SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                                    FORM 10-K/A-1
(Mark One)
    

   X     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
-------  EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1997

                                        OR

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

                         Commission File Number 0-28340

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

         Delaware                                          13-7033312
-------------------------------                         -------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification No.)

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

Registrant's telephone number, including area code (212) 421-5333

Securities registered pursuant to Section 12(b) of the Act:

       None

Securities registered pursuant to Section 12(g) of the Act:

       None

       Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No ___
                                             ---

       Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X]

                       DOCUMENTS INCORPORATED BY REFERENCE

       Registrant's prospectus dated November 1, 1994, as filed with the
Commission pursuant to Rule 424(b) of the Securities Act of 1933, but only to
the extent expressly incorporated by reference in Parts I, II, III and IV.

Index to exhibits may be found on page
Page 1 of


<PAGE>


                                     PART I

Item 1.  Business.

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. The
Manager to the Trust is Related AMI Associates, Inc., a Delaware corporation
("Related AMI" or the "Manager"). The Manager manages the day to day affairs of
the Trust pursuant to the Second Amended and Restated Business Trust Agreement
(the "Trust Agreement"), dated as of September 27, 1994, among Related AMI, as
grantor, Related AMI, as Manager, Wilmington Trust Company, a Delaware banking
corporation, as trustee, and the other persons referred to herein to be holders
of beneficial interests in the Trust. See Item 10, Directors and Executive
Officers of the Registrant, below.

   
On November 1, 1994, the Trust commenced a public offering (the "Offering") of
its shares of beneficial interest, managed by Related Equities Corporation (the
"Dealer Manager"), pursuant to a prospectus dated November 1, 1994. The Offering
terminated as of October 15, 1996. As of December 31, 1997, a total of 1,460,980
shares have been sold through the Offering and 15,242 through the dividend
reinvestment plan (the "Reinvestment Plan"), representing Gross Proceeds (the
"Gross Proceeds") of $29,509,185 (before volume discounts of $4,244). Net
proceeds from sales pursuant to the Reinvestment Plan are required to be used
first to redeem shares under the Trust's redemption plan (the "Redemption Plan")
and any remaining proceeds may be used for additional investments or working
capital reserves.

Pursuant to the Redemption Plan which became effective October 15, 1996, the
Trust is required to redeem eligible shares presented for redemption for cash to
the extent it has sufficient net proceeds from the sale of shares under the
Reinvestment Plan. After October 15, 1996, 15,242 shares were sold through the
Reinvestment Plan, the proceeds of which are restricted for use in connection
with the Redemption Plan and are not included in gross proceeds. Pursuant to the
Redemption Plan, as of December 31, 1997, 8,485 shares were redeemed for an
aggregate price of $161,207.

The Trust's principal investment objectives are to: (i) preserve and protect the
Trust's invested capital; (ii) provide quarterly distributions that are exempt
from Federal income taxation; and (iii) provide additional distributions in
connection with First Mortgage Bond investments from contingent interest
payments exempt from Federal income taxation. There can be no assurance that
such objectives will be achieved.
    

The Trust has invested the Net Proceeds primarily in First Mortgage Bonds issued
by various state or local governments or their agencies or authorities which are
secured by first mortgages and related first mortgage loans financed by such
bonds (collectively, "Mortgage Loans") on multifamily residential apartment
projects owned or to be developed by third-party developers and, to a lesser
extent, by Affiliates of the Manager. The First Mortgage Bonds have maturities
ranging from June 2006 to August 2026, 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 also invests in
Tax-Exempt Securities. As of December 31, 1997, of the total net proceeds
available for investment, 9.33% had been invested in Tax-Exempt Securities and
90.67% had been invested in First Mortgage Bonds.


                                      -2-

<PAGE>


First Mortgage Bonds

As of December 31, 1997, the Trust has made the following investments in First
Mortgage Bonds:

                                           Original Bond
                               Date of     Amount and
                             Investment    Outstanding
                              /Final       Balance at     Occupancy
                   Descrip    Maturity      December       at March
Property            -tion      Date        31, 1997       15, 1998
--------           --------  ---------    ------------    --------

Reflections
Apartments
Casselbury,        336 Apt.  12/95 -
FL (A)             Units     12/25          $10,700,000     96.1%

Rolling Ridge
Apartments
Chino Hills,       110 Apt.  8/96 -
CA (B)             Units     8/26             4,925,000     98.1%

Lexington Trails
Apartments
Houston,           200 Apt.  5/97 -
TX (C)             Units     5/22             4,900,000     96.5%

Highpointe
Apartments
Harrisburg,        240 Apt.  9/97 -
PA (D)             Units     6/06             3,250,000     97.5%
                                            -----------

                                            $23,775,000
                                            ===========

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

(B) The interest rate of the Rolling Ridge is 9.00%. In addition to the interest
rate the Trust will be entitled to 30% of the cash flow, as defined.

(C) The interest rate for the Lexington Trails is 9.00%.

(D) The interest rate for the Highpointe is 9.00%.

Lexington Trails Apartments

On May 7, 1997, the Trust purchased tax-exempt First Mortgage Bonds (as
hereinafter referred to as the "Lexington Trails Bonds") in an aggregate
principal amount of $4,900,000. The Lexington Trail Bonds were issued by The
Harris County Housing Finance Corporation and secured by a first deed of trust
and mortgage loan on Lexington Trails Apartments (the "Project" or "Lexington
Trails"), a development consisting of 200 apartment units in Houston, Texas.
Lexington Trails is owned and operated by Lexington Trails-American Housing
Foundation, Inc.

The Lexington Trails Bonds bear a fixed current rate of 9.0%, payable monthly in
arrears.

The Lexington Trails Bonds have a term of 25 years and are subject to mandatory
redemption, at the Trust's option, after 10 years. The principal of the
Lexington Trails Bonds will be pay-


                                      -3-

<PAGE>


able upon sale or refinancing of the Project. Prepayment, in whole or in part,
will be prohibited during the first five years following the acquisition of the
Lexington Trails 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 4% of the principal amount of the
Lexington Trails 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.

Highpointe Apartments

   
On September 2, 1997, the Trust purchased Redevelopment Authority of the County
of Dauphin, Multifamily Housing Revenue Bonds (Highpointe Club Apartments
Project) Series 1989 (as hereinafter referred to as the "Highpointe Bonds") in
an aggregate principal amount of $3,250,000. The Highpointe Bonds are secured by
a first Mortgage and mortgage loan on Highpointe Apartments (the "Project" or
"Highpointe ") a development consisting of 240 apartment units in Harrisburg,
Pennsylvania, with first claim of cash flow for payment of interest and pari
passu after a $750,000 priority at sale, refinance or maturity with $8,900,000
Redevelopment Authority of the County of Dauphin, Multifamily Housing Revenue
Bonds (Green Hill Project), Series 1986 (the "1986 Bonds"). The 1986 Bonds are
owned by Charter Municipal Mortgage Acceptance Company ("Charter") whose manager
is an affiliate of the Manager. Highpointe is owned and operated by RHA INV.,
Inc. (the "Borrower") an affiliate of the Manager. The borrower (an affiliate of
Related Capital Corporation) is in default under the terms of the $8,900,000
loan agreement due to certain amounts of unpaid base interest as of December 31,
1997. However, Charter indicated it will not exercise its rights to call the
mortgage note as defined under the terms of the agreement.
    

The Highpointe Bonds bear a fixed current interest of 9.0%, payable monthly in
arrears. The Highpointe Bonds enjoy payment priority over the 1986 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 on the Highpointe Bonds.

The Highpointe Bonds mature on June 1, 2006. The principal of the Highpointe
Bonds will be payable upon maturity, sale or refinancing of the Project. The
Highpointe Bonds will receive a $750,000 priority payment of principal prior to
any payment of principal on the 1986 Bonds. Remaining principal on the
Highpointe Bonds and principal and accrued interest on the 1986 Bonds will be
paid pari passu, that is by an equal progression of payments after the payment
of interest, other than interest accrued and unpaid on the 1986 Bonds on June 6,
1989 and the $750,000 priority amount.


                                      -4-

<PAGE>


Tax-Exempt Securities

As of December 31, 1997, the Trust has made the following investments in
Tax-Exempt Securities, all of which have matured:

                     Stated      Final
            Date    Interest   Payment       Purchase Price
Seller   Purchased    Rate        Date       %           Amount
------   ---------  --------   -------    -------      ---------
Smith
Barney      5/3/95   9.25%       8/1/95   101.124%     $ 202,248

Smith
Barney     9/19/95   4.40%     11/15/95   100.123%       200,246

Wheat
First     12/12/95   8.25%      2/15/96   102.796%       205,592

Smith
Barney      1/6/97   4.50%      2/12/97   100.119%       400,476

Goldman
Sachs       5/1/97   3.75%      5/14/97   100.000%     1,500,000
                                                       ---------

                                                      $2,508,562
                                                       =========

Competition

The Trust's business is affected by competition to the extent that 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. The Registrant's
business is also affected by competition to the extent that the underlying
Properties from which it derives interest and ultimately, principal payments,
may be subject to competition relating to rental rates and amenities from
comparable neighboring properties.

Employees

The Trust does not directly employ anyone. All services are performed for the
Trust by the Manager and its Affiliates. The Manager receives compensation in
connection with such activities as set forth in Items 11 and 13. In addition,
the Trust reimburses the Manager and certain of its Affiliates for expenses
incurred in connection with the performance by their employees of services for
the Trust in accordance with the Trust Agreement.

Item 2.  Properties.

The Trust does not own or lease any property.

Item 3.  Legal Proceedings.

None.

Item 4.  Submission of Matters to a Vote of Shareholders.

None.


                                      -5-

<PAGE>


                                      PART II

Item 5.  Market for the Registrant's Common Stock and Related Shareholder 
         Matters.

As of December 31, 1997, a total of 1,467,737 shares have been sold to the
public, either through the Offering or the Trust's dividend reinvestment plan
(the "Reinvestment Plan"), representing Gross Proceeds of $29,219,586 (before
volume discounts of $4,244). Pursuant to the Redemption Plan which became
effective October 15, 1996, the Trust is required to redeem eligible shares
presented for redemption for cash to the extent it has sufficient net proceeds
from the sale of shares under the Reinvestment Plan. As of December 31, 1997,
15,242 shares have been sold through the Reinvestment Plan, the proceeds of
which are restricted for use in connection with the Redemption Plan and are not
included in gross proceeds. As of December 31, 1997, 8,485 shares were redeemed.

The number of shareholders as of March 4, 1998 was 1,185. Although the shares
are freely transferable, shareholders may not be able to liquidate their
investment because 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. Consequently, the purchase of shares should be considered only as a
long-term investment.

Reinvestment Plan

A Reinvestment Plan is available which enables shareholders to have their
distributions from the Trust invested in shares of the Trust, or fractions
thereof. The Reinvestment Plan commenced on November 1, 1994, the date the Trust
commenced the Offering. 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.

During the offering period, the price per share purchased pursuant to the
Reinvestment Plan was $20. From October 15, 1996, (the termination of the
offering period) until October 15, 1999, (the third anniversary of the final
closing date), the price per share purchased pursuant to the Reinvestment Plan
will equal $19. Thereafter, the price per share purchased pursuant to the
Reinvestment Plan will be the greater of $20 (the public offering price) or 95%
of the then fair market value of such share (as determined by the Manager).

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.

Experience under the Reinvestment Plan may indicate that changes are desirable.
The Reinvestment Plan gives the Manager broad powers to modify, consolidate or
cancel the Trust's Reinvestment Plan upon notice, but without consent, of
shareholders.

Redemption Plan

The Trust's Redemption Plan became effective October 15, 1996. Under the
Redemption Plan any shareholder, including the Manager or any of its Affiliates,
who acquired or received shares directly from the Trust or the Reinvestment Plan
(such shares, for so long as owned by the original holder, are called "Eligible
Shares") may present such Eligible Shares to the Trust for redemption (the
"Redemption Plan"). 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 is
insuffi-

                                      -6-

<PAGE>


cient 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.

Upon presentment of Eligible Shares to the Trust for redemption, 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 or her Eligible Shares to the Trust
for redemption, provided, however that (i) he or she must always present at
least the lesser of all of his or her Eligible Shares or 125 Eligible Shares for
redemption, and (ii) if he or she would retain any Eligible Shares were the
Shares presented to be redeemed, he or she 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.

Distribution Information

Cash distributions for the years ended December 31, 1997 and 1996 were as set
forth in the following table:

Cash Distribution                                               Total Amount
for Quarter Ended         Date Paid     Minimum      Maximum     Distributed
-----------------         ---------     -------      -------    -------------

March 31, 1997              5/15/97      $ .4000     $ .4000    $  586,276
June 30, 1997               8/14/97        .4000       .4000       585,867
September 30, 1997         11/14/97        .4000       .4000       586,120
December 31, 1997           2/14/98        .4000       .4000       586,675
                                         -------     -------    ----------

Total for 1997                           $1.6000     $1.6000    $2,344,938
                                         =======     =======    ==========

March 31, 1996              5/15/96      $ .0667     $ .4000    $  410,056
June 30, 1996               8/14/96        .3333       .4000       448,917
September 30, 1996         11/14/96        .0667       .4000       484,715
December 31, 1996           2/14/97        .2533       .4000       585,037
                                         -------     -------    ----------

Total for 1996                           $ .7200     $1.6000    $1,928,725
                                         =======     =======    ==========

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

There are no material legal restrictions on the Trust's present or future
ability to make distributions in accordance with the provisions of the Trust
Agreement.

The Trust has adopted a policy of attempting to maintain stable distributions to
shareholders during the offering and acquisition stages of the Trust. In order
to accomplish this result, it has purchased Tax-Exempt Securities which matured
quarterly during this period. The effect of this policy has been the following:
(a) a portion of the distributions have constituted a return of capital; (b)
earlier investors' returns from an investment in the Trust will be greater than


                                      -7-

<PAGE>


later investors' returns; and (c) there will be a decrease in funds remaining to
be invested in Mortgage Investments.

Of the total distributions of $2,461,909 and $1,753,876 made during the years
ended December 31, 1997 and 1996, $774,728 ($.53 per share or 32%) and $616,427
($.42 per share or 35%) represents a return of capital determined in accordance
with generally accepted accounting principles. As of December 31, 1997, the
aggregate amount of the distributions made since the commencement of the
Offering representing a return of capital, in accordance with generally accepted
accounting principles, totaled $1,509,724. The portion of the distributions
which constitutes a return of capital were significant during the acquisition
stage in order to maintain level distributions to shareholders. Beginning in the
first quarter of 1998 the Trust's distribution policy will call for quarterly
distributions which more closely reflect collections of interest payments.

Item 6.  Selected Financial Data.

The information set forth below presents selected financial data of the Trust.
Additional financial information is set forth in the audited financial
statements and notes thereto contained in Item 8 hereof.

                                      Years ended December 31,
                               -----------------------------------
OPERATIONS*                        1997        1996         1995
                               ----------- -----------  ----------

Interest income:
  First Mortgage Bonds         $1,734,950   $1,127,980   $  226,972
  Tax-Exempt Securities             3,277        2,054        2,160
  Marketable Securities           173,234      262,381      147,647 
                                ---------    ---------    --------- 
                                                            

Total revenues                  1,911,461    1,392,415      376,779

Total expenses                    224,280      254,966      148,893
                                ---------    ---------    ---------

Net income                     $1,687,181   $1,137,449   $  227,886
                                =========    =========    =========
                                                            

Net income per weighted        $     1.07   $     0.89   $     0.56
  average share-Shareholders    =========    =========    =========

Distributions per share**      $     1.60   $ .72-1.60   $ .20-1.13
                                =========    =========    ========= 

                                                December 31,
                               ----------------------------------------------
FINANCIAL POSITION                1997         1996        1995       1994
                               -----------  ----------- -----------  --------

Total Assets                   $26,160,922  $26,681,549  $17,385,740  $771,890
                                ==========   ==========   ==========   =======

Total Liabilities              $   469,347  $   320,858  $   174,470  $770,890
                                ==========   ==========   ==========   =======

Total Shareholders' Equity     $25,691,575  $26,360,691  $17,211,270  $  1,000
                                ==========   ==========   ==========   =======

*The Trust had no operations in 1994 and 1993

**Amounts received by shareholders varied depending on the dates they became
shareholders.


                                      -8-
<PAGE>


Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operations.

Liquidity and Capital Resources

The Trust has invested the Net Proceeds primarily in First Mortgage Bonds issued
by various state or local governments or their agencies or authorities which are
secured by first mortgages and related first mortgage loans financed by such
bonds (collectively, "Mortgage Loans") on multifamily residential apartment
projects owned or to be developed by third-party developers and, to a lesser
extent, by Affiliates of the Manager. The First Mortgage Bonds have maturities
ranging from June 2006 to August 2026, 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 also invests in
Tax-Exempt Securities. As of December 31, 1997, of the total net proceeds
available for investment, 9.33% had been invested in Tax-Exempt Securities and
90.67% had been invested in First Mortgage Bonds.

For a description of each of the Trust's investments in First Mortgage Bonds and
Tax-Exempt Securities see Item 1. Business.

During the twelve months ended December 31, 1997, cash and cash equivalents
increased approximately $245,000 primarily due to the sale of marketable
securities of ($9,000,000), an increase in due to affiliates of approximately
($145,000) and proceeds from the issuance of shares of beneficial interest in
excess of purchase of treasury shares of beneficial interest ($80,000) which
exceeded cash provided by operating activities ($1,866,000), distribution to
shareholders ($2,462,000), the purchase of first mortgage bonds ($8,150,000) and
an increase in deferred cost ($89,000). Included in the adjustments to reconcile
the net income to cash provided by operating activities is amortization in the
amount of approximately $81,000.

Pursuant to the Redemption Plan which became effective October 15, 1996, the
Trust is required to redeem eligible shares presented for redemption for cash to
the extent it has sufficient net proceeds from the sale of shares under the
Reinvestment Plan. After October 15, 1996, 15,242 shares were sold through the
Reinvestment Plan, the proceeds of which are restricted for use in connection
with the Redemption Plan and are not included in gross proceeds. Pursuant to the
Redemption Plan as of December 31, 1997, 8,485 shares have been redeemed for an
aggregate price of $161,207.

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 $292,196 at
December 31, 1997), an amount which is anticipated to be sufficient to satisfy
liquidity requirements, and may add to such Reserves from Cash Flow and Sale or
Repayment Proceeds. As of December 31, 1997, 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 expects that cash generated from its investments will be sufficient to
pay all of the Trust's expenses in the foreseeable future. However, certain
expense reimbursements totaling $296,000 and $214,000 at December 31, 1997 and
1996, respectively, and the payment of a portion of the special distribution
totaling $92,000 and $40,000 at December 31, 1997 and 1996, respectively, to the
Manager have been accrued but are unpaid.

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


                                      -9-

<PAGE>

Results of Operations

1997 vs. 1996

The results of operations for the years ended December 31, 1997 and 1996
consisted primarily of interest income earned on First Mortgage Bonds and
marketable securities, net of general and administrative, general and
administrative-related parties and loan servicing fees.

Interest income from First Mortgage Bonds increased approximately $607,000 for
the year ended December 31, 1997 as compared to 1996 primarily due to the
investment in the Rolling Ridge First Mortgage Bond in August 1996, the
Lexington Trails First Mortgage Bond in May 1997 and the Highpointe First
Mortgage Bond in September 1997.

Interest income from marketable securities decreased approximately $89,000 for
the year ended December 31, 1997 as compared to 1996 primarily due to the sale
of such securities to purchase the Lexington Trails First Mortgage Bond in May
1997 and the Highpointe First Mortgage Bond in September 1997.

General and administrative expenses increased approximately $12,000 for the year
ended December 31, 1997 as compared to 1996 primarily due to an increase in
costs associated with SEC filings.

General and administrative-related parties decreased approximately $54,000 for
the year ended December 31, 1997 as compared to 1996 primarily due to a decrease
in expense reimbursements to affiliates of the Manager in 1997.

Loan servicing fees increased approximately $12,000 for the year ended December
31, 1997 as compared to 1996 primarily due to the investment in the Rolling
Ridge First Mortgage Bond in August 1996, the Lexington Trails First Mortgage
Bond in May 1997 and the Highpointe First Mortgage Bond in September 1997.

1996 vs. 1995

The results of operations for the year ended December 31, 1996 consisted
primarily of interest income earned on the First Mortgage Bonds and marketable
securities, net of general and administrative, general and
administrative-related parties and loan servicing fees. The results of
operations for the year ended December 31, 1995 consisted primarily of interest
income earned on the First Mortgage Bonds and marketable securities, net of
general and administrative expenses, general and administrative-related parties.
Results of operations are not comparable and are not reflective of future
operations of the Trust due to the continued utilization of the net proceeds of
the Offering to invest in First Mortgage Bonds and Tax-Exempt Securities.

Distribution Policy

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 were invested in Tax-Exempt Securities
which matured during this period. A portion of the proceeds from such repayments
were distributed to the shareholders. The effect of this policy has been the
following: (a) a portion of the distributions have constituted a return of
capital; (b) earlier investors' returns from an investment in the Trust will be
greater than later investors' returns; and (c) there was a decrease in funds
available to be invested in Mortgage Investments.

Of the total distributions of $2,461,909 and $1,753,876 made for the year ended
December 31, 1997 and 1996, $774,728 ($.53 per share or 32%) and $616,427 ($.42
per share or 39%) represents a return of capital determined in accordance with
generally accepted accounting principles. As of December 31, 1997, the aggregate
amount of the distributions made since the commencement of the Offering
representing a return of capital, in accordance with generally accepted
accounting principles, totaled $1,509,724. The portion of the distributions
which 


                                      -10-

<PAGE>


constitute a return of capital were significant during the acquisition stage in
order to maintain level distributions to shareholders. Beginning in the first
quarter of 1998 the Trust's distribution policy will call for quarterly
distributions which more closely reflect collections of interest payments.

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.

Recent Accounting Pronouncements

The Financial Accounting Standards Board has recently issued several new
accounting pronouncements. Statement No. 128, "Earnings per Share" establishes
standards for computing and presenting earnings per share. Statement No. 129,
"Disclosure of Information about Capital Structure" establishes standards for
disclosing information about an entity's capital structure. The adoption of
these standards in 1997 has not materially affected the Company's reported
operating results, per share amounts, financial position or cash flows.

In June 1997, SFAS No. 130, Reporting Comprehensive Income, and SFAS No. 131,
Disclosures about Segments of an Enterprise and Related Information, were
issued. SFAS No. 130 establishes standards for reporting and displaying
comprehensive income and its components in a financial statement that is
displayed with the same prominence as other financial statements.
Reclassification of financial statements for earlier periods, provided for
comparative purposes, is required. The statement also requires the accumulated
balance of other comprehensive income to be displayed separately from retained
earnings and additional paid-in capital in the equity section of the statement
of financial position.

SFAS No. 131 establishes standards for reporting information about operating
segments in annual and interim financial statements. Operating segments are
defined as components of an enterprise about which separate financial
information is available that is evaluated regularly by the chief operating
decision maker in deciding how to allocate resources and in assessing
performance. Categories required to be reported as well as reconciled to the
financial statements are segment profit or loss, certain specific revenue and
expense items, and segment assets. SFAS No. 130 and No. 131 are effective for
fiscal years beginning after December 15, 1997.

Both SFAS No. 130 and 131 are disclosure related only and therefore will have no
impact on the Company's financial position or results of operations.

Year 2000 Compliance

As the year 2000 approaches, an issue has emerged regarding how existing
application software programs and operating systems can accommodate this date
value. Failure to adequately address this issue could have potentially serious
repercussions. The Advisor is in the process of working with the Company's
service providers to prepare for the year 2000. Based on information currently
available, the Company does not expect that it will incur significant operating
expenses or be required to incur material costs to be year 2000 compliant.

Item 7A.  Quantitative and Qualitative Disclosure About Market Risk.

Not Applicable


                                      -11-
<PAGE>


Item 8.  Financial Statements and Supplementary Data.
                                                                           Page
(a) 1.   Financial Statements

         Independent Auditors' Report                                        12

         Balance Sheets-December 31, 1997 and 1996                           13

         Statements of Income - Years ended December 31, 1997, 1996
         and 1995                                                            14

         Statements of Changes in Shareholders' Equity - Years ended
         December 31, 1997, 1996 and 1995                                    15

         Statements of Cash Flows - Years ended December 31, 1997,
         1996 and 1995                                                       17

         Notes to Financial Statements                                       18

(a) 2.   Financial Statement Schedules

         All schedules have been omitted because they are not required or
         because the required information is contained in the Financial
         Statements or notes thereto.


                                      -12-
<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, 1997 and 1996, and the related statements of income,
changes in shareholders' equity, and cash flows for each of the years in the
three-year period ended December 31, 1997. 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, 1997 and 1996, and the results of its operations and its cash
flows for each of the years in the three-year period ended December 31, 1997, in
conformity with generally accepted accounting principles.


KPMG Peat Marwick LLP


New York, New York 
January 30, 1998, except as to Note 6, 
which is as of February 14, 1998


                                      -13-
<PAGE>



                          AMERICAN TAX-EXEMPT BOND TRUST
                                  BALANCE SHEETS
                            DECEMBER 31, 1997 AND 1996



<TABLE>
<CAPTION>
                                      ASSETS

                                                            1997           1996
                                                          -----------   -----------
<S>                                                       <C>           <C>
Investment in First Mortgage Bonds-at fair value (Note 3) $24,674,787   $16,180,828
Cash and cash equivalents (Note 2)                          1,081,939       836,779
Marketable securities available for sale                      200,000     9,200,000
Deferred costs                                                      0       300,306
Organization costs (net of accumulated amortization
  of $27,500 and $17,500, respectively)                        22,500        32,500
Accrued interest receivable                                   181,696       131,136
                                                          -----------  ------------

Total assets                                              $26,160,922   $26,681,549
                                                           ==========    ==========




                       LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

  Due to affiliates (Note 5)                              $   436,197   $   291,451
  Accounts payable                                             33,150        29,407
                                                        ------------- -------------

Total liabilities                                             469,347       320,858
                                                         ------------  ------------

Shareholders' equity:

  Beneficial owner's equity-manager                           (14,098)       (6,350)
  Beneficial owners' equity-shareholders
   (10,000,000 shares authorized;
   1,476,222 and 1,463,520 shares issued and
   outstanding in 1997 and 1996, respectively)             25,731,175    26,256,842
  Treasury shares of beneficial interest
   (8,485 and 0 shares, respectively)                        (161,207)            0
  Net unrealized gain on First Mortgage Bonds (Note 3)        135,705       110,199
                                                         ------------  ------------

Total shareholders' equity                                 25,691,575    26,360,691
                                                           ----------    ----------

Total liabilities and shareholders' equity                $26,160,922   $26,681,549
                                                           ==========    ==========
</TABLE>


See accompanying notes to financial statements.


                                      -14-
<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                               STATEMENTS OF INCOME
               FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>
<CAPTION>
                                                1997          1996         1995
                                             ----------    ----------   -----------
<S>                                          <C>           <C>          <C>
Revenues:

  Interest income:

   First Mortgage Bonds (Note 3)             $1,734,950    $1,127,980   $   226,972
   Tax-Exempt Securities (Note 4)                 3,277         2,054         2,160
   Marketable Securities                        173,234       262,381       147,647
                                             ----------    ----------    ----------

   Total revenues                             1,911,461     1,392,415       376,779
                                              ---------     ---------    ----------

Expenses:

  General and administrative                     79,932        68,013        66,535
  General and administrative-
   related parties (Note 5)                      84,593       139,007        74,858
  Loan serving fees                              49,755        37,946             0
  Amortization of organization costs             10,000        10,000         7,500
                                            -----------   -----------    ----------

   Total expenses                               224,280       254,966       148,893
                                             ----------    ----------    ----------

   Net income                                $1,687,181    $1,137,449   $   227,886
                                              =========     =========    ==========

  Allocation of Net Income:

   Shareholders                              $1,576,321    $1,067,015   $   224,865
   Manager                                       15,922        10,778         2,271
   Special distributions to Manager (Note 5)     94,938        59,656           750
                                             ----------    ----------  ------------

   Net income                                $1,687,181    $1,137,449   $   227,886
                                              =========     =========    ==========

   Basic net income per weighted
     average share - shareholders            $     1.07    $     0.95   $      0.57
                                              =========     =========    ==========
</TABLE>


See accompanying notes to financial statements.

                                      -15-
<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                   STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995


<TABLE>
<CAPTION>
                                                                              Net Un-
                                                                              realized
                                         Beneficial    Beneficial  Treasury    Gain on
                                         Owner's -     Owner's     Shares of     First
                                           Equity-     Equity-     Beneficial  Mortgage
                              Total      Shareholders  Manager     Interest      Bonds
                          -----------    -----------   ----------  ---------- ---------
<S>                       <C>            <C>            <C>        <C>         <C>
Balance at
  January 1, 1995         $     1,000    $         0    $ 1,000    $  0        $     0 
                                                                                       
Issuance of shares of                                                                  
  beneficial ownership                                                                 
  interest                 18,777,052     18,777,052          0       0              0 
                                                                                       
Offering costs             (1,448,213)    (1,448,213)         0       0              0 
                                                                                       
Net income                    227,886        224,865      3,021       0              0 
                                                                                       
Distributions                (346,455)      (342,248)    (4,207)      0              0 
                           ----------     ----------     ------     ----           --- 
                                                                                       
Balance at                                                                             
  December 31, 1995        17,211,270     17,211,456       (186)      0              0 
                                                                                       
Issuance of shares                                                                     
  of beneficial                                                                        
  ownership interest       10,486,576     10,486,576          0       0              0 
                                                                                       
Offering costs               (830,927)      (830,927)         0       0              0 
                                                                                       
Net income                  1,137,449      1,067,015     70,434       0              0 
                                                                                       
Distributions              (1,753,876)    (1,677,278)   (76,598)      0              0 
                                                                                       
Net unrealized                                                                         
  gain on First                                                                        
  Mortgage Bonds              110,199              0          0       0        110,199 
                           ----------     ----------     ------     ----       ------- 
                                                                                       
Balance at                                                                             
  December 31, 1996        26,360,691     26,256,842     (6,350)      0        110,199 
</TABLE>                                                                       


See accompanying notes to financial statements.

                                      -16-
<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                   STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995


<TABLE>
<CAPTION>
                                                                              Net Un-
                                                                              realized
                                         Beneficial    Beneficial  Treasury    Gain on
                                         Owner's -     Owner's     Shares of     First
                                           Equity-     Equity-     Beneficial  Mortgage
                              Total      Shareholders  Manager     Interest      Bonds
                          -----------    -----------   ----------  ---------- ---------
<S>                       <C>            <C>            <C>        <C>          <C>

Balance at
  December 31, 1996        26,360,691     26,256,842      (6,350)          0     110,199

Issuance of shares of
  beneficial ownership
  interest                    241,313        241,313           0           0           0

Net income                  1,687,181      1,576,321     110,860           0           0

Distributions              (2,461,909)    (2,343,301)   (118,608)          0           0

Net unrealized gain on
  First Mortgage Bonds         25,506              0           0           0      25,506

Purchase of Treasury
  shares of beneficial
  interest                   (161,207)             0           0    (161,207)          0
                           ----------     ----------     -------    --------     -------

Balance at
  December 31, 1997       $25,691,575    $25,731,175    $(14,098)  $(161,207)   $135,705
                           ==========     ==========     =======    ========     =======
</TABLE>


See accompanying notes to financial statements.

                                      -17-
<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                             STATEMENTS OF CASH FLOWS
               FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>
<CAPTION>
                                                        1997          1996          1995
                                                     ----------    ----------   -----------
<S>                                                  <C>           <C>          <C>
Cash flows from operating activities:
  Net income                                         $1,687,181    $1,137,449   $   227,886
                                                      ---------     ---------    ----------
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Amortization expense-organization costs               10,000        10,000         7,500
   Amortization expense- loan origination costs          70,688        36,059             0
   Amortization of REMIC premium                            476         3,958         4,128
  Changes in operating assets and liabilities:
   Decrease (increase) in other assets                        0        72,220       (72,220)
   Increase in accrued interest receivable              (50,560)      (95,876)      (35,260)
   Increase in due to affiliates                        144,746       211,729        86,140
   Increase in accounts payable                           3,743             0             0
                                                      ---------     ---------    ----------

   Total adjustments                                    179,093       238,090        (9,712)
                                                     ----------    ----------   -----------

  Net cash provided by operating activities           1,866,274     1,375,539       218,174
                                                      ---------     ---------    ----------

Cash flows from investing activities:
  Purchase of First Mortgage Bonds                   (8,150,000)   (4,925,000)  (10,700,000)
  Sale (purchase) of Marketable Securities            9,000,000    (6,650,000)   (2,550,000)
  Maturity of Tax-Exempt Securities                   1,900,000       200,000       400,000
  Purchase of Tax-Exempt Securities                  (1,900,476)            0      (608,086)
  Increase in deferred costs                            (88,835)     (314,756)     (455,735)
                                                    -----------   -----------   -----------

  Net cash provided by (used in) investing
   activities                                           760,689   (11,689,756)  (13,913,821)
                                                     ----------   -----------   -----------

Cash flows from financing activities:
  Decrease in accounts payable                                0       (13,146)     (370,678)
  Decrease in due to affiliates                               0       (52,195)     (311,882)
  Proceeds from issuance of shares of beneficial
   interest                                             241,313    10,486,576    18,777,052
  Purchase of treasury shares of beneficial interest   (161,207)            0             0
  Distribution to shareholders                       (2,461,909)   (1,753,876)     (346,455)
  Increase in offering costs                                  0      (830,927)     (738,826)
                                                     ----------     ---------    ----------
  Net cash (used in) provided by financing
   activities                                        (2,381,803)    7,836,432    17,009,211
                                                     ----------     ---------    ----------

Net increase (decrease) in cash and cash equivalents    245,160    (2,477,785)    3,313,564
Cash and cash equivalents at beginning of year          836,779     3,314,564         1,000
                                                     ----------     ---------    ----------
Cash and cash equivalents at end of year             $1,081,939   $   836,779   $ 3,314,564
                                                     ==========     =========    ==========
Supplemental schedule of non cash financial
  activities:
  Increase in offering costs                         $        0   $         0   $  (709,387)
  Decrease in deferred costs                            389,141       238,506       952,569
  Increase in investment in First Mortgage Bonds       (389,141)     (238,506)     (243,182)
</TABLE>


See accompanying notes to financial statements.

                                      -18-
<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                           NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 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 (the "Offering")
through Related Equities Corporation, (the "Dealer Manager") 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. The Offering terminated as of October 15, 1996. As of
December 31, 1997 and 1996, a total of 1,476,222 and 1,463,520 shares have been
sold to the public through the Offering and the Trust's dividend reinvestment
plan (the "Reinvestment Plan") representing Gross Proceeds (the"Gross Proceeds")
of $29,509,185 and $29,219,586 (before volume discounts of $4,244). Pursuant to
the Redemption Plan which became effective October 15, 1996, the Trust is
required to redeem eligible shares presented for redemption for cash to the
extent it has sufficient net proceeds from the sale of shares under the
Reinvestment Plan. After November 14, 1997, 15,242 shares were sold through the
Reinvestment Plan, the proceeds of which are restricted for use in connection
with the Redemption Plan and are not included in gross proceeds. Pursuant to the
Redemption Plan as of December 31, 1997, 8,485 shares were redeemed for an
aggregate price of $161,207.
    

The Trust has invested the Net Proceeds primarily in First Mortgage Bonds issued
by various state or local governments or their agencies or authorities which are
secured by first mortgages and related first mortgage loans financed by such
bonds (collectively, "Mortgage Loans") on multifamily residential apartment
projects owned or to be developed by third-party developers and, to a lesser
extent, by Affiliates of the Manager. The First Mortgage Bonds have maturities
of approximately 10 to 30 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 also invests in Tax-Exempt
Securities. As of December 31, 1997, of the total net proceeds available for
investment, 9.33% had been invested in Tax-Exempt Securities and 90.67% had been
invested in First Mortgage Bonds.

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

Included in cash and cash equivalents at December 31, 1997 is restricted cash of
$292,196 for working capital reserves and approximately $80,000 received from
the Reinvestment Plan, not yet used to redeem shares. 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.


                                      -19-

<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                           NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 1995


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

In February 1997, the Financial Accounting Standards Board (the 'FASB") issued
SFAS No. 128, "Earnings per Share" which is effective for periods ending after
December 15, 1997. This statement requires that the current calculations of
earnings per share be replaced by basic and diluted earnings per share
calculations. The Company has determined that the application of SFAS No. 128
would have no effect on its calculation of earnings per share.

Net income per weighted average share is computed based on 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, 1997, 1996 and 1995 were 1,466,554, 1,193,488 and 399,265 shares.

h)  Investments in Marketable, Equity and Other Securities

The Trust follows 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, 1997 and
1996, 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) and investment
in First Mortgage Bonds. 


                                      -20-

<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                           NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 1995


Unrealized gains and losses reported in Shareholders' Equity relate to First
Mortgage Bonds. The other investments 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, interest receivable
and all of its liabilities.

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

k) Recent Accounting Pronouncements

The Financial Accounting Standards Board has recently issued several new
accounting pronouncements. Statement No. 128, "Earnings per Share" establishes
standards for computing and presenting earnings per share. Statement No. 129,
"Disclosure of Information about Capital Structure" establishes standards for
disclosing information about an entity's capital structure. The adoption of
these standards in 1997 has not materially affected the Company's reported
operating results, per share amounts, financial position or cash flows.

In June 1997, SFAS No. 130, Reporting Comprehensive Income, and SFAS No. 131,
Disclosures about Segments of an Enterprise and Related Information, were
issued. SFAS No. 130 establishes standards for reporting and displaying
comprehensive income and its components in a financial statement that is
displayed with the same prominence as other financial statements.
Reclassification of financial statements for earlier periods, provided for
comparative purposes, is required. The statement also requires the accumulated
balance of other comprehensive income to be displayed separately from retained
earnings and additional paid-in capital in the equity section of the statement
of financial position.

SFAS No. 131 establishes standards for reporting information about operating
segments in annual and interim financial statements. Operating segments are
defined as components of an enterprise about which separate financial
information is available that is evaluated regularly by the chief operating
decision maker in deciding how to allocate resources and in assessing
performance. Categories required to be reported as well as reconciled to the
financial statements are segment profit or loss, certain specific revenue and
expense items, and segment assets. SFAS No. 130 and No. 131 are effective for
fiscal years beginning after December 15, 1997.

Both SFAS No. 130 and 131 are disclosure related only and therefore will have no
impact on the Company's financial position or results of operations.


                                      -21-

<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                           NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 1995


NOTE 3 - Investment in First Mortgage Bonds

Information relating to investments in First Mortgage Bonds for the years ended
December 31, 1997, 1996, and 1995 are as follows:

<TABLE>
<CAPTION>
                                                         1997          1996          1995
                                                     -----------    ----------    -----------
<S>                                                  <C>            <C>           <C>
Investment in First Mortgage Bonds
   - at fair value - January 1                       $16,180,828    $10,943,182   $         0
  Additions:
   Reflections Bonds                                           0              0    10,700,000
   Reflections Bonds - loan origination costs             19,826         30,906       243,182
   Rolling Ridge Bonds                                         0      4,925,000             0
   Rolling Ridge - loan origination costs                  9,125        207,600             0
   Lexington Trails Bonds                              4,900,000              0             0
   Lexington Trails Bonds - loan origination costs       123,886              0             0
   Highpointe Bonds                                    3,250,000              0             0
   Highpointe Bonds - loan origination costs             236,304              0             0

  Deductions:
   Amortization of loan origination costs                (70,688)       (36,059)            0
                                                      ----------     ----------    ----------

Amortized cost at December 31,                        24,649,281     16,070,629    10,943,182
  Net unrealized gain on First Mortgage Bonds             25,506        110,199             0
                                                      ----------     ----------    ----------

Investment in First Mortgage Bonds
   - at fair value - December 31                     $24,674,787     16,180,828    10,943,182
                                                      ==========     ==========    ==========
</TABLE>

Lexington Trails Apartments

On May 7, 1997, the Trust purchased tax-exempt First Mortgage Bonds (as
hereinafter referred to as the "Lexington Trails Bonds") in an aggregate
principal amount of $4,900,000. The Lexington Trail Bonds were issued by The
Harris County Housing Finance Corporation and secured by a first deed of trust
and mortgage loan on Lexington Trails Apartments (the "Project" or "Lexington
Trails"), a development consisting of 200 apartment units in Houston, Texas.
Lexington Trails is owned and operated by Lexington Trails-American Housing
Foundation, Inc.

The Lexington Trails Bonds bear a fixed current rate of 9.0%, payable monthly in
arrears.

The Lexington Trails Bonds have a term of 25 years and are subject to mandatory
redemption, at the Trust's option, after 10 years. The principal of the
Lexington Trails Bonds will be payable upon sale or refinancing of the Project.
Prepayment, in whole or in part, will be prohibited during the first five years
following the acquisition of the Lexington Trails 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
4% of the principal amount of the Lexington Trails 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.

Highpointe Apartments

On September 2, 1997, the Trust purchased Redevelopment Authority of the County
of Dauphin, Multifamily Housing Revenue Bonds (Highpointe Club Apartments
Project) Series 1989 


                                      -22-

<PAGE>


                          AMERICAN TAX-EXEMPT BOND TRUST
                           NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 1995


   
(as hereinafter referred to as the "Highpointe Bonds") in an aggregate principal
amount of $3,250,000. The Highpointe Bonds are secured by a first Mortgage and
mortgage loan on Highpointe Apartments (the "Project" or "Highpointe ") a
development consisting of 240 apartment units in Harrisburg, Pennsylvania, with
first claim of cash flow for payment of interest and pari passu after a $750,000
priority at sale, refinance or maturity with $8,900,000 Redevelopment Authority
of the County of Dauphin, Multifamily Housing Revenue Bonds (Green Hill
Project), Series 1986 (the "1986 Bonds"). The 1986 Bonds are owned by Charter
Municipal Mortgage Acceptance Company ("Charter") whose manager is an affiliate
of the Manager. Highpointe is owned and operated by RHA INV., Inc. (the
"Borrower") an affiliate of the Manager. The borrower (an affiliate of Related
Capital Corporation) is in default under the terms of the $8,900,000 loan
agreement due to certain amounts of unpaid base interest as of December 31,
1997. However, Charter indicated it will not exercise its rights to call the
mortgage note as defined under the terms of the agreement.
    

The Highpointe Bonds bear a fixed current interest of 9.0%, payable monthly in
arrears. The Highpointe Bonds enjoy payment priority over the 1986 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 on the Highpointe Bonds.

The Highpointe Bonds mature on June 1, 2006. The principal of the Highpointe
Bonds will be payable upon maturity, sale or refinancing of the Project. The
Highpointe Bonds will receive a $750,000 priority payment of principal prior to
any payment of principal on the 1986 Bonds. Remaining principal on the
Highpointe Bonds and principal and accrued interest on the 1986 Bonds will be
paid pari passu, that is by an equal progression of payments after the payment
of interest, other than interest accrued and unpaid on the 1986 Bonds on June 6,
1989 and the $750,000 priority amount.

The cost basis of the First Mortgage Bonds was $24,539,082 and $16,070,629 at
December 31, 1997 and 1996. The net unrealized gain of $135,704 on First
Mortgage Bonds consists of gross unrealized gains and losses of $478,634 and
$342,929, respectively, at December 31, 1997 and 265,849 and 159,650,
respectively, as of December 31, 1996.


                                      -23-
<PAGE>




                         AMERICAN TAX-EXEMPT BOND TRUST
                          NOTES TO FINANCIAL STATEMENTS

NOTE 3 - Investment in First Mortgage Bonds (continued)

Information relating to investments in First Mortgage Bonds as of December 31,
1997 and 1996 are as follows:

<TABLE>
<CAPTION>

                     Date of                        Accumu
                     Invest- Outstand-              -lated    Unrea-
                     ment/    ing Loan     Loan     Amorti-  lized Gain                            Interest     Less       Net
                     Final   Balance at   Origina- zation at  (Loss) at   Balance at Balance at    Earned by    1997     Interest
             Descrip Maturity December      tion    Dec. 31,   Dec. 31,    December    December     the Trust  Amorti-    Earned
Property     -tion    Date    31, 1997     Costs      1997       1997      31, 1997    31, 1996     for 1997   zation    for 1997
--------    -------  ------- ----------   -------- --------- ----------   ---------  ----------    ---------  --------   --------
<S>          <C>    <C>     <C>          <C>       <C>        <C>        <C>          <C>           <C>       <C>        <C>
Reflections
Apartments   336                                                                                                                
Casselbury,  Apt.   12/95 -                                                                                                     
FL (A)       Units  12/25   $10,700,000  $293,914  $(58,783)  $ 465,529  $11,400,660  $11,216,528   $979,050  $(31,374)  $ 947,676
Rolling                                                                                                                         
Ridge                                                                                                                           
Apartments   110                                                                                                                
Chino Hills, Apt.   8/96 -                                                                                                      
CA (B)       Units  8/26      4,925,000   216,725   (30,703)     13,105    5,124,127    4,964,300    443,250   (22,053)    421,197 
Lexington                                                                                                                       
Trails                                                                                                                          
Apartments   200                                                                                                                
Houston,     Apt.   5/97 -                                                                                                      
TX (C)       Units  5/22      4,900,000   123,886    (8,260)   (115,626)   4,900,000            0    286,650    (8,260)    278,390 
Highpointe                                                                                                                      
Apartments   240                                                                                                                
Harrisburg,  Apt.   9/97 -                                                                                                      
PA (D)       Units  6/06      3,250,000   236,304    (9,001)   (227,303)   3,250,000            0     96,688    (9,001)     87,687 
                             ----------   -------    ------    --------   ----------   ----------    -------    ------     ------- 

                            $23,775,000  $870,829 $(106,747)   $135,705  $24,674,787  $16,180,828 $1,805,638  $(70,688) $1,734,950
                             ==========   =======  ========     =======   ==========   ==========  =========   =======   =========
</TABLE>

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

    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.

    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.

(B) The interest rate of the Rolling Ridge is 9.00%. In addition to the interest
    rate the Trust will be entitled to 30% of the cash flow, as defined.

    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 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.

(C) The interest rate for the Lexington Trails is 9.00%. 

    The Lexington Trails Bonds have a term of 25 years and are subject to
    mandatory redemption, at the Trust's option, after 10 years. The principal
    of the Lexington Trails Bonds will be payable upon sale or refinancing of
    the Project. Prepayment, in whole or in part, will be prohibited during the
    first five years following the acquisition of the Lexington Trails 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 4% of the principal amount of the Lexington
    Trails 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.

(D) The interest rate for the Highpointe is 9.00%.
    



<PAGE>


                         AMERICAN TAX-EXEMPT BOND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997 AND 1996


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 and matured on February
15, 1996.

On January 6, 1997, the Trust used a portion of the net proceeds of its offering
to purchase a New York NY Tax Antic NTS-SER Tax-Exempt Bond from Smith Barney.
The bond, which has a principal face value of $400,000 and interest rate of
4.5%, was purchased as a permanent investment at the premium price of 100.119%
or $400,476 and matured on February 12, 1997.

On May 1, 1997, the Trust used a portion of the net proceeds of its offering to
purchase Harris County Texas General Obligation Tax-Exempt Commercial Paper from
Goldman Sachs. The commercial paper, which has a principal face value of
$1,500,000 and interest rate of 3.75%, was purchased as a permanent investment
and matured on May 14, 1997.

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 received or 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
$94,938, $59,656 and $750 for the years ended December 1997, 1996 and 1995; the
total amount accrued and unpaid as of December 31, 1997, 1996 and 1995 amounted
to $91,906, $39,594 and $750, respectively; (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 $84,593, $139,007 and $74,858 for
the years ended December 31, 1997, 1996 and 1995; the total amount accrued and
unpaid as of December 31, 1997, 1996 and 1995, amounted to $295,733, $211,141
and $74,858, respectively; (v) bond selection fees calculated on a percentage of
the Gross Proceeds applicable to the First Mortgage Bonds; as of both December
31, 1997 and 1996, were $584,392 and $584,392 of which $584,392 and $355,114
have been capitalized and are included in Investment in First Mortgage Bonds;
and (vi) certain other fees.


                                      -25-

<PAGE>

                         AMERICAN TAX-EXEMPT BOND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997 AND 1996

The Trust paid 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, was 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. During 1995
and 1996, offering costs totaled $680,489 along with selling commissions (see
below) and were charged directly to Beneficial Owners' Equity- Shareholders.

The Trust paid 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.
During 1995 and 1996, the Trust paid a total of $1,598,651 of commissions and
due diligence expenses to unaffiliated broker-dealers.

NOTE 6 - Subsequent Events

On February 14, 1998, a distribution of $580,749 and $5,926 was paid to the
shareholders and the Manager, respectively, representing the 1997 fourth quarter
distribution. The distribution has been funded from cash collections of debt
service payments and interest income through approximately the distribution
date.


                                      -26-
<PAGE>




Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.

None
                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

The Manager of the Trust is Related AMI Associates, Inc., a Delaware
corporation. The Trustee of the Trust 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
Manger are owned 67.2% by Stephen M. Ross and 32.8% by three officers of the
Manager. 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.

The Registrant, the Registrant's Manager and their directors and executive
officers, and any persons holding more than ten percent of the Registrant's
shares are required to report their initial ownership of such shares and any
subsequent changes in that ownership to the Securities and Exchange Commission
on Forms 3, 4 and 5. Such executive officers, directors are required by
Securities and Exchange Commission regulators to furnish the Trust with copies
of all Forms 3, 4 or 5 they file. All of these filing requirements were
satisfied on a timely basis for the current year. In making these disclosures,
the Registrant has relied solely on written representations of the Manager's
directors and executive officers and persons who own greater than ten percent of
the Registrant's shares of copies of the reports they have filed with the
Securities and Exchange Commission during and with respect to its most recent
fiscal year.

These officers of the Manager may also provide services to the Trust on behalf
of the Manager. The executive officers and directors of the Manager and their
positions with the Manager are set forth below.

<TABLE>
<CAPTION>

                                                                     Year First Became
                                                                      Officer/Director
    Name                 Age     Positions Held                          or Manager
------------------       ---   ----------------------------------    -----------------
<S>                      <C>   <C>                                      <C> 
J. Michael Fried         53    Director and President                   1991

Stuart J. Boesky         41    Director and Senior Vice President       1991

Alan P. Hirmes           43    Senior Vice President                    1991

Richard A. Palermo       37    Treasurer                                1996

Lynn A. McMahon          42    Secretary                                1991
</TABLE>

J. MICHAEL FRIED, age 53, is Director and President of the Manager and 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 


                                      -27-

<PAGE>


with a Master of Science degree in Psychology; and from Michigan State
University with a Bachelor of Arts degree in History.

STUART J. BOESKY, age 41, is Director and Senior Vice President of the Manager.
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 (which subsequently merged with Strook & Strook &
Lavan) 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 Doctor degree. He then received a Master of Laws degree in Taxation
from Boston University School of Law.

ALAN P. HIRMES, age 43, is Senior Vice President of the Manager. 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 Weiner & Co., certified
public accountants. Mr. Hirmes graduated from Hofstra University with a Bachelor
of Arts degree.

RICHARD A. PALERMO, age 37, is Treasurer of the Manager. Mr. Palermo has been a
Certified Public Accountant in New York since 1985. Prior to joining Related in
September 1993, Mr. Palermo was employed by Sterling Grace Capital Management
from October 1990 to September 1993, Integrated Resources, Inc. from October
1988 to October 1990 and E.F. Hutton & Company, Inc. from June 1986 to October
1988. From October 1982 to June 1986, Mr. Palermo was employed by Marks Shron &
Company and Mann Judd Landau, certified public accountants. Mr. Palermo
graduated from Adelphi University with a Bachelor of Business Administration
degree.

LYNN A. McMAHON, age 42, is Secretary of the Manager. She 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.

Item 11.  Executive Compensation.

The Trust does not pay or accrue any fees, salaries or other forms of
compensation to directors and officers of the Manager for their services. The
Manager and its Affiliates 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. Certain directors and officers
of the Manager and certain officers of the Trust receive compensation from the
Manager and its Affiliates (and not from the Trust) for services performed for
various affiliated entities which may include services performed for the Trust.
Such compensation may be based in part on the performance of the Trust; however,
the Manager believes that any compensation attributable to services performed
for the Trust is immaterial. See also Note 5 to the Financial Statements in Item
8 above, which is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

As of March 9, 1998, no person was known by the Trust to be the beneficial owner
of more than five percent of the outstanding shares of the Trust. As of March 9,
1998, no directors and officers of the Manager own any shares of the Trust.


                                      -28-

<PAGE>


Item 13.  Certain Relationships and Related Transactions.

The Trust has and will continue to have certain relationships with the Manager
and its affiliates, as discussed in Item 11 and Item 8, Note 5. However, there
have been no direct financial transactions between the Trust and the directors
and officers of the Manager.


                                      -29-
<PAGE>


                                     PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

                                                                     Sequential
                                                                        Page
                                                                     ----------
(a) 1.   Financial Statements

         Independent Auditors' Report                                     12

         Balance Sheets at December 31, 1997 and 1996                     13

         Statements of Income - years ended December 31, 
         1997, 1996 and 1995                                              14

         Statements of Changes in Shareholders' Equity - years ended
         December 31, 1997, 1996 and 1995                                 15

         Statements of Cash Flows - years ended December 31, 1997, 
         1996 and 1995                                                    17

         Notes to Financial Statements                                    18

(a) 2.   Financial Statement Schedules

         All schedules have been omitted because they are not required or
         because the required information is contained in the Financial
         Statements or notes thereto.

(a) 3.   Exhibits

3(a)     Certificate of Trust and Certificate of Amendment from Certificate of
         Trust (incorporated by reference to Exhibit 3(a) to the Registration
         Statement on Form S-11, File No. 33-73688).

3(b),4   Second Amended and Restated Business Trust Agreement (incorporated by
         reference from Exhibit 3(b), 4 to the Registration Statement on Form
         S-11, File No. 33-73688).

10(a)    Escrow Agreement (incorporated by reference from Exhibit 10(a) to the
         Registration Statement on Form S-11, File No. 33-73688).

10(b)    Fee Agreement (incorporated by reference from Exhibit 10 (b) to the
         Registration Statement on Form S-11, File No. 33-73688).

10(c)    Orange County Housing Finance Authority Multifamily Revenue Refunding
         Bonds 1995 Series (Casselberry-Oxford Associates Project) in the
         principal amount of $10,700,000 dated December 1, 1995 (incorporated by
         reference to Current Report on Form 8-K, as previously filed on
         December 21, 1995)

   
10(d)    Purchase of tax-exempt First Mortgage Bonds in an aggregate amount of
         $4,900,000 to fund the purchase of Lexington Trails Apartments
         (incorporated by reference to current report on Form 8-K/A, as
         previously filed on May 21, 1997)

10(e)    Purchase of tax-exempt First Mortgage Bonds (Lexington Trails Bond) in
         an aggregate principal amount of $4,900,000 to fund the purchase of
         Lexington Trails Apartments (incorporated by reference to current 
         report on Form 8-K/A, as previously filed on May 21,1997)
    


                                      -30-

<PAGE>


Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K 
         (continued)

   
10(f)    Purchase tax-exempt First Mortgage Bonds in an aggregate principal
         amount of $4,900,000 to fund the purchase of Lexington Trails
         Apartments (incorporated by reference to current report on Form 8-K/A,
         as previosly filed on September 10, 1997)

10(g)    Purchase Redevelopment Authority of the County of Dauphin, Multifamily
         Housing Revenue Bonds (High Pointe Club Apartments Project) Series 1989
         in an aggregate principal amount of $3,250,000 (incorporated by
         reference to current report on Form 8-K/A, as previously filed on
         November 30, 1997)
    

27       Financial Data Schedule (filed herewith)

99.      Additional Exhibits

         99(a)  The financial statements of Casselberry-Oxford Associates
                Limited Partnership which owns and operates a 336 unit rental
                housing community known as Reflections Apartments located in
                Casselberry, Florida, as required by Staff Accounting Bulletin
                No. 71.

         99(b)  The financial statements of Rolling Ridge L.L.C. which owns and
                operates a 110 unit rental housing community known as Rolling
                Ridge Apartments located in Chino Hills, California, as required
                by Staff Accounting Bulletin No. 71.

(b)      Current report on Form 8-K/A dated September 2, 1997 was filed on
         November 10, 1997 relating to the purchase of the Highpointe Bonds.


                                      -31-
<PAGE>






                                   SIGNATURES
                                   ----------


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                         AMERICAN TAX-EXEMPT BOND TRUST
                                  (Registrant)



                          By: RELATED AMI ASSOCIATES, INC., as Manager



Date:                          By: ______________________________
                                   J. Michael Fried
                                   Director and President
                                   (Principal Executive Officer)



Date:                          By: ______________________________
                                   Stuart J. Boesky
                                   Director and Senior Vice President



<PAGE>


Pursuant to the requirements of the Securities Act of 1934, this report has been
signed below by the following persons on behalf of the Registrant and in the
capacities and on the dates indicated:



   Signature                         Title                           Date
--------------------         ----------------------------------   -----------


____________________         Director and President (Principal
J. Michael Fried             Executive  Officer) of the Manager


____________________         Director and Senior Vice President
Stuart J. Boesky             of the Manager


____________________         Senior Vice President (Principal
Alan P. Hirmes               Financial  Officer) of the Manager


____________________         Treasurer (Principal Accounting
Richard A. Palermo           Officer) of the Manager



<PAGE>


                                   SIGNATURES
                                   ----------


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                         AMERICAN TAX-EXEMPT BOND TRUST
                                  (Registrant)



                                    By: RELATED AMI ASSOCIATES, INC., as Manager



Date:                                   By: /s/ J. Michael Fried
                                            ----------------------------------
                                            J. Michael Fried
                                            Director and President
                                            (Principal Executive Officer)



Date:                                   By: /s/ Stuart J. Boesky
                                            ----------------------------------
                                            Stuart J. Boesky
                                            Director and Senior Vice President



<PAGE>


Pursuant to the requirements of the Securities Act of 1934, this report has been
signed below by the following persons on behalf of the Registrant and in the
capacities and on the dates indicated:



Signature                              Title                            Date
--------------------         -----------------------------------     ----------

/s/ J. Michael Fried         Director and President (Principal
----------------------       Executive  Officer) of the Manager  
J. Michael Fried             


/s/ Stuart J. Boesky         Director and Senior Vice President
----------------------       of the Manager
Stuart J. Boesky


/s/ Alan P. Hirmes           Senior Vice President (Principal
----------------------       Financial Officer) of the Manager
Alan P. Hirmes


/s/ Richard A. Palermo       Treasurer (Principal Accounting
----------------------       Officer) of the Manager
Richard A. Palermo