorney. By subscribing and paying for Shares, each
Shareholder is hereby granting to the Manager a special power of attorney
irrevocably making, constituting and appointing the Manager as the
attorney-in-fact for such Shareholder, with power and authority to act in his
name and on his behalf to execute, acknowledge and swear to the execution,
acknowledgment and filing of documents, which shall include, by way of
illustration but not of limitation, the following:

        20.1.1 the Trust Agreement, any separate certificates of trust, as well
as any amendments to or restatements of the foregoing which, under the laws of
the State of Delaware or the laws of any other state, are required to be filed
or which the Manager deems to be advisable to file;

        20.1.2 any other instrument or document which may be required to be
filed by the Trust under the laws of any state or by any governmental agency, or
which the Manager deems advisable to file; and

        20.1.3 any instrument or document which may be required to effect the
continuation of the Trust, the admission of an additional or substituted
Shareholder, or the dissolution and termination of the Trust (provided such
continuation, admission or dissolution and termination are in accordance with
the terms of this Trust Agreement), or to reflect any reductions in amount of
contributions of Owners.

   20.2 Character of Power of Attorney. The special power of attorney being 
hereby granted by each Shareholder: 

        20.2.1 is a special power of attorney coupled with an interest, is
irrevocable, shall survive the death or legal incapacity of the granting
Shareholder, and is limited to those matters herein set forth;

        20.2.2 may be exercised by the Manager acting for each Shareholder by a
facsimile signature of the Manager or by one of its officers, or by listing all
of the Shareholders executing any instrument with a signature of the Manager or
one of its officers acting as its attorney-in-fact; and

        20.2.3 shall survive a Transfer by a Shareholder of all or any portion
of his Shares for the sole purpose of enabling the Manager to execute,
acknowledge and file any instrument or document necessary to effect such
Transfer.

   20.3 Reliance. Each Shareholder has executed this special power of 
attorney, and each Shareholder will rely on the effectiveness of such powers 
with a view to the orderly administration of the Trust's affairs. 

                                   A-33


<PAGE>
 
21. INDEMNIFICATION 

   21.1 Agreement to Indemnify. The Trust, its receiver or its trustee in
bankruptcy, shall indemnify, save harmless and pay all judgments and claims
arising against the Manager and its Affiliates from any liability, loss or
damage incurred by them by reason of any act performed or omitted to be
performed by such person for or on behalf of the Trust, including costs and
reasonable attorneys' fees and any amounts expended in the settlements of any
claims of liability, loss or damage; provided that (i) the Manager must have
determined in good faith, that such course of conduct was in the best interests
of the Trust and did not constitute negligence or misconduct by the Manager or
its Affiliates; (ii) such conduct was within the scope of authority of the
Manager; and (iii) any such indemnification shall be recoverable only from the
assets of the Trust and not from the assets of the Shareholders. All judgments
against the Manager or its Affiliates, wherein such person is entitled to
indemnification, must first be satisfied from Trust assets before the Manager is
responsible for these obligations.

   The Manager shall not be required to expend or risk its personal funds or 
otherwise incur any financial liability in the performance of its rights, 
powers or obligations hereunder (except where otherwise required by this 
Trust Agreement, including the obligation of the Manager to pay for all 
Acquisition Expenses and Organization and Offering Expenses, provided it 
receives the Acquisition Expense Allowance and the Expense Allowance, 
respectively). 

   21.2 Limitations. Notwithstanding the foregoing Paragraph 21.1, the 
Manager, or its Affiliates shall not be indemnified pursuant to the foregoing 
Paragraph 21.1 from any liability, loss or damage incurred by the Manager or 
its Affiliates in connection with any claim or settlement involving 
allegations that federal or state securities laws were violated by the 
Manager or its Affiliates unless: (a) the Manager or its Affiliates seeking 
indemnification are successful in defending such action on the merits of each 
count involving securities law violations; or (b) such claims have been 
dismissed with prejudice on the merits by a court of competent jurisdiction; 
or (c) a court of competent jurisdiction approves a settlement of the claims 
against the Manager or its Affiliates seeking indemnification involving 
securities law violations and finds that indemnification of the settlement 
and related costs should be made; or (d) indemnification is specifically 
approved by a court of competent jurisdiction in each such case. Any person 
seeking indemnification shall apprise the court as to the current position of 
the Securities and Exchange Commission and applicable state securities 
administrators regarding indemnification for violations of securities law. 
Any amounts payable pursuant to the foregoing are recoverable only out of the 
assets of the Trust and not from the Shareholders. 

   21.3 Indemnification Insurance. The Manager and its Affiliates, and not 
the Trust, shall incur that portion of liability insurance which insures the 
Manager or its Affiliates with respect to any liability which the Trust is 
prohibited from indemnifying them for under this Trust Agreement. 

   21.4 Advances for Legal Expenses. The Manager and its Affiliates shall be 
entitled to advances from Trust funds for legal expenses and other costs 
incurred as a result of any legal action if: (a) the legal action relates to 
acts or omissions with respect to the performance of duties or services on 
behalf of the Trust; and (b) the legal action is initiated by a third party 
who is not a Shareholder, or the legal action is initiated by a Shareholder 
and a court of competent jurisdiction specifically approves such advancement; 
and (c) the Manager or its Affiliates undertake to repay the advanced funds 
to the Trust in cases in which the Manager or its Affiliate is not entitled 
to indemnification hereunder. 

   21.5 Reliance on Agents, Attorneys, Etc. In the exercise of its rights and 
obligations hereunder, the Manager (i) may act directly, or at the expense of 
the Trust, through agents or attorneys pursuant to agreements entered into 
with any of them and (ii) may, at the expense of the Trust, consult with 
counsel to be selected in good faith, and employed by it. 

22. CONCERNING THE TRUSTEE 

   22.1 Authority and Duties of the Trustee. (a) The Trustee shall have only 
those rights, authority, powers, responsibilities and duties as set forth in 
Paragraph 1.6. 

        (b) The Trustee shall have no duty or liability (i) as to any document
contemplated by this Trust Agreement, subject to Paragraph 1.6, (ii) to see to
any recording or filing of this Trust Agreement or any document contemplated
hereby or any security interest or lien or to see to the maintenance of any such
documentation, recording or filing, (iii) to see to any

                                   A-34


<PAGE>
 
maintenance of or insurance on the Trust Property, (iv) to see to the payment 
or discharge of any tax, assessment or other governmental charge or any lien 
assessed or levied against the Trust or any part of the Trust Property or to 
make or prepare any reports or returns related thereto, (v) to confirm, 
verify or inquire into the failure of the Manager to exercise or perform any 
of its rights or duties under this Trust Agreement, or (vi) to approve as 
satisfactory to it or consent to any matter contemplated by this Trust 
Agreement or any document contemplated hereby except as expressly required 
hereby. 

   22.2 Resignation and Removal of the Trustee. (a) The Trustee may resign as 
of the last business day of any month by giving 60 days' prior notice to the 
Manager, and the Manager may remove the Trustee as of the last business day 
of any month on 60 days' prior notice to the Trustee. In the case of the 
resignation or removal of the Trustee, the Manager shall, without the consent 
of any Shareholder, appoint a successor Trustee, provided, that such 
successor Trustee shall in all respects satisfy the requirements of Section 
3807 of the Delaware Act, or any successor provision. The appointment of the 
successor Trustee shall take effect concurrently with the resignation or 
removal of the former Trustee, and, thereupon, the Trustee so resigned or 
removed shall be fully discharged of its duties and liabilities hereunder. 

        (b) If a successor Trustee shall not have been appointed within 60 days
after such notice of resignation or removal, the Trustee, the Manager, or any
Shareholder may apply to any court of competent jurisdiction to appoint a
successor Trustee to act until such time, if any, as a successor shall have been
appointed as above provided.

        (c) Any corporation into which the Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation to which substantially all the corporate trust business of the
Trustee may be transferred, shall, subject to such corporation satisfying in all
respects the requirements of Section 3807 of the Delaware Act, be the Trustee
hereunder without further act.

        (d) Upon the substitution of the successor Trustee, the Manager and the
successor Trustee shall file an amendment to the certificate of trust with the
Secretary of State of the State of Delaware in accordance with the provisions of
Section 3810 of the Delaware Act, indicating the change in the Trustee.

Except as expressly provided above, all persons having any claim against the 
Trustee by reason of the transactions contemplated by this Trust Agreement 
shall look only to the property and assets of the Trust for payment or 
satisfaction thereof. 

   22.3 Indemnification. (a) The Trust shall indemnify and hold harmless each 
of the Trustee, its officers, directors, employees, shareholders and agents 
(collectively, the "Indemnified Persons" or individually an "Indemnified 
Person"), against any and all losses, claims, damage, taxes, expenses and 
liabilities (including any environmental liabilities) of any kind and nature 
whatsoever, joint and several (including, but not limited to, any 
investigation, reasonable legal and other reasonable expenses incurred in 
connection with, and any amount paid in settlement of any action, suit, 
proceeding or claim) which such Indemnified Person may become subject to or 
liable for by reason of the Trustee's acting as trustee under this Trust 
Agreement and related to, based upon or arising out of (i) this Trust 
Agreement or the enforcement of any of the terms hereof, the acquisition, 
ownership, disposition or administration of the property and assets of the 
Trust or the action or inaction of the Trustee hereunder; (ii) any breach of 
duty, statutory or otherwise, owed to the Trust or the Shareholders by a 
party other than the Trustee, whether or not the Trustee may also be 
considered liable under the provisions of applicable law; or (iii) any 
violation or alleged violation of the Securities Act, the Securities Exchange 
Act of 1934, as amended, the Investment Company Act of 1940, as amended, the 
Investment Advisers Act of 1940, as amended, or any state securities or 
so-called "Blue Sky" laws. Notwithstanding the foregoing, each Indemnified 
Person shall be liable, responsible and accountable, and the Trust shall not 
be liable to such Indemnified Person for any portion of such liabilities that 
result from such Indemnified Person's own fraud, gross negligence or wilful 
misconduct. 

        (b) The Trustee shall be entitled to payment from the Trust Property for
any compensation, reimbursement of expenses and indemnification owing to the
Trustee pursuant to this Trust Agreement to the extent not promptly paid by the
Trust, but without releasing it from its agreements of compensation,
reimbursement and indemnification; and to secure the same the Trustee shall have
a lien on the Trust Property which shall be prior to any interest therein of the
Manager or the Shareholders.

                                   A-35


<PAGE>
 
   22.4 Fees and Expenses. The Trust shall pay or reimburse the Trustee for all
reasonable out-of-pocket expenses, disbursements and advances incurred or made
by the Trustee. The Trustee shall receive as compensation for its services
hereunder such ordinary fees as are fair, reasonable and customary for the
performance of such services as may heretofore and from time to time hereafter
be agreed upon between the Trustee and the Manager. The Trustee shall be
compensated reasonably for any extraordinary services rendered by it hereunder.

23. ROLLUPS 

   23.1 Appraisals. An appraisal of all the Trust's assets shall be obtained
from a competent Independent Expert in connection with a proposed Rollup. If the
appraisal will be included in a prospectus used to offer the securities of a
Rollup Entity, the appraisal shall be filed with the Securities and Exchange
Commission and the appropriate states as an exhibit to the registration
statement for the offering of the Rollup Entity's securities. The issuer of the
Rollup Entity's securities shall be subject to liability for violation of
Section 11 of the Securities Act and comparable provisions under state laws for
any material misrepresentations or material omissions in the appraisal. The
Trust's assets shall be appraised on a consistent basis. The appraisal shall:

        (a) be based on an evaluation of all relevant information;

        (b) indicate the value of the Trust's assets as of a date immediately
prior to the announcement of the proposed Rollup; and

        (c) assume an orderly liquidation of the Trust's assets over a 12-month
period.

The terms of the engagement of the Independent Expert shall clearly state 
that the engagement is for the benefit of the Trust and its Shareholders. A 
summary of the appraisal shall be included in a report to the Shareholders in 
connection with the proposed Rollup. 

   23.2 Shareholder Options. Unless otherwise permitted by the Guidelines of 
the North American Securities Administrators Association, Inc. then in 
effect, the person sponsoring the Rollup shall offer to Shareholders who vote 
"no" on the proposed Rollup the choice of: 

        (a) accepting the securities of the Rollup Entity offered in the
proposed Rollup; or

        (b) one of the following choices:

            (i) remaining as Shareholders of the Trust and preserving their
interests therein on the same terms and conditions as existed previously; or

            (ii) receiving cash in an amount equal to the Shareholders' pro rata
share of the appraised value of the net assets of the Trust.

   23.3 Restrictions. Unless otherwise permitted by the Guidelines of the 
North American Securities Administrators Association, Inc. then in effect, 
the Trust shall not participate in any proposed Rollup which would: 

        (a) result in the Shareholders having voting rights that are less than
those provided in this Trust Agreement;

        (b) include provisions which would operate to materially impede or
frustrate the accumulation of securities by any purchaser of the securities of
the Rollup Entity (except to the minimum extent necessary to preserve the tax
status of the Rollup Entity);

        (c) limit the ability of an investor to exercise the voting rights of
its securities in the Rollup Entity on the basis of the number of Shares held by
that investor;

        (d) result in investors in the Rollup Entity having rights of access to
the records of the Rollup Entity or rights to receive reports that are less than
those provided in Paragraph 14; or

                                   A-36


<PAGE>
 
        (e) place the cost of the transaction on the Trust if the Rollup is not
approved by the Shareholders; provided, however, that nothing shall be construed
to prevent participation in any proposed Rollup which would result in
Shareholders having rights and restrictions comparable to those contained
herein.

24. DISTRIBUTION REINVESTMENT PLAN 

   The Manager may adopt a Distribution reinvestment plan (the "Reinvestment
Plan") on such terms and conditions as shall be set forth in the Prospectus,
which plan may be amended, modified or consolidated from time to time or
terminated by the Manager, provided, however, that such plan shall, at a
minimum, provide that (i) all material information regarding Distributions to
the Shareholder and the effect of reinvesting such Distributions, including the
tax consequences thereof, shall be provided to the Shareholder, and (ii) each
Shareholder participating in the Reinvestment Plan shall have a reasonable
opportunity to withdraw from the Reinvestment Plan at least annually.

25. REDEMPTION PLAN 

   25.1 Right of Redemption. After the Final Closing Date, any Shareholder who
acquired and owns Eligible Shares may present all or a portion of such Shares to
the Trust for redemption, provided, however, that (i) such Shareholder must
always present at least the lesser of all of his Eligible Shares or 125 Eligible
Shares for redemption, and (ii) if such Shareholder would retain any Eligible
Shares were the Shares presented to be redeemed, such Shareholder must retain at
least 125 Eligible Shares. Subject to the conditions described in this
Paragraph, the Trust shall redeem Eligible Shares for cash to the extent it has
sufficient Reinvestment Proceeds. The full amount of Reinvestment Proceeds for
any quarter will be used to redeem Eligible Shares presented for redemption for
such quarter. If the full amount of Reinvestment Proceeds available for
redemption for any given quarter exceeds the amount necessary to make all the
requested redemptions, such excess funds may be held for subsequent redemptions
or may be invested by the Trust in additional investments in First Mortgage
Bonds or Tax-Exempt Securities. If the full amount of Reinvestment Proceeds
available for redemption for any given quarter is insufficient to make all the
requested redemptions, the Trust will redeem Eligible Shares presented for
redemption on a pro rata, whole share basis, without redemption of fractional
Shares.


   25.2 Procedure. A Shareholder who wishes to have his Eligible Shares 
redeemed must mail or deliver a written request, executed by the Shareholder, 
its trustee or authorized agent, to the Trust, at such address as the Manager 
may designate, initially 625 Madison Avenue, New York, New York, 10022, Attn: 
Related AMI Associates, Inc., Redemption Plan. Within 15 days following the 
Trust's receipt of a request, the Trust will forward to such Shareholder the 
documents necessary to effect the redemption, including any signature 
guarantee the Trust may require. The effective date of any redemption will be 
as soon as possible after the close of the calendar quarter in which the 
Trust (a) receives the properly completed redemption documents relating to 
Eligible Shares, (b) has sufficient Reinvestment Proceeds to redeem such 
Shares and (c) mails a redemption check to such Shareholder. The Trust 
expects that the effective date of redemptions will be no later than the day 
prior to the record date for the next succeeding Distribution. 


   25.3 Redemption Price. The redemption price to be paid will equal $19 per 
Eligible Share. The Manager, in its sole discretion, may determine that it is 
appropriate to pay a higher price than described above. The $19 redemption 
price shall be reduced by that portion of the Distributions received which 
represents a principal payment or other return of capital. 

   25.4 Suspension or Termination of Redemption Plan. The Manager may suspend 
or terminate the redemption of Eligible Shares upon notice to, but without 
the consent of, the Shareholders. 

26. MISCELLANEOUS 

   26.1 Counterparts. This Trust Agreement may be executed in several
counterparts and all so executed shall constitute one Trust Agreement, binding
on all of the parties hereto, notwithstanding that all of the parties are not
signatory to the original or the same counterpart.

   26.2 Binding Provisions. The terms and provisions of this Trust Agreement 
shall be binding upon and shall inure to the benefit of the successors and 
assigns of the respective parties. 

                                   A-37


<PAGE>
 
   26.3 Severability. In the event any sentence or paragraph of this Trust
Agreement is declared by a court of competent jurisdiction to be void, such
sentence or paragraph shall be deemed severed from the remainder of the Trust
Agreement and the balance of the Trust Agreement shall remain in effect.

   26.4 Notices. All notices under this Trust Agreement shall be in writing 
and shall be given to the party entitled thereto, by personal service or by 
mail, posted to the address maintained by the Trust for such person or at 
such other address as he may specify in writing. 

   26.5 Headings. Paragraph titles or captions contained in this Trust 
Agreement are inserted only as a matter of convenience and for reference. 
Such titles and captions in no way define, limit, extend or describe the 
scope of this Trust Agreement or the intent of any provision hereof. 

   26.6 Meanings. Whenever required by the context hereof, the singular shall 
include the plural, and vice-versa; the masculine gender shall include the 
feminine and neuter genders, and vice-versa; and the word "person" shall 
include a corporation, partnership, firm or other form of association. 

   26.7 List of Owners. The names, addresses and capital contributions of the 
Owners are set forth on Exhibit I attached hereto, which exhibit shall be 
maintained at the principal place of business of the Trust. 

   26.8 Governing Law. This Agreement shall be governed by and construed and 
enforced in accordance with the laws of the State of Delaware (including the 
Delaware Act) applicable to agreements to be made and performed entirely in 
said State, and the Shares shall be construed in accordance with the laws of 
the State of Delaware, and the obligations, rights and remedies of the 
parties hereunder shall be determined in accordance with such laws; provided, 
however, that nothing herein shall affect the obligations of the Trust to 
comply with federal or state securities laws; and provided further, however, 
that there shall not be applicable to the Trust, the Trustees or this Trust 
Agreement any provisions of the laws (statutory or common) of the State of 
Delaware pertaining to trusts (other than the Delaware Act) that relate to or 
regulate, in a manner inconsistent with the terms hereof (i) the filing with 
any court or governmental body or agency of trustee accounts or schedules of 
trustee fees and charges, (ii) affirmative requirements to post bonds for 
trustees, officers, agents or employees of a trust, (iii) the necessity for 
obtaining court or other governmental approval concerning the acquisition, 
holding or disposition of real or personal property, (iv) fees or other sums 
payable to trustees, officers, agents or employees of a trust, (v) the 
allocation of receipts and expenditures to income or principal, (vi) 
restrictions or limitations on the permissible nature, amount or 
concentration of trust investments or requirements relating to the titling, 
storage or other manner of holding or investing trust assets, or (vii) the 
establishment of fiduciary or other standards or responsibilities or 
limitations on the acts or powers of trustees, which are inconsistent with 
the limitations or liabilities or authorities and powers of trustees as set 
forth or referenced in this Trust Agreement. Section 3540 of Title 12 of the 
Delaware Code shall not apply to the Trust. 

   26.9 Other Jurisdictions. In the event the business of the Trust is 
carried on or conducted in states in addition to the State of Delaware, then 
the Manager and the Shareholders agree that this Trust shall be qualified 
under the laws of each state in which business is actually conducted by the 
Trust, and they severally agree to execute such other and further documents 
as may be required or requested in order that the Manager legally may qualify 
this Trust to do business in such states. The power of attorney granted to 
the Manager by each Shareholder in Paragraph 20 shall constitute the 
authority of the Manager to perform the ministerial duty of qualifying this 
Trust under the laws of any state in which it is necessary to file documents 
or instruments of qualification. A Trust office or principal place of 
business in any state may be designated from time to time by the Manager. 

                                   A-38


<PAGE>
 
   26.10 Power to Reconstitute. In the event that the State of Delaware amends
the Delaware Act in any manner which precludes the Trust, at any time, from
obtaining an opinion of tax counsel to the effect that the Trust will be treated
as a partnership for federal income tax purposes and not as an association
taxable as a corporation, then the Manager may, in its sole discretion,
reconstitute the Trust under the laws of another state.

                                      GRANTOR: 

                                      RELATED AMI ASSOCIATES, INC. 

                                      By: /s/ Stuart J. Boesky 
                                          ----------------------------
                                          Stuart J. Boesky 
                                          Senior Vice President 


                                      MANAGER: 

                                      RELATED AMI ASSOCIATES, INC. 

                                      By: /s/ Stuart J. Boesky 
                                          -----------------------------
                                          Stuart J. Boesky 
                                          Senior Vice President 

                                      TRUSTEE: 

                                      WILMINGTON TRUST COMPANY 

                                      By: /s/ Emmett R. Harmon 
                                          -----------------------------
                                          Emmett R. Harmon 
                                          Vice President 


                                   A-39  

<PAGE>
 
                                   EXHIBIT I

                        AMERICAN TAX-EXEMPT BOND TRUST 

                                   MANAGER 

Name and Address 
- ---------------- 
Related AMI Associates, Inc. 
625 Madison Avenue 
New York, New York 10022 

                                 SHAREHOLDERS 

Name and Address                                        Capital Contribution 
- ----------------                                        -------------------- 


                                   A-40


<PAGE>
 
                                                                      EXHIBIT B
_______________________________________________________________________________
                              REINVESTMENT PLAN 
_______________________________________________________________________________

   American Tax-Exempt Bond Trust (the "Trust"), pursuant to its Business 
Trust Agreement dated as of December 23, 1993, as amended, restated and 
supplemented to date (the "Trust Agreement"), has adopted a Reinvestment 
Plan, the terms and conditions of which follow. Any term used herein which is 
defined in the Trust Agreement shall have the same meaning herein as therein, 
unless otherwise defined or unless the context otherwise indicates. 

   The Trust may retain an agent for the Reinvestment Plan (the "Agent") who 
will act as independent agent for participants (the "Participants") in the 
Reinvestment Plan. In the event the Trust retains an agent for the 
Reinvestment Plan, such agent shall be independent (i.e., not an Affiliate) 
of the Trust. The Agent will be paid competitive fees for its services. 

   1. Participants may invest either the entire amount or a portion of their 
Distributions; provided, Participants reinvest the Distributions from at 
least 125 Shares. Commencing on the effective date of the offering of Shares 
pursuant to the Prospectus (the "Effective Date of the Plan"), the Trust, or 
the Agent, as the case may be, will receive the amount of Distributions 
designated by each Participant and paid after the Effective Date of the Plan 
in respect of Shares of the Trust held by each Participant and in respect of 
Shares acquired under the Plan. If the Trust retains an Agent, the Trust will 
notify Participants of the identity of the Agent as soon as reasonably 
practicable after such retention. The Trust, or the Agent, as the case may 
be, will apply such funds, after deducting applicable service charges 
specified in Paragraph 7 below, as follows. 

   Commencing with the first Distribution after the Effective Date of the 
Plan, and continuing during the offering period, all Distributions designated 
by the Participants will (i) be applied to purchase additional Shares of the 
Trust, or (ii) if the Trust retains an Agent, be paid over to the Agent, 
which will purchase additional Shares of the Trust, in either case for the 
Participants' accounts. Shares will be acquired directly from the Trust at a 
price of $20.00 per Share sold on or before the Final Closing Date. From the 
Final Closing Date until the third anniversary thereof, the sale price shall 
be $19.00 per Share. Thereafter, the sales price per Share shall be the 
greater of the public offering price or 95% of the then fair market value of 
the Share (as determined by the Manager). 

   2. Shareholders may become Participants in the Plan at any time by 
completing, or authorizing their account executive to complete, the 
appropriate authorization form available from the Trust, the Agent (if 
applicable), the Manager and Related Equities Corporation. Participation in 
the Plan will commence with the next Distribution payable after receipt of a 
Participant's authorization of subscription; provided that the election is 
made no later than 10 days before the record date for such Distribution. 

   3. In making purchases for the Participant's accounts, the Trust, or the 
Agent, as the case may be, may commingle the funds of any Participant with 
those of other Participants. The price at which Shares shall be deemed to 
have been acquired for a Participant's account shall be the price at which 
they were acquired from the Trust. Distributions shall be invested by the 
Trust, or the Agent, as the case may be, promptly following the payment date 
with respect thereto, and in no event later than 30 days from such receipt. 
However, under certain circumstances, observance of the rules and regulations 
of the Securities and Exchange Commission may require temporary suspension of 
such purchases or may require that purchases be spread over a period of more 
than 30 days, in which event such purchases will be made or resumed as or 
when permitted by such rules and regulations. The Trust, or the Agent, as the 
case may be, may rely and act upon an opinion of counsel in this respect, and 
in such event will not be accountable for such inability to make all 
purchases prior to the end of such 30-day period. The Trust, or the Agent, as 
the case may be, will hold the Shares of all Participants together in the 
name of its nominee. If a Participant's designated Distribution is not large 
enough to buy a full Share, the Participant will be credited with fractional 
Shares, computed to three decimal places. 

   Neither the Trust nor the Agent shall have any responsibility or liability 
as to the value of the Trust's Shares or any change in value of the Shares 
acquired for the Participant's account. 

                                       B-1

<PAGE>
 
   4. Pending investment, funds shall be held in a non-interest bearing account
maintained by the Trust, or the Agent, as the case may be, in a bank having
capital and surplus of not less than $100,000,000. The bank account shall be
specifically designated as being for the benefit of the Plan and disbursements
shall be permitted from such account only for purchases of Shares.

   5. In the event the Trust has not retained an Agent for the Plan, the 
Trust will distribute to Participants proxy solicitation material 
attributable to Shares held in the Plan. In the event the Trust has retained 
an Agent for the Plan, the Agent will distribute to Participants proxy 
solicitation material received by it from the Trust which is attributable to 
Shares held in the Plan. The Trust, or the Agent, as the case may be, will 
vote any Shares that it holds for the account of a Participant in accordance 
with the Participant's written instructions. If a Participant gives a proxy 
to person(s) representing the Trust covering Shares registered in the 
Participant's name, such proxy will be deemed to be an instruction to the 
Trust, or the Agent, as the case may be, to vote the full Shares in the 
Participant's account in like manner. If a Participant does not direct the 
Trust, or the Agent, as the case may be, as to how the Shares should be voted 
and does not give a proxy to person(s) representing the Trust covering these 
Shares, the Trust, or the Agent, as the case may be, will not vote said 
Shares. 

   6. The Trust, or the Agent, as the case may be, will mail to each 
Participant a statement of account describing the Distributions received, the 
number of Shares purchased, the purchase price per Share, the total Shares 
accumulated under the Plan for such Participant and the service charge as 
soon as practicable after the designated Distributions have been invested 
(and also as soon as practicable after the sale of Shares described in 
Paragraph 10). Tax information for income earned on Shares under the Plan for 
the calendar year will be sent to each Participant by the Trust, or the 
Agent, as the case may be. No certificates representing Shares will be issued 
for Shares credited to an account until the account is terminated unless the 
Participant requests otherwise. Such requests must be made in writing. A 
service charge of $2.50 will be charged by the Trust, or the Agent, as the 
case may be, to the Participant in connection with each such issuance. No 
certificates will be issued for fractional Shares. 

   7. The service charge payable by each Participant, at the time of 
reinvestment, to the Trust, or to the Agent, as the case may be, for the 
administrative services of the Trust, or of the Agent, as the case may be, 
shall be five percent (5%) of the amount invested but not less than $.75 or 
more than $2.50 per investment transaction for each Participant's account. 
The Trust will pay to Related Equities Corporation, the Dealer Manager for 
the public offering of the Trust's Shares, 5% of the Gross Proceeds 
attributable to distributions reinvested pursuant to the Reinvestment Plan 
prior to the termination of the initial public offering. 

   8. No Participant shall have any right to draw checks or drafts against 
his account or to give instructions to the Trust or the Agent, as the case 
may be, except as expressly provided herein. 

   9. It is understood that reinvestment of Distributions does not relieve a 
Participant of any income tax which may be payable on such Distributions. 

   10. A Participant may terminate an account at any time without penalty by 
written notice to the Manager, Related AMI Associates, Inc., at 625 Madison 
Avenue, New York, New York 10022, Attn: Reinvestment Plan/American Tax-Exempt 
Bond Trust or such other address as may be specified in writing. To be 
effective for any Distribution, such notice must be received on or before the 
record date for such payment. A service charge of $2.50 will be charged by 
the Trust, or the Agent, as the case may be, for a termination. The Trust 
reserves the right to amend, modify or consolidate any aspect of the Plan 
effective with respect to any Distribution paid subsequent to the notice, 
provided that the notice is sent to Participants in the Plan at least 10 days 
before the record date for a Distribution, mailed to a Participant, or to all 
Participants, as the case may be, at the address or addresses shown on their 
account or such more recent address as a Participant may furnish to the 
Trust, or to the Agent, as the case may be, in writing. The Trust also 
reserves the right to terminate the Plan or to retain or change any agent as 
Agent for the Plan, for any reason at any time, by sending written notice of 
termination or change to all Participants. Upon termination of the Plan, or 
upon termination of an individual Participant's involvement in the Plan, the 
Trust, or the Agent, as the case may be, may pay, in cash, the value of any 
fractional Shares standing to the credit of a Participant's account based 

                                       B-2

<PAGE>
 
upon the market price of Shares, determined as set forth above and the record 
books of the Trust will be revised to reflect the ownership of record of his 
whole Shares. A Participant who terminates his participation in the Plan may 
request that the Shares be submitted to the Trust for redemption pursuant to 
the Redemption Plan. 

   11. Neither the Trust, nor the Agent, as the case may be, shall be liable 
for any act done in good faith, or for any good faith omission to act, 
including, without limitation, any claims of liability (a) arising out of 
failure to terminate a Participant's account upon such Participant's death 
prior to receipt of notice in writing of such death, and (b) with respect to 
the time and the prices at which Shares are purchased or sold for a 
Participant's account. 

   12. Each Participant agrees to notify the Trust, or the Agent, as the case 
may be, promptly in writing of any change of address. Notices to the 
Participant may be given by letter addressed to the Participant in his last 
address of record with the Trust, or with the Agent, as the case may be. 

   13. These terms may be amended or supplemented by an agreement between the 
Agent and the Trust at any time, including but not limited to an amendment to 
the Plan to add a voluntary cash contribution feature or to substitute a new 
Agent to act as agent for the Participants, by mailing an appropriate notice 
at least 10 days prior to the effective date thereof to each Participant at 
his last address of record. Such amendment or supplement shall be deemed 
conclusively accepted by each Participant except those Participants from whom 
the Trust, or the Agent, as the case may be, receives written notice of 
termination prior to the effective date thereof. 

   14. This Plan and a Participant's election to participate in the Plan 
shall be governed by the laws of the State of New York. 

                                       B-3

<PAGE>

[THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>

[THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>
No dealer, salesman or other person has been authorized to give any 
information or to make any representations other than those contained in this 
Prospectus or in Supplements to this Prospectus, or in literature issued by 
the Trust, the Manager or the Dealer Manager (which shall not be deemed to be 
a part of this Prospectus), in connection with the offer contained herein and 
if given or made such information or representation must not be relied upon. 
The statements in this Prospectus or in any Supplement are made as of the 
date hereof or thereof, unless another time is specified, and neither the 
delivery of this Prospectus or any Supplement nor any sale made hereunder 
shall, under any circum- stances, create an implication that there has been 
no change in the facts set forth herein since the date hereof or thereof. 
However, if any such material adverse changes occur during the period when a 
Prospectus is required to be delivered, this Prospectus or any Supplement 
will be amended or supplemented accordingly. 

                              TABLE OF CONTENTS 

Summary of the Offering ................................................  1 
Risk Factors ...........................................................  5 
Terms of the Offering .................................................. 13 
Estimated Use of Proceeds .............................................. 15 
Management Compensation ................................................ 17 
Conflicts of Interest .................................................. 21 
Fiduciary Responsibility ............................................... 25 
Prior Performance Summary .............................................. 26 
Management ............................................................. 35 
Investment Objectives and Policies ..................................... 37 
Income and Losses and Cash Distributions ............................... 48 
Material Federal Income Tax Consequences ............................... 49 
Reinvestment Plan Summary .............................................. 64 
Redemption of Shares ................................................... 65 
Description of the Shares .............................................. 66 
Summary of Trust Agreement ............................................. 66 
Plan of Distribution ................................................... 70 
Sales Material ......................................................... 72 
Legal Matters .......................................................... 73 
Reports ................................................................ 73 
Experts ................................................................ 73 
Further Information .................................................... 74 
Glossary ............................................................... 74 
Management's Discussion and Analysis of Financial 
 Condition of the Trust ...............................................  78 
Financial Information and Balance Sheets .............................  F-1 
Prior Performance Tables .............................................. I-1 
Trust Agreement.......................................................  A-1 
Reinvestment Plan ..................................................... B-1 

   Until January 30, 1995 (90 days after the date of this Prospectus) all 
dealers effecting transactions in the registered securities, whether or not 
participating in this distribution, may be required to deliver a Prospectus. 
This is in addition to the obligation of dealers to deliver a Prospectus when 
acting as underwriters and with respect to their unsold allotments or 
subscriptions. This Prospectus does not constitute an offer or solicitation 
by anyone in any state or other jurisdiction in which such offer or 
solicitation is not authorized or in which the person making such offer is 
not qualified to do so or to any person to whom it is unlawful to make such 
offer or solicitation. 
______________________________________________________________________________

                             AMERICAN TAX-EXEMPT 
                                  BOND TRUST 

                              $2,500,000 MINIMUM 
                               OFFERING AMOUNT 

                              125,000 SHARES OF 
                             BENEFICIAL INTEREST 
                              (Minimum Offering) 

                                 $200,000,000 
                           MAXIMUM OFFERING AMOUNT 

                              10,000,000 SHARES 
                            OF BENEFICIAL INTEREST 
                              (Maximum Offering) 


                      ______________________________________

                                  PROSPECTUS 
                      _______________________________________

                            Dated November 1, 1994 


_______________________________________________________________________________

<PAGE>

                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
                     --------------------------------------

Item 30  Other Expenses of Issuance and Distribution
- -------  -------------------------------------------

         The estimated expenses in connection with the offering are as follows:

             Securities and Exchange Commission
               Registration Fee .........................   $   86,207
             NASD Filing Fee ............................   $   25,500
            *Accounting Fees and Expenses ...............   $   75,000
             Blue Sky Filing Fees and Expenses ..........   $   71,610
            *Legal Fees and Expenses ....................   $  550,000
            *Investor/Dealer Printed Materials ..........   $  125,000
            *Prospectus Printing ........................   $  275,000
            *Mailgrams, Western Union and Postage .......   $   50,000
            *Miscellaneous ..............................   $  100,000
                                                            ----------
                 *Total .................................   $1,358,317

            *These figures are estimates based on a maximum offering.

         The Manager has agreed to pay all of the above described offering
expenses as well as certain others. The Manager will receive from the Trust 2.5%
of the Gross Proceeds as a non-accountable expense allowance.

Item 31  Sales to Special Parties
- -------  ------------------------

              None

Item 32  Recent Sales of Unregistered Securities
- -------  ---------------------------------------

              None

Item 33  Indemnification of Directors & Officers
- -------  ---------------------------------------

              Indemnification of the Manager and its Affiliates is provided for
in Paragraph 21 of the Trust Agreement (Exhibit 3.2, 4(A) to this Registration
Statement) and indemnification of the Trustee is provided for in Paragraph 22,
subparagraph 3 of the Trust Agreement. See also the discussion under "Fiduciary
Responsibility" in the Prospectus.

Item 34  Treatment of Proceeds from Stock Being Registered
- -------  -------------------------------------------------

              None

                                      II-1
<PAGE>

Item 35  Financial Statements and Exhibits
- -------  ---------------------------------

         (a) Financial  Statements:
             ----------------------

         Included in Prospectus as supplemented:

As to the Registrant
- --------------------

         Balance Sheets as of March 31, 1996 (unaudited) and December 31, 1995.

         Statement of Operations for the quarter ended March 31, 1996
         (unaudited).

         Statement of Changes in Shareholders' Equity for the year ended

         December 31, 1995 and the quarter ended March 31, 1996 (unaudited).

         Statement of Cash Flows for the three months ended March 31, 1996
         (unaudited).

         Notes to Financial Statements for the quarter ended March 31, 1996 and
         for the years ended December 31, 1995 and 1994.

As to the Manager, Related AMI Associates, Inc.
- -----------------------------------------------

         Balance Sheets as of March 31, 1996 (unaudited) and December 31, 1995
         and 1994 and related Notes thereto.

As to Reflections Apartments
- ----------------------------

         Casselberry-Oxford Associates Limited Partnership d/b/a Reflections
         Apartments

         Balance Sheet as of December 31, 1995.

         Statement of Operations for the year ended December 31, 1995.

         Statement of Partners' Deficit for the year ended December 31, 1995.

         Statement of Cash Flows for the year ended December 31, 1995.

         Notes to Financial Statements for the year ended December 31, 1995.

         Balance Sheet as of December 31, 1994 (unaudited).

         Statement of Operations for the year ended December 31, 1994
         (unaudited).

         Statement of Partners' Deficit for the year ended December 31, 1994
         (unaudited).

         Statement of Cash Flows for the year ended December 31, 1994
         (unaudited).

         Notes to Financial Statements for the year ended December 31, 1994
         (unaudited).

         Balance Sheet as of December 31, 1993 (unaudited).

         Statement of Operations for the year ended December 31, 1993
         (unaudited).

         Statement of Partners' Deficit for the year ended December 31, 1993
         (unaudited).

         Statement of Cash Flows for the year ended December 31, 1993
         (unaudited).

         Notes to Financial Statements for the year ended December 31, 1993
         (unaudited).

As to Rolling Ridge
- -------------------

                                      II-2


<PAGE>

         Historical Summary of Gross Income and Direct Operations Expenses.

         Notes to Historical Summary of Gross Income and Direct Operations
         Expenses.

         All other statements and schedules are omitted as inapplicable.

         (b) Exhibits:
             ---------

1.1          Form of Dealer Manager Agreement(1)

1.1(A)       Form of Dealer Manager Agreement(4)

1.1(B)       Dealer Manager Agreement dated as of April 18, 1995(5)

1.2          Form of Soliciting Dealer Agreement(1)

1.2(A)       Form of Soliciting Dealer Agreement(4)

3.1          Certificate of Trust(1)

3.1(A)       Certificate of Amendment of Certificate of Trust(4)

3.1(B)       Certificate of Trust and Certificate of Amendment of Certificate of
             Trust(5)

3.2,4        Form of Amended and Restated Business Trust Agreement (included in
             the Prospectus)

3.2,4(A)     Second Amended and Restated Business Trust Agreement (included in
             the Prospectus and Supplement No. 3 to the Prospectus)

5.1          Opinion of Kaye, Scholer, Fierman, Hays & Handler as to the
             legality of the securities being registered, including consent(2)

5.2          Opinion of Prickett, Jones, Elliott, Kristol & Schnee as to certain
             matters of Delaware law, including consent(2)

8.1          Opinion of Kaye, Scholer, Fierman, Hays & Handler as to tax
             matters, including consent(1)

8.1(A)       Opinion of Kaye, Scholer, Fierman, Hays & Handler as to tax
             matters, including consent(4)

10.1         Escrow Agreement(2)

10.2         Fee Agreement(2)

23.1         Consent of KPMG Peat Marwick LLP(1)

23.1(A)      Consent of KPMG Peat Marwick LLP (2)

                                      II-3

<PAGE>

23.1(B)      Consent of KPMG Peat Marwick LLP(3)

23.1(C)      Consent of KPMG Peat Marwick LLP(4)

23.1(D)      Consent of KPMG Peat Marwick LLP(5)

23.1(E)      Consent of KPMG Peat Marwick LLP(6)
                    (re: Trust financials)

23.1(F)      Consent of KPMG Peat Marwick LLP(6)
                    (re: Manager financials)

23.1(G)      Consent of KPMG Peat Marwick LLP(7)
                    (re: Trust financials)

23.1(H)      Consent of KPMG Peat Marwick LLP(7)
                    (re: Manager financials)

23.1(I)      Consent of KPMG Peat Marwick LLP*
                    (re: Trust financials)

23.1(J)      Cosent of KPMG Peat Marwick LLP*
                    (re: Manager financials)
             
23.2         Consent of Kaye, Scholer, Fierman, Hays & Handler (included in
             Exhibits 5.1 and 8.1) (1,2,4)

23.3         Consent of Prickett, Jones, Elliott, Kristol & Schnee (included in
             Exhibit 5.2)(4)

23.4         Consent of Reznick Fedder & Silverman(6)

23.4(A)      Consent of Reznick Fedder & Silverman(7)

23.4(B)      Consent of Reznick Fedder & Silvermann*

23.5         Consent of Grant Thornton LLP*

24.1         Power of Attorney (included on signature page)(2)

99.1         Table VI (Acquisition of Properties by Program) to Prior
             Performance Tables included as Appendix I to the Prospectus, as
             supplemented(7)

- ----------
1   Previously filed as an Exhibit to Registrant's Registration Statement No.
    33-73688 on Form S-11 as filed on December 30, 1993 (the "Registration
    Statement").

2   Previously filed as an Exhibit to Pre-Effective Amendment No. 1 dated August
    23, 1994 to the Registration Statement.

                                      II-4
<PAGE>

3   Previously filed as an Exhibit to Pre-Effective Amendment No. 2 dated
    September 28, 1994 to the Registration Statement.

4   Previously filed as an Exhibit to Pre-Effective Amendment No. 3 dated
    October 14, 1994 to the Registration Statement.

5   Previously filed as an Exhibit to Post-Effective Amendment No. 1 dated July
    18, 1995 to the Registration Statement.

6   Previously filed as an Exhibit to Post-Effective Amendment No. 2 dated
    October 18, 1995 to the Registration Statement.

7   Previously filed as an Exhibit to Post-Effective Amendment No. 3 dated April
    30, 1996 to the Registration Statement.

*   Filed herewith.


Item 36  Undertakings
- -------  ------------

A.  The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

         (i) To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after the
effective date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the registration statement;

         (iii) To include any material information with respect to the plan of
distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement;

     (2) That for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment 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;

     (3) That all post-effective amendments will comply with the applicable
forms, rules and regulations of the Commission in effect at the time such
post-effective amendments are filed;

     (4) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering;

                                      II-5
<PAGE>

     (5) To send to each Shareholder at least on an annual basis a detailed
statement of any transactions with the Manager or its Affiliates, and of fees,
commissions, compensation and other benefits paid or accrued to the Manager
or its Affiliates for the fiscal year completed, showing the amount paid
or accrued to each recipient and the services performed;

     (6) To provide to the Shareholders the financial statements required by 
Form 10-K for the first full year of operations of the Company;

     (7) To file a sticker supplement pursuant to Rule 424(c) under the 
Securities Act of 1933 during the distribution period describing each First 
Mortgage Bond not identified in the prospectus at such time as there arises a 
reasonable probability that such First Mortgage Bond will be acquired and to 
consolidate all such stickers into a post-effective amendment filed at least
once every three months, with the information contained in such amendment 
provided simultaneously to the existing Shareholders. Each sticker supplement
should disclose all compensation and fees received by the Manager and its 
Affiliates in connection with any such acquisition. The post-effective 
amendment shall include, where appropriate, audited financial statements
meeting the requirements of Rule 3-14 of Regulation S-X only for First Mortgage
Bonds acquired during the distribution period; and

     (8) To file, after the end of the distribution period, a current report on
Form 8-K containing the financial statements and any additional information
required by Rule 3-14 of Regulation S-X, to reflect each commitment (i.e., the
signing of a binding purchase agreement) made after the end of the distribution
period involving the use of 10 percent or more (on a cumulative basis) of the
net proceeds of the offering and to provide the information contained in such 
report to the Shareholders at least once each quarter after the distribution
period of the offering has ended.

     (9) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to the Manager, the Trustee and controlling persons
of the registrant pursuant to the foregoing provisions, or otherwise, the 
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act and is, therefore, unenforceable. In the event that a claim for 
indemnification against such liabilities (other than the payment by the 
registrant of expenses incurred or paid by a trustee, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by the Manager, the Trustee or a controlling person in
connection with the securities being registered, the registrant will, unless in 
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such 
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.



                                      II-6
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all of the 
requirements for filing on Form S-11 and has duly caused this Post-Effective
Amendment No. 4 to the Registration Statement to be signed on its behalf
by the undersigned, thereunto duly authorized, in the city of New York, state
of New York on the __ day of August, 1996.

                                        AMERICAN TAX-EXEMPT BOND TRUST


                                        By: RELATED AMI ASSOCIATES, INC.,
                                            Manager

                                            By: /s/ Stuart J. Boesky
                                                -----------------------------
                                                    Stuart J. Boesky,
                                                    Director and Senior
                                                    Vice President











                                      S-1
<PAGE>
     Pursuant to the requirements of the Securities Act of 1933, this Post-
Effective Amendment No. 4 to the Registration Statement has been signed by the 
following persons in the capacities and on the dates indicated.

Signatures                         Title                              Date
- ----------                         -----                              ----

/s/ J. Michael Fried      Director and President (Principal     August __, 1996
- -----------------------   Executive Officer) of the              
    J. Michael Fried      Manager                 



/s/ Stuart J. Boesky      Director and Senior Vice              August __, 1996
- -----------------------   President of the Manager
    Stuart J. Boesky


/s/ Alan P. Hirmes        Senior Vice President (Principal      August __, 1996
- -----------------------   Financial Officer) of the
    Alan P. Hirmes        Manager

           *              Treasurer (Principal Accounting       August __, 1996
- -----------------------   Officer) of the Manager
    Lawrence J. Lipton


*By: /s/Stuart J. Boesky
    ---------------------------------
   Stuart J. Boesky, Attorney-in-Fact








                                      S-2
<PAGE>
                                 EXHIBIT INDEX

Exhibit No.                  Description                   Sequential Page No.
- -----------                  -----------                   -------------------

23.1(I)             Consent of KPMG Peat Marwick LLP
                    (re: Trust financials)

23.1(J)             Consent of KPMG Peat Marwick LLP
                    (re: Manager financials)

23.4(B)             Consent of Reznick Fedder & Silverman

23.5                Consent of Grant Thornton LLP





                                                            Exhibit 23.1(I)

The Manager of
American Tax-Exempt Bond Trust:

We consent to the use of our report included herein and to the reference to our
firm under the heading "Experts" in the prospectus.

New York, New York
August 8, 1996



                                                            Exhibit 23.1(J)

The Board of Directors
Related AMI Associates, Inc.

We consent to the use of our report included herein and to the reference to our
firm under the heading "Experts" in the prospectus.

New York, New York
August 8, 1996



                                                            Exhibit 23.4(B)

                    [REZNICK FEDDER & SILVERMAN LETTERHEAD]

The Manager
American Tax-Exempt Bond Trust

We consent to the use of our reports dated January 26, 1996 accompanying the 
Financial Statements for the year ended December 31, 1995 of Casselberry-Oxford
Associates Limited Partnership, contained in Supplement No. 5, as part of the 
Post-Effective Amendment No. 4 to the Registration Statement of Form S-11 of
American Tax-Exempt Bond Trust.

                                             /s/ Reznick Fedder & Silverman

Bethesda, Maryland
August 7, 1996



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
               ---------------------------------------------------

We have issued our report dated July 16, 1996, accompanying the historical
summary of gross income and direct operating expenses of Rolling Ridge 
Apartments contained in the prospectus supplement of American Tax Exempt Bond 
Trust. We consent to the use of the aforementioned report in the prospectus
supplement.

GRANT THORNTON LLP

/s/ Grant Thornton LLP

Irvine, California
August 8, 1996



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