ATLANTIC GULF COMMUNITIES CORP
10-Q, 1997-05-15
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: PRECISION STANDARD INC, 10-Q, 1997-05-15
Next: FIRST CAPITAL INCOME PROPERTIES LTD SERIES XI, 10-Q, 1997-05-15




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------

                                    FORM 10-Q

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

For the quarterly period ended March 31, 1997

Commission File Number:  1-8967

                      ATLANTIC GULF COMMUNITIES CORPORATION
             (Exact name of Registrant as specified in its charter)

DELAWARE                                  59-0720444
- --------                                  ----------
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
incorporation or organization)


2601 South Bayshore Drive
MIAMI, FLORIDA                            33133-5461
- --------------                            ----------
(Address of principal executive offices)  (Zip Code)

         Registrant's telephone number:  (305) 859-4000
                                         --------------

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.

                                               [X]   Yes   [ ]   No


                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  Registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

                                               [X]   Yes   [ ]   No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

There are 9,721,720  shares of the Registrant's  Common Stock  outstanding as of
May 12, 1997.


<PAGE>


                                TABLE OF CONTENTS
                                -----------------


<TABLE>
<CAPTION>
                                                                                     Page
                                                                                      No.
                                                                                     ----
PART I.  -  FINANCIAL INFORMATION
<S> <C>       <C>                                                                     <C>
    Item 1.    Financial Statements

               Consolidated Balance Sheets as of March 31, 1997 and December 31,
               1996                                                                     1

               Consolidated  Statements of Operations for the Three Months Ended
               March 31, 1997 and 1996                                                  2

               Consolidated  Statements of Cash Flows for the Three Months Ended
               March 31, 1997 and 1996                                                  3

               Notes to Consolidated Financial Statements                               4


    Item 2.

               Management's  Discussion and Analysis of Financial  Condition and
               Results of Operations                                                    6

PART II. -  OTHER INFORMATION

    Item 1.    Legal Proceedings                                                       19

    Item 6.    Exhibits and Reports on Form 8-K                                        20


SIGNATURES                                                                             21
</TABLE>

<PAGE>


PART I. -   FINANCIAL INFORMATION
ITEM 1.     FINANCIAL STATEMENTS
            --------------------


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
                      March 31, 1997 and December 31, 1996
                            (in thousands of dollars)
<TABLE>
<CAPTION>
                                                        MARCH 31,     DECEMBER 31,
                                                          1997           1996
                                                      -----------     ------------
         ASSETS                                       (UNAUDITED)
         ------
<S>                                                    <C>            <C>      
Cash and cash equivalents                              $   2,458      $   7,050
Restricted cash and cash equivalents                       6,004          6,034
Contracts receivable, net                                  8,773          9,649
Mortgages, notes and other receivables, net               48,209         63,800
Land and residential inventory                           146,485        153,417
Property, plant and equipment, net                         2,802          2,911
Other assets, net                                         25,153         20,532
                                                       ---------      ---------

Total assets                                           $ 239,884      $ 263,393
                                                       =========      =========

         LIABILITIES AND STOCKHOLDERS' EQUITY
         ------------------------------------


Accounts payable and accrued liabilities               $   9,322      $  16,914
Customers' and other deposits                              5,945          5,483
Other liabilities                                         13,267         15,393
Notes, mortgages and capital leases                      162,184        169,215
                                                       ---------      ---------
                                                         190,718        207,005
                                                       ---------      ---------
Stockholders' equity
         Common stock, $.10 par value; 15,665,000
               shares authorized; 9,807,997 and
               9,795,642 shares issued                       981            980
         Contributed capital                             122,176        122,123
         Accumulated deficit                             (67,982)       (60,706)
         Minimum pension liability adjustment             (6,000)        (6,000)
         Treasury stock, 86,277 shares, at cost               (9)            (9)
                                                       ---------      ---------
Total stockholders' equity                                49,166         56,388
                                                       ---------      ---------
Total liabilities and stockholders' equity             $ 239,884      $ 263,393
                                                       =========      =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       1

<PAGE>
             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                   Three Months Ended March 31, 1997 and 1996
                      (in thousands, except per share data)
                                   (unaudited)
<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED
                                                                 MARCH 31,
                                                            ------------------
<S>                                                        <C>         <C>
  Revenues:                                                   1997        1996
                                                           --------    --------
    Real estate sales:
      Homesite                                             $  2,550    $ 14,598
      Tract                                                   6,664       5,745
      Residential                                             7,070       2,870
                                                           --------    --------
         Total real estate sales                             16,284      23,213
    Other operating revenue                                     593       1,133
    Interest income                                           1,372       1,341
    Other income:
      Reorganization reserves                                   429       1,267
      Other income                                               --       4,820
                                                           --------    --------
         Total revenues                                      18,678      31,774
                                                           --------    --------
Costs and expenses:
    Cost of real estate sales:
      Homesite                                                1,988      10,919
      Tract                                                   6,155       4,703
      Residential                                             5,316       2,175
                                                           --------    --------
         Total cost of real estate sales                     13,459      17,797
    Selling expense                                           2,129       2,552
    Other operating expense                                     330         699
    Other real estate costs                                   2,906       4,257
    General and administrative expense                        2,200       3,130
    Depreciation                                                184         249
    Cost of borrowing, net of amounts capitalized             4,035       3,288
    Other expense                                               711         207
                                                           --------    --------
         Total costs and expenses                            25,954      32,179
                                                           --------    --------
Loss before extraordinary item                               (7,276)       (405)
Extraordinary gain on extinguishment of debt                     --       3,770
                                                           --------    --------

Net income (loss)                                          $ (7,276)   $  3,365
                                                           ========    ========
Loss before extraordinary item per common share            $   (.75)   $   (.04)
                                                           ========    ========
Net income (loss) per common share                         $   (.75)   $    .35
                                                           ========    ========
Weighted average common shares outstanding                    9,722       9,733
                                                           ========    ========
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       2

<PAGE>
             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                   Three Months Ended March 31, 1997 and 1996
                            (in thousands of dollars)
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED
                                                                             MARCH 31,
                                                                       --------------------
                                                                          1997         1996
                                                                       --------    --------
<S>                                                                    <C>         <C>     
Cash flows from operating activities:
  Net income (loss)                                                    $ (7,276)   $  3,365
  Adjustments to reconcile net income (loss) to net cash provided by
    (used in) operating activities:
      Depreciation and amortization                                       1,072       1,212
      Gain from utility condemnations or sales                               --      (4,846)
      Extraordinary gain from extinguishment of debt                         --      (3,770)
      Other (income) expense                                                 81        (231)
      Reorganization items                                                 (175)       (597)
      Other net changes in assets and liabilities:
        Restricted cash                                                      30       1,787
        Receivables                                                       4,010      13,483
        Land and residential inventory                                    6,956       8,029
        Other assets                                                     (4,999)     (4,242)
        Accounts payable and accrued liabilities                         (7,404)     (4,571)
        Customer deposits                                                   462      (1,320)
        Other liabilities                                                  (215)       (526)
        Other, net                                                           --         (11)
                                                                       --------    --------
          Net cash provided by (used in) operating activities            (7,458)      7,762
                                                                       --------    --------
Cash flows from investing activities:
    Additions to property, plant and equipment, net                         (75)        (48)
    Proceeds from utility system sale                                        --       1,244
    Funds withdrawn from utility trust accounts                          12,109          --
                                                                       --------    --------
          Net cash provided by investing activities                      12,034       1,196
                                                                       --------    --------
Cash flows from financing activities:
    Borrowings under credit agreements                                   45,896      15,935
    Repayments under credit agreements                                  (53,461)    (23,935)
    Principal payments on other liabilities                              (1,603)     (2,232)
                                                                       --------    --------
          Net cash used in financing activities                          (9,168)    (10,232)
                                                                       --------    --------

Decrease in cash and cash equivalents                                    (4,592)     (1,274)
Cash and cash equivalents at beginning of period                          7,050       3,560
                                                                       --------    --------
Cash and cash equivalents at end of period                             $  2,458    $  2,286
                                                                       ========    ========
                                                                                           
Supplemental cash flow information:                                                        
                                                                                           
Interest payments, net of amounts capitalized                          $  2,483    $  4,625
                                                                       ========    ========
                                                                                           
Reorganization item payments                                           $  1,644    $  2,428
                                                                       ========    ========
                                                       
</TABLE>

See accompanying notes to consolidated financial statements.

                                       3

<PAGE>
             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                 March 31, 1997
                                   (unaudited)



(1)      The March 31, 1997  financial  statements  are unaudited and subject to
         year-end  adjustments.  In management's  opinion, the interim financial
         statements  reflect all adjustments,  principally  consisting of normal
         recurring accruals,  necessary for a fair presentation of the financial
         position and results of operations. Results for interim periods are not
         necessarily  indicative  of results  for the full year.  For a complete
         description  of  the  Company's  accounting  policies,  see  "Notes  to
         Consolidated  Financial  Statements"  included in the Company's  Annual
         Report on Form 10-K for the year ended December 31, 1996. Certain prior
         year  amounts  have  been   reclassified   to  conform  with  the  1997
         presentation.

(2)      The net income (loss) per common share is based on the weighted average
         number of shares of common stock  outstanding  during the periods.  The
         effect of any outstanding warrants and options to purchase common stock
         on the per share  computation was  anti-dilutive or not material during
         the periods.

(3)      The Company  capitalizes  interest  primarily on land  inventory  being
         developed  for sale which is  subsequently  charged to income  when the
         related  asset  is  sold.   Capitalized  interest  was  $1,275,000  and
         $1,892,000,  for the  three  months  ended  March  31,  1997 and  1996,
         respectively.

(4)      Revenue from the sale of  residential  units other than Regency  Island
         Dunes  ("Regency")  condominium  units is recognized  when the earnings
         process is complete. Revenue from the sale of Regency condominium units
         is recognized using the percentage-of-completion method. Earned revenue
         is based on the percentage of costs incurred to date to total estimated
         costs to be incurred.  This  percentage is then applied to the expected
         revenue associated with units that have been sold to date. Revenue from
         the sale of land is recognized when the cash received,  as a percentage
         of the sales  price,  is at least 20% for land sales  other than retail
         land sales and 10% for  retail  land  sales,  the  earnings  process is
         complete and the  collection of any remaining  receivable is reasonably
         assured.

(5)      The Company has made an estimate of Available  Cash,  as defined in the
         Company's loan agreements, at June 30, 1997, and has determined,  based
         on this  estimate,  that the Company will not have any  Available  Cash
         requiring it to make any portion of the  interest  payments on the Cash
         Flow  Notes for the  six-month  period  commencing  January 1, 1997 and
         ending  June  30,  1997.  In  addition,  the  Company  did not have any
         Available  Cash  requiring  it to make any  interest  payments  for the
         twelve month period ended December 31, 1996.  Interest on the Cash Flow
         Notes  is  noncumulative.  Therefore,  the  Company  has  not  recorded
         interest  expense  associated with the Cash Flow Notes during the three
         months ended March 31, 1997 and 1996. See "Management's  Discussion and
         Analysis of Financial Condition and Results of Operations Liquidity and
         Capital Resources."

                                       4
<PAGE>
             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                 March 31, 1997
                                   (unaudited)

(6)      In January 1997, pursuant to the Company's 1996 Non-Employee Directors'
         Stock Plan, the Company issued 12,355 shares of Atlantic  Gulf's common
         stock to the Non-Employee Directors at a price of $4.3125 per share for
         the first quarter of 1997.

(7)      The Company  and AP-AGC,  LLC  ("Apollo")  entered  into an Amended and
         Restated Investment  Agreement dated as of February 7, 1997, amended as
         of March 20, 1997,  and amended and  restated as of May 12,  1997.  The
         Company, certain of its subsidiaries, and Apollo entered into a Secured
         Note  Agreement  dated as of February 7, 1997, and amended and restated
         as of May 12, 1997. Apollo, a Delaware limited liability company, is an
         affiliate of Apollo Real Estate  Investment Fund II, L.P. ("Apollo Fund
         II"), a private real estate  investment  fund,  the general  partner of
         which is  Apollo  Real  Estate  Advisors  II,  L.P.,  a New  York-based
         investment fund.

                                       5

<PAGE>

PART I. - FINANCIAL INFORMATION
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS
          ---------------------


CURRENT BUSINESS
- ----------------

         Atlantic Gulf  Communities  Corporation is a Florida-based  real estate
development  and  asset  management  company.  The  Company's  primary  lines of
business are acquisition,  development and sale of new subdivision and scattered
developed homesites, sale of land tracts and residential construction and sales.
Additional  lines  of  business  which  contribute  to  the  Company's   overall
operations  include portfolio  management of mortgages and contracts  receivable
and environmental services.

         The Company acquires and develops real estate to: (i) enhance the value
of certain properties, (ii) maintain a continuing inventory of marketable tracts
and (iii) supply  finished  homesites to builders in Florida's  fastest  growing
markets. The Company's  acquisition and development  activities are comprised of
four primary functions:  business development,  planning,  community development
and residential construction.  See Item 1. BUSINESS in the Company's 1996 Annual
Report on Form 10-K for a more detailed  description  of the  Company's  current
business.


BUSINESS PLAN
- -------------

         The Company's goal is to produce  superior  returns for stockholders by
liquidating   predecessor   assets,   paying  off  debt,  matching  overhead  to
development and  construction  activities,  and becoming the leading supplier of
finished  homesites to independent  homebuilders  in Florida's  fastest  growing
markets and in  selected  primary  markets in the  southeastern  United  States,
without  the  exposure  entailed in carrying a  substantial  inventory  of land.
Predecessor  assets are those real estate  assets  inherited by the Company from
its predecessor company and consist of tracts and scattered homesites located in
secondary markets throughout Florida and in one community in Tennessee.

         The Company's business plan is centered on its three principal lines of
business:  (i) sales of finished  homesites to  independent  homebuilders,  (ii)
sales of tract land to end users as well as to investors  and (iii)  residential
construction  and sales.  The intent of the plan is to  monetize  the  Company's
predecessor  assets as rapidly as market  conditions  permit while entering into
new markets with a higher risk-adjusted return potential. The business plan also
contemplates  modifying  the  Company's  capital  structure  by  reducing  debt,
improving  financial  flexibility,  and  reducing  overhead  by  focusing on the
Company's core assets and businesses.

         The Company is also  actively  marketing  predecessor  assets on a bulk
sale basis as well as on an  individual  tract/lot  basis  through the Company's
Atlantic  Gulf Land  Company.  The Company  currently  has  approximately  $26.4
million in pending contracts and letters of intent on predecessor assets.  There
are no assurances that the above-mentioned  negotiations,  pending contracts and
letters of intent will result in material  sales or in material  sales at prices
which, in the aggregate,  equal the Company's book value in the properties sold.
See Item 1.  BUSINESS  in the  Company's  1996  Annual  Report  on Form 10-K for
additional information on the Company's business plan.

                                       6
<PAGE>

         This Quarterly Report includes  "forward  looking"  statements that are
subject to risks and uncertainties.  Such forward-looking statements include (a)
expectations  and estimates as to the Company's  future  financial  performance,
including growth and opportunities  for growth in revenues,  net income and cash
flow; (b) estimated and targeted  annual unit sales,  sales prices,  and margins
and (c) those other  statements  preceded  by,  followed by or that  include the
words "believes,"  "expects,"  "intends,"  "anticipate,"  "potential" or similar
expressions. For these statements, the Company claims the protection of the safe
harbor  for  forward-looking  statements  contained  in the  Private  Securities
Litigation Reform Act of 1995. The following  important factors,  in addition to
those discussed  elsewhere in this Quarterly Report,  could affect the Company's
future  results and could cause those  results to differ  materially  from those
expressed  in the  forward-looking  statements:  (a) the  inability  to generate
growth in revenues and net income; (b) the inability to generate sufficient cash
flows  from  operations  to fund  capital  expenditures  and debt  service;  (c)
unanticipated capital expenditures,  including costs associated with real estate
development  projects;  (d)  unanticipated  costs,  difficulties  or  delays  in
completing  or realizing  the intended  benefits of  development  projects;  (e)
adverse changes in current  financial  markets and general economic  conditions,
including  interest rate  increases;  (f) adverse changes in current real estate
markets and the real estate industry; and (g) actions by competitors.

                                       7

<PAGE>



                              RESULTS OF OPERATIONS
                              ---------------------

          COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996
          ------------------------------------------------------------

         The Company's  results of  operations  for the three months ended March
31, 1997 and 1996 are summarized by line of business, as follows:

               COMBINING RESULTS OF OPERATIONS BY LINE OF BUSINESS
               ---------------------------------------------------

                        Three Months Ended March 31, 1997
                            (in thousands of dollars)
                                   (unaudited)
<TABLE>
<CAPTION>
                                   HOMESITE    TRACT   RESIDENTIAL    OTHER      BUSINESS    ADMINISTRATIVE
                                     SALES     SALES      SALES    OPERATIONS   DEVELOPMENT      & OTHER         TOTAL
                                     -----     -----      -----    ----------   -----------  --------------      -----
<S>                                   <C>        <C>         <C>       <C>       <C>               <C>         <C>  
Revenues:
  Real estate sales                $2,550     $6,664     $7,070     $          $                $               $16,284
  Other operating revenues             10                              583                                          593
  Interest income                                                    1,118                          254           1,372
  Other income:
   Reorganization reserves                                             267                          162             429
   Other income                                                                                                       -
- ------------------------------------------------------------------------------------------------------------------------
Total revenues                      2,560      6,664      7,070      1,968                          416          18,678
- ------------------------------------------------------------------------------------------------------------------------

Costs and expenses:
  Cost of real estate sales         1,988      6,155      5,316                                                  13,459
  Selling expense                     911        803        407                     8                             2,129
  Other operating expense                                              330                                          330
  Other real estate costs:
    Property tax, net                                                                               911             911
    Other real estate overhead        363        344         23        188        657               420           1,995
  General and administrative expense                                                              2,200           2,200
  Depreciation                          4         15          2         29                          134             184
  Cost of borrowing, net                                                                          4,035           4,035
  Other expense                                                         96        175               440             711
- ------------------------------------------------------------------------------------------------------------------------
Total costs and expenses            3,266      7,317      5,748        643        840             8,140          25,954
- ------------------------------------------------------------------------------------------------------------------------
Net income (loss)                  $ (706)    $ (653)    $1,322     $1,325     $ (840)          $(7,724)        $(7,276)
========================================================================================================================
</TABLE>

                                       8

<PAGE>
               COMBINING RESULTS OF OPERATIONS BY LINE OF BUSINESS
               ---------------------------------------------------

                        Three Months Ended March 31, 1996
                            (in thousands of dollars)
                                   (unaudited)

<TABLE>
<CAPTION>
                                     HOMESITE      TRACT       RESIDENTIAL     OTHER       BUSINESS    ADMINISTRATIVE
                                      SALES        SALES          SALES      OPERATIONS  DEVELOPMENT      & OTHER       TOTAL
                                      -----        -----          -----      ----------  -----------   --------------   -----
<S>                                    <C>          <C>            <C>         <C>            <C>          <C>          <C>   
 Revenues:
   Real estate sales                  $14,598      $5,745         $2,870     $          $                $             $23,213
   Other operating revenue                                                     1,133                                     1,133
   Interest income                                                               814                         527         1,341
   Other income:
    Reorganization reserves                                                                                1,267         1,267
    Other income                                                               4,820                                     4,820
- ------------------------------------------------------------------------------------------------------------------------------
 Total revenues                        14,598       5,745          2,870       6,767                       1,794        31,774
- ------------------------------------------------------------------------------------------------------------------------------

 Costs and expenses:
   Cost of real estate sales           10,919       4,703          2,175                                                17,797
   Selling expense                      1,385         643            524                                                 2,552
   Other operating expense                                                       699                                       699
   Other real estate costs:
     Property tax, net                                                            10                       1,429         1,439
     Other real estate overhead           550         495            422         251          584            516         2,818
   General and administrative                                                                              3,130         3,130
   Depreciation                             9          18             12         107                         103           249
   Cost of borrowing, net                                                                                  3,288         3,288
   Other expense                           12                                                 195                          207
- ------------------------------------------------------------------------------------------------------------------------------
 Total costs and expenses              12,875       5,859          3,133       1,067          779          8,466        32,179
- ------------------------------------------------------------------------------------------------------------------------------
 Income (loss) before
   extraordinary item                   1,723        (114)          (263)      5,700         (779)        (6,672)         (405)

 Extraordinary gain on
  extinguishment of debt                                                                                   3,770         3,770
- ------------------------------------------------------------------------------------------------------------------------------
 Net income (loss)                   $  1,723      $ (114)        $ (263)     $5,700    $    (779)       $(2,902)      $ 3,365
==============================================================================================================================
</TABLE>

         During the first  quarter of 1997,  the Company  incurred a net loss of
$7.3 million  compared to net income of $3.4 million during the first quarter of
1996 primarily due to a $5.7 million decrease in other income and a $3.8 million
extraordinary  gain in the first quarter of 1996 resulting from the cancellation
of debt. The decrease in other income was principally  attributable to a gain of
approximately  $4.1 million in the first quarter of 1996 from an $18.75  million
settlement of the Port St. Lucie condemnation litigation.

                                       9
<PAGE>

         HOMESITE SALES
         --------------

         The net operating  results from homesite  sales  decreased $2.4 million
during the first quarter of 1997 compared to the first quarter of 1996 primarily
due to a decrease in the number of homesites sold.

         Revenues  from  homesite  sales  decreased  $12.0  million in the first
quarter of 1997 from the first quarter of 1996. The decrease resulted from a 64%
decrease in the number of homesites sold and a 52% decrease in the average sales
price per homesite. The decrease in the average sales price was primarily due to
a change in the sales mix. The following table summarizes  homesite activity for
the three months ended March 31 (in thousands of dollars):

<TABLE>
<CAPTION>
                                                1997                                         1996
                               ----------------------------------------       ------------------------------------
                                NUMBER OF                     AVERAGE         NUMBER OF                  AVERAGE
                                  LOTS          REVENUE     SALES PRICE          LOTS      REVENUE     SALES PRICE
                               ----------       -------     -----------       ---------    -------     -----------
<S>                                 <C>         <C>             <C>              <C>       <C>            <C>  

Subdivision homesite sales          67          $1,469          $21.9            384       $12,082        $31.5
Scattered homesite sales           177           1,081            6.1            285         2,516          8.8
                                   ---          ------          -----            ---       -------        -----
                                   244          $2,550          $10.5            669       $14,598        $21.8
                                   ===          ======          =====            ===       =======        =====
</TABLE>

         The decrease in  subdivision  homesite  sales is  primarily  due to two
sales in the first quarter of 1996  consisting of 193 homesites for $8.1 million
in Windsor Palms, a project located in southwest Broward County,  Florida. There
were no sales in  Windsor  Palms in the  first  quarter  of 1997,  however,  the
Company  anticipates  it will sell the  remaining  102 lots in this  project for
approximately $5.0 million during the remainder of 1997. In addition, there were
approximately  $2.0  million of sales in the first  quarter of 1996 in Julington
Creek  Plantation,  a project in  Jacksonville,  Florida,  which was sold in its
entirety in June 1996.  The decrease in the average  sales price of  subdivision
homesite  sales is primarily  due to the homesite  sales in the first quarter of
1996 in Windsor Palms and Julington Creek Plantation which yielded average sales
prices of approximately $42,000 and $39,000, respectively.

         Scattered  homesite  sales  decreased  in the  first  quarter  of  1997
compared to the first quarter of 1996 due to decreases in volume and the average
sales price per homesite.  These decreases are principally due to a $1.2 million
decrease in sales and a 30% decrease in the average sales price in the Company's
Cumberland Cove community in Tennessee. The decrease in sales in Cumberland Cove
is primarily due to timing as sales in this project are  anticipated to increase
during the  remainder  of 1997.  The  decrease  in the  average  sales  price in
Cumberland  Cove  is  primarily  due to the  mix of  homesites  sold.  Scattered
homesite  sales  includes  bulk homesite  sales in secondary  markets in Florida
which increased slightly in the first quarter of 1997 compared to the same prior
year period.  The Company  anticipates it will continue to supplement  scattered
homesite  sales volume in secondary  markets  through  bulk  homesite  sales and
through the  marketing  activities  of the Atlantic Gulf Land Company as part of
its plan to  accelerate  the  disposition  of assets in  secondary  real  estate
markets in Florida.

         As of March 31, 1997, the Company had approximately 569 total homesites
for  approximately  $12.6 million under  contract and which are  anticipated  to
close in 1997. Of the 569 homesites under contract, 450 homesites totaling $12.2
million are in the Company's  subdivision homesite projects of Lakeside Estates,
West Meadows and  Sanctuary.  Substantially,  all of the  Company's  subdivision

                                       10
<PAGE>

homesites currently under development are under "contract" for sale. As of March
31, 1996, the Company had  approximately  1,827 total  homesites  under contract
totaling approximately $29.2 million.

         The homesite sales gross margin percentages were 22.0% in 1997 compared
to 25.2% in 1996,  which generally  reflect targeted gross margins of 20% to 30%
for this line of business.  Gross margin  represents the difference  between the
Company's real estate revenue and related cost of sales.

         Homesite  selling  expense  decreased  primarily  due to a decrease  in
revenues.  Homesite  selling expense as a percentage of revenues  increased from
9.5% in 1996 to 35.7% in 1997,  primarily  due to the  decreased  revenues  over
which to spread fixed selling costs.

         Homesite  sales  other  real  estate  overhead  decreased  in the first
quarter of 1997  compared to the first  quarter of 1996  primarily  due to lower
overhead  costs  associated  with  managing the Company's  subdivision  homesite
projects in Florida's primary real estate markets.

         TRACT SALES
         -----------

         The net  operating  results  from tract  sales  decreased  in the first
quarter of 1997  compared  to the first  quarter of 1996  despite an increase in
revenues, primarily due to lower tract sales gross margins in 1997.

         Revenues  from tract sales of $6.7 million in the first quarter of 1997
represented  an increase of  $919,000  or 16%  compared to the first  quarter of
1996.  Tract sales acreages often vary  significantly  in size and revenues from
such sales vary from  quarter  to  quarter  depending  on the timing and size of
individual   sales.  Due  to  the  Company's  plan  to  monetize  the  Company's
predecessor  assets  located in secondary  markets,  tract sales are expected to
continue to be a  significant  source of revenue for the Company in 1997.  As of
March 31, 1997, there were pending tract sales contracts totaling  approximately
$18.0 million which, subject to certain contingencies,  are anticipated to close
in 1997. As of March 31, 1996, there were pending tract sales contracts totaling
approximately $29.7 million.

         Tract  sales  gross  margins  are  summarized  as follows for the three
months ended March, 31:
<TABLE>
<CAPTION>
                                                     1997                         1996
                                           ------------------------    -------------------------
                                            TARGETED      ACTUAL         TARGETED      ACTUAL
                                             MARGINS      MARGINS         MARGINS      MARGINS
                                             -------      -------         -------      -------
<S>                                           <C>         <C>               <C>         <C>  

  Port LaBelle agricultural acreage              0%       (2.7)%             5%           -
  Other tract acreage                         5-10%       14.3%             20%         18.1%
</TABLE>

         The  targeted  gross  margin  is lower  for Port  LaBelle  agricultural
acreage as management has determined that approximately 20,000 acres of the Port
LaBelle agricultural property is not an integral part of the Company's long-term
business  strategy.  In order to accelerate the disposal of this  property,  the
sales value for this  property  was  adjusted  from a "retail" to a  "wholesale"
basis,  which reduced the targeted  gross margin for this  property.  During the
first  quarter  of 1997  the  Company  sold  2,156  acres of this  property  for
approximately $2.5 million.

         The actual gross margin in 1997 for other tract acreage was higher than
the targeted gross margin  principally  due to the mix of properties sold during

                                       11
<PAGE>

the period.  The targeted  gross margins have been reduced  primarily due to the
Company's  plan to  accelerate  land  sales  in  secondary  real  estate  market
locations.

         Tract sales  selling  expenses  increased  and other real estate  costs
decreased  in the first  quarter of 1997  compared to the first  quarter of 1996
primarily due to advertising  and other  marketing  costs which were included in
other real estate costs in 1996 and are included in selling expenses in 1997.


         RESIDENTIAL SALES
         -----------------

         The net operating results from residential sales, which includes single
family homes and  condominiums,  improved  $1.6 million  during the three months
ended March 31, 1997 compared to the corresponding prior year period principally
due to an increase  in  condominium  revenues  and  profits  from the  Company's
Regency  Island  Dunes  condominium  project and a decrease in other real estate
overhead costs.

         Residential  sales are summarized as follows for the three months ended
March 31 (in thousand of dollars):
<TABLE>
<CAPTION>
                                                         1997           1996
                                                         ----           ----
<S>                                                     <C>             <C>
       Condominium sales - Regency Island Dunes:
          First Building                                 $1,310         $   910
          Second Building                                 5,684               -
                                                         ------          ------
       Total condominium sales                            6,994             910
       Single family home sales                              76           1,960
                                                         ------          ------
                                                         $7,070          $2,870
                                                         ======          ======
</TABLE>

         The  revenues  and  profits   associated   with  Regency  Island  Dunes
condominium  sales are recorded using the percentage of completion  method.  The
Regency Island Dunes condominium  project consists of two 72-unit buildings.  As
of December 31,  1995,  the Company  recorded  97% of the expected  revenues and
profits  on 61 units  that  were  under  contract  in the first  building  as of
December  31,  1995  based  on a  construction  completion  percentage  of  97%.
Condominium  revenues  of $910,000 in the first  quarter of 1996  represent  the
incremental  revenue  earned  upon the  completion  of 49 of the 61 units in the
first  quarter of 1996.  The  condominium  revenues of $1.3 million in the first
building in 1997 represent revenue earned upon the closing of an additional four
units in 1997.  As of March 31, 1997,  70 of the 72 units in the first  building
have been sold and closed.  As of December 31, 1996, the Company recorded 79% of
the expected  revenues  and profits on 56 units that were under  contract in the
second  building as of  December  31,  1996 based on a  construction  completion
percentage  of 79%.  The  revenues of  approximately  $5.7 million in the second
building  in the first  quarter of 1997 were  derived  from an  increase  in the
completion  percentage  from 79% as of  December  31 1996 to 96% as of March 31,
1997 and to an additional  eight units sold during the first quarter of 1997 for
a total of 64 units sold in the second building. Additional revenues and profits
will be recorded as the  construction  progresses  and more units are sold.  The
Company  anticipates that  construction of the second building will be completed
during the second  quarter of 1997 and that all 72 units in the second  building
will be sold and closed in 1997.

         Single family home sales revenues decreased during the first quarter of
1997 compared to the first quarter of 1996 due a decrease in closings from 22 in
1996 to one in 1997.  Closings decreased because the Company decided in mid-1995
to begin phasing out its single family home business in predecessor  communities
and  substantially  completed the  withdrawal  in 1996.  The Company may seek to
re-enter the single family home business in primary  markets where this business

                                       12
<PAGE>

would complement current or potential land development  activities.  As of March
31, 1997, the Company had two single family home residential units in inventory,
neither of which were under contract.  As of March 31, 1996, the Company had six
single family home residential units under contract totalling $498,000.

         Residential sales gross margins are summarized as follows for the three
months ended March 31:

                                                   1997           1996
                                                   ----           ----
            Condominiums                          25.3%          46.4%
            Single family homes                  (15.8)%         13.9%

         The gross  margin  for  condominiums  in the first  quarter of 1997 was
within the  targeted  gross margin of  approximately  20% to 25%for this line of
business.  The gross margin for  condominiums  in the first  quarter of 1996 was
higher than the targeted  gross margin  primarily due to  adjustments  resulting
from the  recording  of the actual  profits  associated  with 49 closings in the
first quarter of 1996 as compared to the estimated profits previously recorded.

         The single  family home gross  margin in the first  quarter of 1997 was
generated  from one unit which was priced to sell as the Company  has  withdrawn
from this line of business.

         Residential  selling expense as a percentage of revenues decreased from
18.3% in 1996 to 5.8% in 1997  primarily  due to closing  costs  incurred in the
first quarter of 1996 associated with the closing of 49 condominium  units,  the
revenues  for which,  had  previously  been  recorded  using the  percentage  of
completion  method. The residential  selling expenses  percentage also decreased
due to increased revenues over which to spread fixed selling costs.

         Other  real  estate  overhead  decreased  in the first  quarter of 1997
compared to the first quarter of 1996  primarily due to a $329,000  reduction in
overhead costs  associated  with the Regency Island Dunes  condominium  project,
most  notably due to a reduction  condominium  association  costs.  In addition,
single family overhead costs decreased due to the phasing-out of this operation.

         OTHER OPERATIONS
         ----------------

         Net income from other  operations  decreased  $4.4 million in the first
quarter  of 1997  compared  to the  first  quarter  of 1996  primarily  due to a
decrease in other income.

         Other operating revenues and expenses decreased in the first quarter of
1997 from the same prior year  period  primarily  due to the absence of revenues
and expenses from the Port LaBelle  utility system sold in February 1996 and the
Julington Creek utility system sold in June 1996.

         Interest  income  increased  in the  first  quarter  of 1997  from  the
corresponding  prior year period  primarily due to a higher  average  balance of
land  mortgages  receivable in 1997 and to  adjustments  in the first quarter of
1996 associated with the land mortgages receivable  portfolio,  partially offset
by a lower  average  balance of contracts  receivable  during the periods  under
review.

         Other income of $267,000 in the first  quarter of 1997  represents  the
amortization of the Company's utility connections  reserve.  Other income in the
first quarter of 1996 included a gain of approximately $4.1 million on an $18.75
million  settlement  in March  1996  with the City of Port St.  Lucie  regarding
litigation  pursuant to condemnation  proceedings  associated with the taking of
the Company's Port St. Lucie system.  Also included in other income in the first

                                       13
<PAGE>

quarter of 1996 was a gain of $695,000 on the sale of the Company's Port LaBelle
utility system which was sold in February 1996 for $4.5 million.


         BUSINESS DEVELOPMENT
         --------------------

         Total  business  development  expenditures  were  similar  in the first
quarter of 1997  compared  to the first  quarter of 1996.  Business  development
expenditures  consist primarily of costs associated with the pursuit of business
opportunities in primary market locations within Florida and other  southeastern
United States locations.

         Business  development  other  expenses  included  $112,000 in the first
quarter  of 1997 and  $195,000  in the first  quarter of 1996  representing  the
Company's 50% share of the net loss of the Ocean Grove joint  venture.  The loss
resulted from pre-sales advertising and other selling and overhead costs.

         ADMINISTRATIVE & OTHER
         ----------------------

         The net loss from  administrative  & other  activities  increased  $4.8
million in the first quarter of 1997 from the first quarter of 1996  principally
due to an  extraordinary  gain  of  $3.8  million  in 1996  resulting  from  the
cancellation of debt and to a $1.1 million reduction in other income.

         Interest  income  decreased  in the  first  quarter  of 1997  from  the
corresponding  prior  year  period  primarily  due to a  decrease  in short term
investment interest income.

         Other income of $162,000 in the first  quarter of 1997 and $1.3 million
in the first quarter of 1996 represented  gains resulting from the resolution of
certain  reorganization  items.  This process is expected to continue during the
remainder of the year with  adjustments to be recorded as the final  disposition
of various claims and other liabilities is concluded.

         Property tax, net of capitalized  property taxes decreased in the first
quarter  of 1997  compared  to the  first  quarter  of 1996  primarily  due to a
reduction of land  inventory  not under  development.  The decrease in inventory
under development corresponds to sales activity and to the completion of various
projects during the intervening period.

         General  and  administrative   expenses  decreased  approximately  $1.0
million  in the first  quarter  of 1997  compared  to the first  quarter of 1996
principally  due to financial  advisory and due diligence  costs incurred in the
first quarter of 1996 associated with the Company's recapitalization efforts.

         Cost of borrowing,  net increased in the first quarter of 1997 compared
to the same  period in 1996  primarily  due to a $617,000  decrease  in interest
capitalized  to land  inventory  corresponding  to the  decrease  in land  under
development.  During the three months ended March 31, 1997 and 1996, the Company
did not  accrue  interest  on its Cash Flow  Notes  because  of the  absence  of
Available Cash during the periods. See "LIQUIDITY AND CAPITAL RESOURCES."

         Other  expense of $440,000 in the first  quarter of 1997  represented a
loss on the sale of $9.3 million of land mortgage  receivables to the First Bank
of Boston in March 1997 for an initial cash  distribution of $7.0 million plus a
residual  interest in the portfolio.  The proceeds were used to reduce corporate
debt and to fund ongoing operations.

                                       14
<PAGE>

         In  February  1996,  the  Company  recorded  an  extraordinary  gain of
approximately $3.8 million due to the cancellation of approximately $1.9 million
of  Unsecured  12% Notes and $1.9 million of  Unsecured  Cash Flow Notes.  These
notes,  held in the  disputed  claims  reserve  account,  were in  excess of the
requirements  necessary to satisfy the Company's  obligations in accordance with
the Company's plan of reorganization.


LIQUIDITY & CAPITAL RESOURCES
- -----------------------------

         As of March 31, 1997, the Company's cash and cash  equivalents  totaled
approximately  $2.5  million.  The  Company  also had  restricted  cash and cash
equivalents of $6.0 million,  which consisted  primarily of escrows for the sale
and  development of real estate  properties,  funds held in trust to pay certain
bankruptcy  claims  and  various  other  escrow  accounts.  Of the $4.6  million
decrease in cash and cash  equivalents  during the first  quarter of 1997,  $7.5
million was used in operating  activities and $9.2 million was used in financing
activities, partially offset by $12.1 million provided by investing activities.

         Cash  used in  operating  activities  includes  approximately  (i) $3.8
million for interest  payments,  (ii) $5.4  million for  property tax  payments,
(iii) $6.6 million for construction  and development  expenditures and (iv) $1.8
million of fees associated with the Company's  refinancing and  recapitalization
efforts.  These  uses were  offset in part by net cash  generated  through  real
estate sales and other operations.

         Cash  provided by investing  activities  consisted of $12.1  million of
funds released on January 2, 1997 from various utility trust accounts which were
funded by the Company during the reorganization proceedings.  The terms of these
trusts require the Company to  periodically  assess the adequacy of the property
in these trusts.  Pursuant to a review of these trusts in December  1996, it was
determined  that  approximately  $12.1 million in cash and $6.2 million of notes
could be released from these trust accounts.

         Cash used in financing  activities  includes $37.5 million of principal
payments on January 3, 1997 to repay in full the  Company's  Unsecured 12% Notes
and $1.6  million  in  principal  payments  related  to the  Company's  deferred
property  tax  and  Section   365(j)  lien   obligations   arising  out  of  the
reorganization  proceedings.   These  payments  were  partially  offset  by  net
borrowings  of $18.1 million under the Reducing  Revolving  Loan with  Foothill,
which were used along with the $12.1  million of excess  funds from the  various
utility  trust  accounts to repay the  Unsecured  12% Notes.  In  addition,  the
Company had net borrowings of $6.2 million  associated with the financing of the
Company's mortgage receivables and net borrowings of $5.6 million on new project
financings.

         The Company has,  pursuant to a Revolving  Loan  Agreement  dated as of
September 30, 1996 with Foothill  Capital  Corporation  ("Foothill"),  (i) a $20
million working capital  facility  maturing  December 1, 1998 ("Working  Capital
Facility"),  and a $25 million  reducing  revolving  loan maturing June 30, 1998
("Reducing  Revolving  Loan "), with  principal  reductions  as set forth below.
Amounts  under  the  Reducing  Revolving  Loan are  available  only when (i) the
Working  Capital  Facility  is  fully  utilized,  and  (ii)  the  Company  is in
compliance with, among other conditions, a "borrowing base" formula based on the
value of certain of the Company's assets.  Amounts outstanding under the Working
Capital Facility bear variable interest at a rate equal to the variable interest
rate, per annum,  announced by Northwest  Bank of Minnesota,  N.A., as its "base
rate" plus two  percentage  points.  The Reducing  Revolving Loan bears variable
interest at the "base rate" plus four percentage  points.  As of March 31, 1997,
the  Working  Capital  Facility  was fully  drawn  and  there was $19.8  million
outstanding  on the  Reducing  Revolving  Loan.  The Company and  Foothill  have
amended the Revolving Loan Agreement,  effective as of March 31, 1997,  pursuant
to which,  among other things,  the Company can borrow thereunder until June 30,
1997 up to $10  million in excess of the amount  otherwise  available  under the
borrowing base formula,  subject in any event to the maximum availability of $25
million under the Reducing  Revolving Loan. Upon execution of the Revolving Loan
Agreement  amendment,  the  Company  paid  a $1  million  fee to  Foothill.  The
above-mentioned   amendment   also  provides  that  as  long  as  the  Company's
indebtedness under the Foothill loan

                                       15

<PAGE>

agreements  is in excess of the  aggregate  amount the Company  could  otherwise
borrow under the borrowing  base formula,  the interest  rates payable under the
Working  Capital  Loan,  Reducing  Revolving  Loan and the Term Loan (as defined
below) will be increased by two percentage points.

         The  Company's  remaining  material  obligations  for 1997  include (i)
principal  repayments  on the  Foothill  debt up to $43.3  million as more fully
described  below,  and (ii) the final  principal  and  interest  payments on the
Company's  Section 365(j) lien and deferred  property tax  liabilities  totaling
$1.5 million  which are due in the third  quarter of 1997.  The  Company's  1997
business  plan  also   contemplates  full  year  expenditures  for  development,
construction  and other  capital  improvements  estimated at  approximately  $50
million,  of which a substantial portion will require funding through individual
project  development  loans or joint  venture  arrangements,  many of which  are
already in place.  If the Company is unable to obtain the capital  resources  to
fund these expenditures,  the implementation of the Company's business plan will
be adversely  affected,  thus slowing the Company's  expected revenue growth and
increasing the expected time necessary for the Company to achieve profitability.

         On September 30, 1996,  the Company  closed on three credit  facilities
totalling $85.0 million with Foothill (the "Foothill Refinancing").  Pursuant to
the  Foothill  Refinancing,  Foothill  has  provided  the  Company  with  (I) an
extension  to December 1, 1998 of the $20 million  Working  Capital  Facility as
discussed  above;  (ii) a $40 million  Term Loan at an interest  rate of 15% per
annum,  maturing June 30, 1998; and (iii) a Reducing Revolving Loan of up to $25
million  maturing on June 30, 1998, as discussed  above.  At March 31, 1997, the
Company had outstanding the full $20 million under the Working Capital  Facility
and approximately $19.8 million under the Reducing Revolving Loan. The Term Loan
requires  principal  repayments of one-third on each of June 30, 1997,  December
31, 1997, and June 30, 1998. The  commitment  under the Reducing  Revolving Loan
will also be reduced by one-third  on each of June 30, 1997,  December 31, 1997,
and June 30, 1998,  and the Company will be required to repay on those dates any
amounts  outstanding  under  the  Reducing  Revolving  Loan in excess of the new
commitment amount.

         The Company does not currently have sufficient liquid capital resources
to satisfy the up to $43.3 million of Foothill debt of which approximately $21.7
million  is due on each of June  30,  1997,  and  December  31,  1997.  However,
management  believes that the Company,  through a combination of sources as more
fully described below, will be able to obtain  sufficient  liquidity and capital
resources  necessary to continue  implementing  its business plan and to satisfy
its debt obligations as they become due.

         The  Company's  ongoing  business  plan is to continue to monetize  its
non-core tract and scattered  homesite assets  ("Predecessor  assets") to reduce
corporate debt. The Company made substantial  progress in this regard as it sold
$55.6 million of tract and scattered homesite assets in 1996 and $7.7 million in
the first quarter of 1997. In addition,  the Company currently has pending under
contract  or  letter  of  intent  a  combination  of   Predecessor   asset  sale
transactions which would generate,  if consummated,  approximately $26.4 million
of cash and notes. The  transactions  under contract are subject to a variety of
customary   conditions,   in  some  cases   including  a  financing   condition.
Transactions  subject  to a  letter  of  intent  are  also  subject  to  further
negotiation  and  documentation  and there are no assurances that any particular
transaction under contract or letter of intent will be consummated.

         As part of the effort to monetize the  Predecessor  assets  pursuant to
its  business  plan,  the  Company  is  actively  monetizing  mortgage  and note
receivables  generated  from  the  sale  of  Predecessor  tracts  and  scattered
homesites.  The Company raised  approximately  $17.8 million of cash proceeds in
1996 and an additional  $14.6 million in the first quarter of 1997, and received
certain residual  interests,  from the sale or refinancing of mortgages or other
receivables  generated  from the sale of Predecessor  real estate assets.  These
cash  proceeds,  along with the net cash proceeds from  Predecessor  real estate
sales, were applied to

                                       16

<PAGE>

the  reduction of corporate  debt and to fund  ongoing  operations.  The Company
plans to continue to sell or finance mortgages and other  receivables  generated
from the future sale of Predecessor real estate assets going forward.

         As previously  disclosed by the Company in a current report on Form 8-K
dated February 13, 1997 and in an annual report on Form 10-K for the fiscal year
ended December 31, 1996, the Company  executed an Investment  Agreement and Note
Agreement  with  AP-AGC,  LLC,  a  Delaware  limited  liability  company  and an
affiliate of Apollo Real Estate  Advisors II, L.P., a New York-based  investment
fund  ("Apollo").  Subject  to the  terms of the  Investment  Agreement  and the
approval of certain  charter  amendments by the Company's  stockholders,  Apollo
would  invest  an  aggregate  of $25  million  in new  Series  A 20%  cumulative
redeemable  convertible  preferred stock of the Company (the "Series A Preferred
Stock").  The Investment Agreement also contemplates that the Company would seek
the  approval  of  its  stockholders  of  a  charter  amendment  authorizing  an
additional  $10 million of new Series B 20%  cumulative  redeemable  convertible
preferred  stock of the  Company  (the  "Series B  Preferred  Stock") to be made
available to the  Company's  stockholders  in a rights  offering  (the "Series B
Rights Offering"). The 20% cumulative dividend rate on the Series A and Series B
Preferred Stock would accumulate unless declared and paid by the Company.

         The Company  expects that the  Investment  Agreement will be amended to
provide,  among other things, that the amounts invested by Apollo (which will be
staged over a period of time, as appropriate investment projects are identified)
will be held by a new wholly owned  special  purpose  subsidiary of the Company,
and invested in new real estate development projects.  Apollo would have a first
lien  over the  assets  and  stock of such  subsidiary  securing  the  Company's
repurchase  and  redemption  obligations  in respect  of the Series A  Preferred
Stock.

         The Company anticipates  submitting the proposed charter amendments for
the  authorization  of the  Series A and  Series B  Preferred  Stock at the 1997
annual  meeting  of  stockholders.  If  the  stockholders  approve  the  charter
amendments,  the  initial  closing on the Series A Preferred  Stock  transaction
could occur in June 1997,  and the $10 million  Series B Rights  Offering  could
close in the third quarter of 1997.  Pursuant to the  Investment  Agreement,  as
Apollo  purchases  up to $25 million of Series A Preferred  Stock,  Apollo would
also receive, on a pro rata basis, warrants to acquire up to 5 million shares of
Company common stock.  In addition to stockholder  approval,  the closings under
the  Investment  Agreement  are  also  subject  to  the  satisfaction  of  other
conditions,  including the consent of Foothill. The Company anticipates that the
proceeds from the Series A Preferred  Stock  closings would be available for new
project  acquisition  and development  (through the special  purpose  subsidiary
described  above) while the net proceeds from the Series B Rights Offering would
be  available  to the Company  for general  corporate  purposes,  including  the
repayment of debt owed to Foothill.

         The  Company  expects  that  the  above  discussed  amendments  to  the
Investment  Agreement  will among other  things,  also  provide for  warrants to
purchase 2 million shares of the Company's common stock to be part of the Series
B Rights  Offering,  and a  possible  private  placement  by the  Company,  with
financial  purchasers  unaffiliated  with Apollo,  of newly issued common stock,
additional Series B Preferred Stock, and warrants to purchase  additional common
stock. The gross proceeds to the Company from the private  placement could be up
to $20 million.

         The closing under the Investment  Agreement with Apollo and the private
placement and Series B Rights  Offering are contingent  upon a number of factors
which are not within the control of the Company,  including shareholder approval
and receipt of the final  approval of Foothill.  There can be no assurance  that
all of these  conditions  will be  fulfilled  or, to the extent that they may be
waived, waived by Apollo,

                                       17

<PAGE>

Foothill or the private  placement  purchasers.  For more  detailed  information
relating to the  transactions  described  above,  please refer to the  Company's
proxy  statement  for  its  1997  annual  meeting,   which  will  be  mailed  to
shareholders in the near future.

         If the stockholders' approval is not obtained or the Series A Preferred
Stock  transaction is not otherwise  consummated,  the Company will pursue other
alternatives  to  address  its  liquidity  issues,  and  improve  its  financial
condition  and  liquidity,   including  the  possibility  of  soliciting   other
transactions similar to the transaction. If, however, the stockholders' approval
is not obtained or the Series A Preferred  Stock  transaction  is not  otherwise
consummated,  under certain  circumstances the Company will be required to pay a
$1 million fee to Apollo and the  Company's  $1 million  commitment  fee will be
forfeited;  and if an alternative  transaction is consummated  within  specified
time  periods,  the Company will be required to pay an additional $1 million fee
to Apollo.

         Available  Cash is defined  in the  Company's  POR with  respect to any
payment period (generally,  any six-month period ending June 30 or December 31),
as the sum of all  cash  receipts  (exclusive  of  borrowed  money  and  certain
delineated cash items) less the sum of payments for operating expenses, all debt
payments  (including  repurchases of indebtedness),  capital  expenditures,  tax
payments, payments to creditors under the plan of reorganization and creation of
reserves  for  working  capital  and  other  expenses  for the next two  payment
periods.

         Pursuant to the Company's debt  agreements,  the Company must apply any
Available  Cash (I) to the payment of interest  due on the  Company's  unsecured
cash flow notes due December 31, 1998 ("Cash Flow  Notes");  (ii) to payments of
outstanding amounts under the Working Capital Facility;  and (iii) to repayments
of  principal  on the Cash  Flow  Notes.  Under  the  Company's  certificate  of
incorporation,  after all reorganization  debt has been repaid, the Company must
pay  mandatory  dividends  on its  common  stock  in an  amount  equal to 25% of
Available Cash. (If,  however,  the Series  Preferred Stock closing occurs,  the
charter provision  requiring  mandatory dividends equal to 25% of available cash
will be eliminated.)

         If there is no  Available  Cash on a  payment  date,  the then  current
interest on the Cash Flow Notes is not due or payable on that payment date or at
any time thereafter.  Due to the necessity to establish  reserves against future
mandatory debt, capital and operating expenditures, the Company did not have any
Available  Cash to enable it to make  payments  on the Cash Flow  Notes  through
March 31, 1997. Accordingly, the Company did not accrue any interest on the Cash
Flow Notes during the three months  ended March 31, 1997 and 1996.  Also,  based
upon the Company's existing debt obligations, its anticipated net cash flows and
its business plan,  management does not anticipate the Company having  Available
Cash in the foreseeable future.


                                       18
<PAGE>


PART II. - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS
           -----------------

         FLORIDA HOME  FINDERS,  INC. In March,  1995,  the Company sold Florida
Home Finders,  Inc.  ("Florida Home Finders") to the FHF Trust,  owned by Ian R.
Law and Benjamin  Schiff,  for $3.5  million.  It has been alleged in litigation
filed against  Florida Home Finders that FHF Trust withdrew escrow deposits held
by Florida Home Finders for the benefit of tenant and owner clients and utilized
those funds to purchase a certificate of deposit. It is further alleged that the
certificate  of deposit was pledged as  security to County  National  Bank for a
personal loan to Messrs.  Law and Schiff,  and that a portion of the proceeds of
that loan were  utilized to pay the Company  approximately  $2.0  million of the
amount  due under the  purchase  money  note  given by FHF Trust in favor of the
Company at the time of the sale of Florida  Home  Finders.  The  Company  had no
knowledge of the source of the payment.

         Subsequent to the  foregoing  alleged  events,  the Florida Real Estate
Commission  discovered  that escrow  deposits  were  missing  from  Florida Home
Finder's  accounts  and  brought an action in St.  Lucie  County  circuit  court
seeking the  appointment  of a receiver for the property and business of Florida
Home  Finders.  STATE  OF  FLORIDA,  DEPARTMENT  OF  BUSINESS  AND  PROFESSIONAL
REGULATION  V. FLORIDA HOME FINDERS,  INC. ET AL.,  Case No.  95-1092-CA 17 (St.
Lucie Cty.  Cir.  Ct.) A receiver  was  appointed  for Florida  Home  Finders in
October  1995. In November  1995,  the Company  intervened  in the  receivership
proceeding. The receivers have sold the Florida Home Finders' assets (other than
litigation  claims  against  third  parties,  which  have been  retained  by the
receiver)  to ALL FLORIDA  PROPERTY  MANAGEMENT,  INC.,  a Florida  corporation;
however the sales  proceeds are being held by the  receiver  pending the court's
order directing disbursement.

         In November 1995, the receiver filed a lawsuit against several parties,
including  the  Company,  seeking a return and  recovery of the  missing  escrow
deposits.  SPIRE V. IAN R. LAW ET AL., Case No.  95-1300-CA  17 (St.  Lucie Cty.
Cir. Ct.). The Company filed a motion to dismiss the complaint,  contending that
the complaint failed to identify any knowledge, notice or wrongdoing on the part
of the  Company.  This  case was  voluntarily  dismissed  without  prejudice  on
February 6, 1997.

         The  Company  agreed  with the  receiver  on May 5, 1997 to a tentative
settlement  of all matters  pending final  documentation,  the  satisfaction  of
certain  conditions  and  court  approval.  The  terms  of  the  settlement,  if
finalized, will not have a material, adverse financial affect on the Company.

         REGENCY  ISLAND  DUNES.  In  connection  with the  construction  of the
Regency  Island Dunes  Condominium  Project in Jensen  Beach,  Florida,  various
disputes have arisen  between the Company's  subsidiary,  Regency  Island Dunes,
Inc. ("Regency"),  and the general contractor, Foley and Associates Construction
Company, Inc. ("Foley"),  regarding completion of the first phase of the project
containing 72 units.  As a result,  Foley filed suit in the Circuit Court of St.
Lucie County  under the caption of FOLEY AND  ASSOCIATES  CONSTRUCTION,  INC. V.
REGENCY ISLAND DUNES, INC. AND ATLANTIC GULF COMMUNITIES  CORPORATION,  Case No.
96-1569-CA-03  (St.  Lucie Cty. Cir. Ct.)  alleging  breach of the  construction
contract,  claims for lost profits and delay  damages as well as various  counts
claiming  fraudulent  transfers of funds from Regency to the Company.  This case
was filed by Foley in  addition  to Foley's  demand for  arbitration  before the
American  Arbitration  Association  as  required  pursuant  to the  terms of the
construction   contract   between  Regency  and  Foley.   Regency  has  asserted
counterclaims  for  Foley's  failure to  properly  staff the job and  refusal to
perform corrective work which was performed at Regency's expense,  all such sums
incurred by Regency would offset Foley's contract claim. The costs of corrective
work already  incurred  together  with  Regency's  claims for delay  damages and
penalties exceed Foley's claims for the unpaid contract balance. In addition, in
the case styled REGENCY  ISLAND DUNES INC. V. FOLEY AND ASSOCIATES  CONSTRUCTION
COMPANY,  INC., Case No. 96-1532 CA-17 (St. Lucie Cty. Cir. Ct.),  Regency filed

                                       19
<PAGE>

its action to discharge the  construction  lien filed by Foley on the basis that
the lien claim was inflated and was recorded  against units which had previously
been conveyed to third party purchasers as well as additional lands not included
within the construction  contract  between the parties.  The preceding two cases
have been  consolidated and partially stayed pending  resolution of the contract
disputes  in  arbitration.  In REGENCY  ISLAND  DUNES,  INC.  V.  NATIONAL  FIRE
INSURANCE  COMPANY OF HARTFORD AND FOLEY AND  ASSOCIATES  CONSTRUCTION  COMPANY,
INC.,  now  refiled  under Case No.  97-14075,  U.S.D.C.,  Southern  District of
Florida,  Regency  filed  suit to recover  damages  against  Foley's  surety for
corrective work performed by Regency as well as various other claims for damages
asserted by Regency in the arbitration described above. In addition,  based upon
a separate  construction contract between Regency and Foley for the construction
of the second phase of the Regency Island Dunes Condominium Project, Foley filed
a demand for arbitration in March 1997 asserting breach of contract  relating to
change orders, release of retainage and Foley's requests for extensions of time.
The dispute with Foley in  connection  with the second phase has  escalated  and
Foley  has  filed a  claim  of  lien, which  includes  retainage,  overhead  and
unauthorized  change orders.  The Company  continues  discussions  with Foley to
resolve these matters. In the event the settlement discussions are unsuccessful,
the Company and Regency will vigorously  defend the claims asserted by Foley and
aggressively pursue their claims against Foley and the surety.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------

(a) Exhibits required by Item 601 of Regulation S-K

         (10.1)         Utility Lot Trust  Agreement,  dated as of December  26,
                        1996, between Atlantic Gulf Communities  Corporation and
                        the  Division of Florida Land Sales,  Condominiums,  and
                        Mobile Homes, and Peninsula State Title, as Trustee.

         (10.2)         Restated,  Amended  and  Consolidated  Trust  Agreement,
                        dated as of December  26,  1996,  amended as of December
                        30, 1996,  between the State of Florida,  Department  of
                        Business  Regulation,  Division  of Florida  Land Sales,
                        Condominiums,    and   Mobile   Homes,   Atlantic   Gulf
                        Communities Corporation and First Union National Bank of
                        Florida, as Trustee.

         (10.3)         First   Amendment   to   the   Restated,   Amended   and
                        Consolidated  Trust  Agreement  dated as of December 26,
                        1996, amended as of December 30, 1996.

         (27)           Financial Data Schedule.

(b) Reports on Form 8-K

         The Company  filed a report on Form 8-K on February 13, 1997,  pursuant
to Item 5, Other Events,  reporting that the Company  entered into an Investment
Agreement dated as of February 7, 1997 with Apollo.

                                       20
<PAGE>

                                   SIGNATURES


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


                      ATLANTIC GULF COMMUNITIES CORPORATION




Date:  May 12, 1997                    /s/ THOMAS W. JEFFREY
                                       -------------------------------
                                           Thomas W. Jeffrey
                                           Executive Vice President
                                           and Chief Financial Officer






Date:  May 12, 1997                    /s/ CALLIS N. CARLETON
                                       -------------------------------
                                           Callis N. Carleton
                                           Vice President and Controller
                                           (Principal Accounting Officer)

                                       21


ATLANTIC GULF  COMMUNITIES  CORPORATION  EXHIBIT TO THE MARCH 31, 1997 FORM 10-Q
EXHIBIT 10.1 UTILITY LOT TRUST AGREEMENT DATED AS OF DECEMBER 26, 1996.
- -----------------------------------------------------------------------


                           UTILITY LOT TRUST AGREEMENT


         UTILITY LOT TRUST AGREEMENT, (this "Agreement) made and entered into as
of this 26th day of December,  1996, by and between  ATLANTIC  GULF  COMMUNITIES
CORPORATION  ("Atlantic Gulf" or the "Company") and the DIVISION OF FLORIDA LAND
SALES,  CONDOMINIUMS,  AND  MOBILE  HOMES  (the  "Division"),  collectively  the
"Parties",  and shall be joined into by Peninsula  State Title,  a Florida Joint
Venture, as Trustee.

                                   WITNESSETH:

         WHEREAS,   General  Development  Corporation  ("GDC")  was  debtor  and
debtor-in-possession  in the proceeding for  reorganization  under Chapter 11 of
the United  States  Bankruptcy  Code, 11 U.S.C.  ss. 101, ET SEQ.,  filed in the
United  States  Bankruptcy  Court for the  Southern  District  of  Florida  (the
"Bankruptcy Court"),  captioned IN RE GENERAL DEVELOPMENT  CORPORATION,  ET AL.,
Case No. 90-12231-BKC- AJC;

         WHEREAS,  the Restated Second Amended Joint Plan of  Reorganization  of
GDC, dated as of October 9, 1991, as modified on March 9, 1992 (the "Plan"), was
confirmed by the U.S.  Bankruptcy Court for the Southern  District of Florida on
March 27, 1992, and became effective on March 31, 1992;

         WHEREAS,  pursuant  to the Plan,  GDC has been  renamed  Atlantic  Gulf
Communities Corporation;

         WHEREAS,  pursuant to the Homesite Purchaser  Assurance Program and the
Class 14 Utility Service Program,  Atlantic Gulf  established,  and the Division
approved the  establishment  of, the Homesite  Program  Utility Fund Trust,  the
Class 14 Utility Fund Trust and the Division Class 14 Utility Fund Trust, all as
described  in  the  Plan  (the  "Original  Trusts"),  all  of  which  have  been
consolidated  into  that  certain  Restated,   Amended  and  Consolidated  Trust
Agreement of even date  herewith  (the "Trust  Agreement").  The funds and stock
held thereunder are collectively referred to herein as the "Utility Funds";

                                       1
<PAGE>
         WHEREAS,  based upon the December 1996 "Review of Utility  Reserve Pool
and Utility Reserve Funds" conducted by Milian,  Swain & Associates ("MSA"), the
assurance  provided  by the Utility  Funds and the Lot  Reserve  provided in the
Original Trusts is no longer optimally structured;

         WHEREAS,  this  Agreement  is  being  entered  into by the  Company  in
accordance  with and to implement  the utility  service  provisions of the Trust
Agreement;

         WHEREAS,  The Original Trusts have been consolidated and restated,  and
thereby  superseded  and canceled  into the Restated,  Consolidated  and Amended
Trust;

         WHEREAS, the Company desires to establish this Agreement, as referenced
by the Trust  Agreement  as  hereinbelow  described,  for the purposes set forth
below.

         NOW,  THEREFORE,   in  consideration  of  the  mutual  promises  herein
contained the Parties agree as follows:


                                    ARTICLE I

                                UTILITY LOT TRUST
                                -----------------

         Section 1.1. THE TRUST.  For all  purposes of this  Agreement  the "Lot
Trust Assets" shall consist of the following assets,  which assets shall be held
in trust by the  Trustee  (as  hereafter  defined)  for the  benefit of eligible
homesite  purchasers  as defined in the Trust  Agreement,  the  Division and the
Company and all such assets shall be subject to the terms and conditions  hereof
(the "Lot Trust"):

         (a) the entire balance of utility  satisfied lots from the existing Lot
Reserve Pool (1700 lots) as described in the Trust Agreement; and

         (b) 4,300  additional  utility  satisfied  lots  transferred to the Lot
Trust by the Company.

                                       2
<PAGE>

         (c) said lots are  referred  to herein as the  "Lots" or the "Lot Trust
Assets" and are more particularly described on Exhibit "A" attached.

         Section 1.2. RELEASES, SUBSTITUTIONS AND WITHDRAWALS. The Trustee shall
deliver  appropriate  instruments  to  release  or  substitute  Lots  from  this
Agreement and the lien created  hereby and may withdraw lots from the Lot Trust,
within five (5) business days of the following:

         (a) a lot owner,  eligible to participate in the lot exchange  program,
initiates an exchange  request in accordance  with, and satisfies all applicable
requirements of, the Class 14 Utility Service Program; or

         (b)  Upon  delivery  of the  Company's  certificate  that the Lot to be
released  is  then  under  contract  to be  sold  together  with  the  Company's
designation of a substitute  utility  satisfied lot in the same community as the
Lot to be  released  which  shall  then  be  added  to and  encumbered  by  this
Agreement; or

         (c)  Upon  delivery  of the  Company's  certification  to  the  Trustee
together with a copy of the Annual  Evaluation or Quarterly Reports described in
Paragraph  3.1 or 3.2 hereof,  confirming  that there are excess Lots in the Lot
Trust,  in which event the Company may withdraw  such excess Lots so long as the
Lot Trust contains one lot for each remaining non-utility satisfied lot which is
eligible for  exchange,  provided  the Company  shall not make such request more
than quarterly; or

         (d) Upon receipt of documentation  from the Division  consenting to the
withdrawal  of  additional  Lots  pursuant  to the  requirements  of  the  Trust
Agreement.


                                   ARTICLE II

                                     TRUSTEE
                                     -------

         Section  2.1.  DESIGNATION.  Peninsula  State  Title,  a Florida  Joint
Venture, shall serve as Trustee for this Agreement.

                                       3
<PAGE>

         Section  2.2.  COMPENSATION  TO TRUSTEE.  Trustee  shall  receive  such
compensation  as the  Company  may elect to pay by  separate  agreement  for its
services in accepting this Trust Agreement.

         Section 2.3.  LIMITATION ON DUTIES.  The Trustee  undertakes to perform
only such duties as are  expressly set forth  herein,  and no implied  duties or
obligations shall be read into this Agreement against the Trustee.

         Section 2.4. RELIANCE. The Trustee may act in reliance upon any writing
or instrument or signature which it, in good faith,  believes to be genuine, may
assume the validity and accuracy of any statement or assertion contained in such
a writing or  instrument  and may assume that any person  purporting to give any
writing, notice, advice, or instruction in connection with the provisions hereof
has been duly authorized to do so. The Trustee shall not be liable in any manner
for the sufficiency or correctness as to form, manner and execution, or validity
of any instrument deposited in this Trust, nor as to the identity, authority, or
right of any person  executing the same;  and its duties herein shall be limited
to the  safekeeping  of the Trust corpus and for the  disposition of the same in
accordance with the terms of this Agreement.

         Section 2.5. TRUSTEE'S  RESPONSIBILITY TO MAKE ADVANCES OR INCUR OR PAY
EXPENSES.  The Company shall be responsible  for the payment of ad valorem taxes
or assessments for each Lot in the Lot Trust.

         Section 2.6. TRUSTEE'S ADDITIONAL RESPONSIBILITY.  The Company shall be
responsible  for  maintaining  all lots in the Lot Trust free and clear from all
liens,  mortgages,  or other  instruments  or  interests  that would  affect the
marketability  of Lots in accordance with the terms of the lot exchange  program
approved pursuant to the Plan.

         Section 2.7. RESIGNATION OF TRUSTEE;  SUCCESSOR TRUSTEE. Trustee may at
any time resign as Trustee  and from its duties  under this Trust  Agreement  by
giving at least thirty days's prior written notice to both Atlantic Gulf and the
Division, such resignation to be effective on the acceptance of appointment by a
successor  Trustee selected by Atlantic Gulf. In addition,  Atlantic Gulf may at
any time  remove  Trustee  with or  without  cause by giving  written  notice to
Trustee,  such removal to be effective  upon the  acceptance of appointment by a

                                       4
<PAGE>

successor  Trustee  selected by Atlantic Gulf. If a successor  Trustee shall not
have been  appointed  within  thirty days of written  notice of  resignation  or
removal,  Trustee may apply to any court of competent  jurisdiction to appoint a
successor Trustee to act until such time, in any, as a successor shall have been
selected and appointed by Atlantic Gulf. Any successor Trustee shall execute and
deliver to the predecessor Trustee an instrument  accepting such appointment,  a
copy of which shall also be delivered  to Atlantic  Gulf and the  Division,  and
thereupon such successor Trustee, without further act, shall become bound by the
terms of the Trust  Agreement  and be vested with all the  estates,  properties,
rights,  powers,  duties,  and  trusts  of the  predecessor  Trustee;  and  such
predecessor Trustee shall duly assign,  transfer,  deliver, and pay over to such
successor  Trustee all moneys and other  property then held by such  predecessor
Trustee under this Trust Agreement.  Prior to the proposed  successor  Trustee's
execution  and  delivery of an  instrument  accepting  appointment  as successor
Trustee,  Atlantic  Gulf  shall  consult  with the  Division  in  respect of its
selection of a successor Trustee. Upon appointment,  a memorandum of appointment
of successor  trustee  shall be recorded in the public record of every county in
which the trust assents are located.

         Section   2.8.   TRUSTEE'S   RESPONSIBILITY   WITH   RESPECT  TO  LEGAL
PROCEEDINGS. Trustee shall be under no duty to take any action, to pay any money
or to incur any expenses in regard to any legal proceeding  involving this Trust
Agreement or the Trust Assets unless it shall elect, in its absolute discretion,
to do so and  be  furnished  with  sufficient  funds  or be  indemnified  to its
satisfaction  by Atlantic  Gulf. If the Trustee is served with process or notice
of legal proceedings or of any other matters  concerning this Trust Agreement or
the Trust  Assets,  the sole duty of the Trustee shall be to forward the process
or notice to Atlantic  Gulf. In such case,  Atlantic Gulf may defend said action
in the name of the Trustee with counsel  reasonably  acceptable  to the Trustee;
provided,  however,  that the  Trustee may at any time resign as such under this
Trust  Agreement  (but only in  accordance  with the  provision  of Section  2.7
hereof) or personally appear in said proceeding.

         Section 2.9.  TAXES AND TAX RETURNS.  Atlantic  Gulf shall  prepare and
file  returns and reports and pay all real estate and all other taxes or charges
payable  with  respect  to the Trust  Assets  and to the  earnings,  avails  and

                                       5
<PAGE>

proceeds  of the  Trust  Assets  or  based  on its  interest  under  this  Trust
Agreement. If Atlantic Gulf fails to prepare and file returns and reports and/or
fails to pay taxes or charges  with  regard to the Trust  Assets as  required by
law,  the Trustee  shall have the right but not the  obligation  to file any tax
return  or pay taxes  relating  to the Trust  Assets  which it, in its  absolute
discretion,  deems  should be filed an/or paid by it. If the Trustee does file a
tax return,  Atlantic  Gulf will  cooperate  with the Trustee in providing  such
information  as is  necessary  for the proper and  correct  preparation  of such
return and  Atlantic  Gulf will  promptly  pay to the Trustee the amount of said
taxes.

         Section 2.10. TRUSTEE NOT REQUIRED TO GIVE WARRANTY.  The Trustee shall
not be required to execute any  instrument  containing any covenants of warranty
that would result in liability to the Trustee in regard to the  execution of any
such instrument.

         Section 2.11.  TRUSTEE NOT INDIVIDUALLY  LIABLE. The Trustee shall have
no individual liability or obligation whatsoever with respect to any act done or
contract  entered into or indebtedness  incurred by it in dealing with the Trust
Assets or in otherwise acting under this Trust Agreement except to the extent of
the Trust  Assets and any trust  funds in the actual  possession  of the Trustee
which shall be  applicable  to the payment and  discharge  of such  liability or
obligation.  By way of  illustration  and not by way of limitation,  the Trustee
shall be under no duty  whatsoever  to execute or enter into any  instrument  or
agreement which does not contain  language  acceptable to the Trustee  providing
the Trustee shall have no personal  liability  whatsoever and that the liability
of the  Trustee  shall be limited  solely to any Trust  Assets  that the Trustee
holds under this Trust Agreement.

                                   ARTICLE III

                                 DIVISION REVIEW
                                 ---------------

         Section 3.1. QUARTERLY REPORTS.  The Company shall provide the Division
a  quarterly  report  on or before 30 days  following  the end of each  calendar
quarter detailing Sales Activity of all lots.

         Section 3.2. ANNUAL EVALUATIONS. The Company shall on or before March 1
of each year provide the Division an annual report as of December 31, 1997,  and

                                       6
<PAGE>

each December 31  thereafter,  of the prior year's  activity in the lot exchange
program and the Lot Trust. At a minimum, this report shall identify:

         (a) the beginning and ending balances of the Lot Trust;

         (b) the beginning and ending number of non-utility satisfied lots which
remain eligible for the lot exchange program;

         (c) the  mechanisms by which utility  satisfied lots not within the Lot
Trust were created and the number of utility satisfied lots created by each such
mechanism identified; and

         (d) the above  information  shall be provided by specific lot number in
the form set forth in Exhibit "B."

         Section 3.3. ANNUAL REVIEW. Based upon the information contained in the
Annual  Evaluation,  the  Company and the  Division  shall  annually  review the
adequacy of the Lot Trust  Assets.  This review  shall also  consider any of the
Utility Funds and the extent of any remaining obligation to eligible lot owners.
As a result of this review, the Company and the Division may agree to:

         (a) the free withdrawal of additional Lots from the Lot Trust;

         (b) the free  withdrawal  of cash,  securities or other assets from the
Trust Agreement.

         (c) a  reevaluation  of the  terms  of  this  Agreement  or  the  Trust
Agreement.

                                   ARTICLE IV

                                  MISCELLANEOUS
                                  -------------

         Section 4.1. LAW GOVERNING.  This Trust Agreement shall be construed in
accordance with, and governed by, the laws of the State of Florida.

         Section  4.2.  NOTICES.  All  notices  or other  writings  required  or
permitted  to be  given by  either  party to this  Trust  Agreement  shall be in
writing,  and shall be (a) hand  delivered,  (b) sent by certified or registered
mail, return receipt requested,  or (c) sent by overnight courier service to the

                                       7
<PAGE>

address set forth on the  signature  page  hereof,  and if delivered to Atlantic
Gulf,  deliver a copy to Atlantic  Gulf's legal  department at the same address.
Such  notice  shall  be  deemed  to be given  in the  case of hand  delivery  or
overnight  courier,  when  received,  and in the case of mailing by certified or
registered mail, return receipt requested,  five days after said notice has been
deposited in the United States Mail,  postage  prepaid.  Either party may change
its address to which said notices are to be sent by giving notice of same to the
other party in accordance with the provisions hereof.

         Section 4.3 NO OTHER BENEFICIARIES.  This Trust Agreement is solely for
the benefit of the Division, eligible homesite purchasers, and Atlantic Gulf. No
other person or persons shall have any rights or privileges under this Agreement
either as a third-party beneficiary or otherwise.

         Section 4.4 TERM. This Agreement shall terminate upon the earlier of:

         (a) full disbursement of the Lot Trust Assets;

         (b) execution of a joint letter of direction to the Trustee executed by
the Division and the Atlantic  Gulf  declaring  that the Lot Trust Assets are no
longer required to satisfy the Company's  obligation  under the Trust Agreement,
revoking the Lot Trust and  terminating  this Agreement and directing the return
of any remaining Lot Trust Assets to the Company;

Otherwise,  this "Utility Lot Trust Agreement"  shall be irrevocable  during its
term.

         Section 4.5 AMENDMENT.

         (a) This  Agreement may only be amended by an instrument  signed by the
Company and Division.  Notwithstanding  the foregoing,  the Trustee shall not be
obligated  to execute any  amendment  hereof  that it believes  may result in it
incurring  liability  or  that  would  delete  any  protection  provided  to  it
hereunder.

         (b) In the event the  Division or the Company  withholds  approval of a
proposed  amendment,   the  Amendment  shall  not  become  effective  until  the
requesting  party  obtains  an  order  from a court  of  competent  jurisdiction
approving the amendment.

                                       8
<PAGE>

         Section 4.6.  OTHER TERMS.  The captions for the  paragraphs  contained
herein are solely for the  convenience of the Parties and do not, in themselves,
have any legal significance.  Time is of the essence in this Agreement.  In this
Agreement,  the plural  includes  the singular  and vice versa.  This  Agreement
constitutes  the  complete  agreement  between  the  Parties  and  there  are no
representation,  agreements,  or understandings  other than as set forth herein.
This  Agreement  may not be amended,  changed,  or modified  except by a writing
signed by both Parties to this  Agreement and in accordance  with the procedures
set forth in section 4.5 hereof.

         Section 4.7 INTERPRETATION. If either of the Parties hereto shall be in
disagreement  about the  interpretation  of this Trust  Agreement,  or about the
rights and obligation of or the propriety of any action  contemplated by Trustee
hereunder, such Party may (but need not), at its sole discretion,  file a motion
in the  Bankruptcy  Court to resolve  said  disagreement.  The  Division and the
Company  shall  each  bear its own  expenses  under  this  Agreement;  provided,
however,  that if either  seeks  Bankruptcy  Court  intervention  as a result of
egregious  conduct  on the part of the  other,  the  movant may seek to have the
Bankruptcy Court assess attorney's fees and costs against the party whose action
necessitated such proceeding.

         Section 4.8.  BANKRUPTCY COURT  JURISDICTION.  The Lot Trust Agreement,
and all  assets  of the trust  created  thereby,  shall  remain  subject  to the
continuing  jurisdiciton  of the Bnakruptcy  Court pursuant to paragraph 3(f) of
The Final Decree of GDC, IN RE GENERAL DEVELOPMENT CORPORATION, ET AL., Case No.
90-12231-BKC-AJC (Bankr. S.D. Fla. Mar. 15, 1995), and Trustee shall comply with
the orders of the Bankruptcy Court. In the absence of an order of the Bankruptcy
Court to the contrary,  Trustee shall have no  affirmative  duty to seek further
authority  from the  Bankruptcy  Court to take any actions  necessary  under and
pursuant to this Agreement.

         Section  4.9.  LIEN OF  DIVISION  ON "LOT TRUST  ASSETS".  The  Company
covenants  that the Lot Trust Assets are not subject to any interest,  direct or
subordinated,  of either the  Reducing  Revolving  Loan  Agreement  (dated as of
October 1, 1996) lender or the Secured Floating Rate Note Agreement (dated as of

October 1, 1996) note holders,  and will not be subjected to any loan  agreement
or  mortgage,  liens and the Lot Trust  Assets as described on Exhibit "A" shall
remain  free and  clear  from  all  liens  other  than  real  estate  taxes  and
assessments  for the  current  year and other  plats,  easements,  restrictions,
reservations or matters of record, and the Company hereby grants to the Division
security  interest in the Lot Trust Assets  described on Exhibit "A" which shall
be evidenced by the  recordation  of a Memorandum of this  Agreement in form and
content  acceptable  to the Parties to be recorded in every county where the Lot
Trust Assets are located.

         Section 4.10. ENTIRE AGREEMENT. This Agreement, together with the Trust
Agreement constitutes the entire agreement between the Parties.

         Section  4.11.  DISCLOSURE.   The  Division  freely  acknowledges  that
Atlantic Gulf has advised that Peninsula State Title is a Florida joint venture,
the sole partners of which are (a) AG Title,  Inc., a wholly owned subsidiary of
Atlantic Gulf, and (b) PST, Inc., a Florida  corporation  which is totally owned
by several  attorneys  licensed  to practice  law in  Florida,  none of whom are
Atlantic Gulf employees.

                                       9
<PAGE>

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

                                   ATLANTIC GULF COMMUNITIES CORPORATION


                                   By: /s/ THOMAS W. JEFFREY
                                      -----------------------------
                                           Thomas W. Jeffrey
                                           Vice President - CFO
                                           2601 South Bayshore Drive
                                           Miami, Florida 33133


                                   STATE OF FLORIDA, DEPARTMENT OF BUSINESS
                                   AND PROFESSIONAL REGULATION, DIVISION OF
                                   FLORIDA LAND SALES, CONDOMINIUMS AND
                                   MOBILE HOMES


                                   By: /s/ ROBERT ELLZEY
                                      -----------------------------
                                           Robert Ellzey
                                           Director, Division of Florida Land
                                             Sales, Condominiums and Mobile
                                             Homes
                                           1940 North Monroe Street
                                           Tallahassee, Florida 32399-1030


                                   PENINSULA STATE TITLE, AS TRUSTEE


                                   By: /s/ C. GUY BATSEL
                                      -----------------------------
                                           C. Guy Batsel
                                           18401 Murdock Circle, Suite B
                                           Port Charlotte, FL  33948


                                       10



ATLANTIC GULF  COMMUNITIES  CORPORATION  EXHIBIT TO THE MARCH 31, 1997 FORM 10-Q
EXHIBIT 10.2 RESTATED,  AMENDED AND  CONSOLIDATED  TRUST  AGREEMENT  DATED AS OF
DECEMBER 26, 1996, AMENDED AS OF DECEMBER 30, 1996.
- ---------------------------------------------------


               RESTATED, AMENDED AND CONSOLIDATED TRUST AGREEMENT


         RESTATED,  AMENDED AND CONSOLIDATED  TRUST AGREEMENT,  made and entered
into as of this 26th day of December, 1996, by and between the STATE OF FLORIDA,
DEPARTMENT OF BUSINESS REGULATION, DIVISION OF FLORIDA LAND SALES, CONDOMINIUMS,
AND  MOBILE  HOMES  (the  "Division"),  ATLANTIC  GULF  COMMUNITIES  CORPORATION
("Atlantic Gulf" or the "Company"), and FIRST UNION NATIONAL BANK OF FLORIDA, as
Trustee  ("Trustee")  (collectively  with  the  Division  and the  Company,  the
"Parties").

         WHEREAS,  the Restated Second Amended Joint Plan of  Reorganization  of
GDC, dated as of October 9, 1991, as modified on March 9, 1992 (the "Plan"), was
confirmed by the U.S.  Bankruptcy Court for the Southern  District of Florida on
March 27, 1992, and became effective on March 31, 1992;

         WHEREAS,  pursuant  to the Plan,  GDC has been  renamed  Atlantic  Gulf
Communities Corporation;

         WHEREAS,  the Parties  previously  entered  into the  Homesite  Program
Utility Fund Trust Agreement,  dated December 8, 1992, the Class 14 Utility Fund
Trust  Agreement,  dated  December 8, 1992,  the Division  Class 14 Utility Fund
Trust Agreement,  dated April 6, 1993, and the Improvement Fund Trust Agreement,
dated  April  6,  1993  (collectively,  the  "Original  Trusts")  all  of  which
Agreements were entered into pursuant to the Plan;

         WHEREAS,  pursuant to the letter agreement by and between Atlantic Gulf
and the Division, dated December 24, 1996, Atlantic Gulf and the Division agreed
to  collapse  the  Original  Trusts  into  a  single,   Restated,   Amended  and
Consolidated Trust which consolidates the assets, provisions, and obligations of
the Original  Trust  agreements,  except that $120,000  shall be retained in the
Improvement  Fund Trust,  cash  account  #4072850907,  for  satisfaction  of the
obligation set forth within the twelfth  preamble of the Improvement  Fund Trust
Agreement (the "Hendry County Obligation");

                                       1
<PAGE>

         WHEREAS, by execution of this Restated,  Amended and Consolidated Trust
Agreement,  Atlantic Gulf and the Division deem the Original Trusts to be merged
and superseded;

         WHEREAS,  Atlantic  Gulf and the Division  entered into the Utility Lot
Trust  Agreement  on December 20,  1996,  for the purpose of  providing  utility
satisfied lots to be utilized in the Lot Exchange Program;

         WHEREAS, the Division and Atlantic Gulf desire to appoint and authorize
a trustee to establish and  administer  the Restated,  Amended and  Consolidated
Trust for the purposes set forth below.

         NOW,  THEREFORE,   in  consideration  of  the  mutual  promises  herein
contained the Parties agree as follows:


                                   ARTICLE I.

                                   DEFINITIONS
                                   -----------

         Unless the  context  requires  otherwise,  all  capitalized  terms used
herein and not otherwise defined shall have the meanings assigned to them in the
Plan.

                                   ARTICLE II.

                  RESTATED, AMENDED AND CONSOLIDATED TRUST FUND
                  ---------------------------------------------

         Section 2.1. THE FUND.  For all purposes of this Trust  Agreement,  the
Restated,  Amended and  Consolidated  Trust Fund shall  consist of the following
assets, and Trustee shall accept such assets subject to the terms and conditions
hereof:

         (a) all stock and cash  transferred  from the Division Class 14 Utility
Fund Trust;

         (b) all proceeds  generated  from the sale of stock pursuant to Section
2.3;

                                       2
<PAGE>

         (c)  all  moneys  earned  on the  investment  and  reinvestment  of the
foregoing.

         (d) all stock and cash  transferred  from the  Improvement  Fund Trust,
excluding the $120,000 retained to meet the Hendry County Obligation.

         Section 2.2. SECURITIES.  Trustee shall hold in trust the Stock and all
non-cash  proceeds received in connection with the Stock (the "Stock Rights" and
the "Securities"),  including without limitation all stock certificates, options
and  warrants  and  similar  rights,  until such time as the Stock and the Stock
Rights are withdrawn from the Restated,  Amended and Consolidated Trust pursuant
to Section 2.6 or sold pursuant to Section 2.3.

         Section 2.3. SALE OF SECURITIES.
                      ------------------

         (a)  Beginning  January 1, 1994,  and  continuing  on each  three-month
anniversary  of such date until  December 31, 1998 (the  "Terminal  Date"),  the
Trustee shall  determine  how many shares of Stock are in Trust (the  "Remaining
Stock");  PROVIDED,  HOWEVER, that any Stock tendered in accordance with Section
2.3(b)  shall not be deemed  part of  Remaining  Stock for so long as such Stock
remains  subject to tender.  Subject to the  provisions set forth in subsections
(b) to (e) below, the Trustee shall sell on the fifth (5th) business day in each
calendar  quarter of such year, or as promptly  thereafter as market  conditions
reasonably permit, an amount of Stock (the "Quarterly Sale Amount") equal to (I)
the Remaining Stock,  divided by (ii) the number of calendar quarters  remaining
until the Terminal Date (E.G., in the quarter  beginning on January 1, 1994, the
Trustee shall sell  one-twentieth  of the Remaining  Stock; in the next quarter,
one-nineteenth;  etc.). Subject to the provisions set forth in subparagraphs (b)
to (e) below,  in the event there is any Remaining  Stock as of January 1, 1999,
the Trustee shall sell all such  Remaining  Stock during such calendar year. The
Trustee  shall  deposit the proceeds  from any such sales in the  Division  Cash
Account.

         (b) The Trustee shall sell more than the Quarterly Sale Amount of Stock
for a  particular  quarter  if there is a tender  offer  for such  Stock and the
Division has instructed the Trustee in writing to so tender.

                                       3
<PAGE>

         (c) The Trustee shall delay or refrain from selling any Stock scheduled
to be sold in a particular  quarter as provided in subsection  (a) or (b) if (I)
the  Division has  instructed  the Trustee to delay or refrain from such sale in
writing  based upon a  determination  by the Division that such sale of Stock is
not in the interest of maximizing the Division Class 14 Utility Fund as a result
of extraordinary  market conditions,  or (ii) if the Trustee has determined that
such sale would violate applicable securities or other laws.

         (d) The  Trustee  shall  sell the  Quarterly  Sale  Amount  of Stock as
provided  in this  Section 2.3 in ordinary  trading  transactions,  and shall be
entitled to pay a reasonable  and customary  brokerage  commission in connection
therewith to the third-party securities broker effecting such transactions.

         (e) Prior to selling any  Quarterly  Sale Amount and for so long as the
Stock is not registered pursuant to Section 5 of the Securities Act of 1933, the
Trustee may request an opinion  from the Company  that such Stock is exempt from
registration pursuant to Section 1145 of the Bankruptcy Code.

         (f) If there is a  tender  offer  for the  Stock or the  Notes  and the
Division has not instructed Trustee to tender the Trust's Stock or Notes, as the
case may be, at least  twenty  (20) days prior to the  deadline  for  holders to
tender, the Company may apply to the Bankruptcy Court for an order requiring the
Division to instruct the Trustee to so tender.

         Section 2.4. [reserved]

         Section 2.5. THE  DIVISION  CASH  ACCOUNT.  Trustee  shall  establish a
separate trust account (the "Division  Cash  Account"),  and receive and keep in
the Division Cash Account (a) all cash  deposited  with the Trustee  pursuant to
section 2.1, (b) all net sale  proceeds  from the sale of  Securities  deposited
with  Trustee  pursuant  to  Section  2.3,  and (c)  all  moneys  earned  on the
investment and reinvestment of such amounts (collectively, the "Funds").

         Section 2.6. AUTOMATIC AND ROUTINE CASH AND STOCK WITHDRAWAL.

         (a) At such time as the number of  non-utility  satisfied lots owned by
parties eligible for the Lot Exchange Program (the "Eligible Lots") is less than
or equal to the number of utility  satisfied lots held in the Utility Lot Trust,

                                       4
<PAGE>

all assets of the Restated, Amended and Consolidated Trust shall be disbursed to
Atlantic Gulf and this trust shall terminate.  As a condition  precedent to said
disbursement and termination, Atlantic Gulf shall provide a certification to the
Division,  based upon an  independent  analysis  conducted  by  Milian,  Swain &
Associates,  Inc.,  that the number of lots in the Utility  Lot Trust  equals or
exceeds the number of Eligible Lots.

         (b) At any time,  but only with the consent of the  Division,  Atlantic
Gulf may direct the Trustee to disburse cash or stock to Atlantic Gulf.

         (c)  Atlantic  Gulf may withdraw  funds from the Division  Cash Account
from time to time upon  certification of the responsible  officer of the Company
to the Trustee that the Company will use the funds to purchase lots to replenish
the Utiltity Lot Trust.

         Section 2.7. ACCOUNTING.
                      ----------

         (a) Trustee  shall  account  separately  for the Stock in the Trust and
shall provide the Division and the Company with a quarterly  statement detailing
all trust  activity  in  connection  with the  Stock,  including  all  deposits,
withdrawals,  and/or  sales of the  Stock  and the  Stock  Rights  and all trust
expenses attributable to the Stock and the Stock Rights.

         (b) Trustee shall account  separately for the Division Cash Account and
shall  provide the  Division  and the Company  with a quarterly  cash  statement
detailing the activity in the Division Cash Account,  including all deposits and
withdrawals,  principal  balance,  income earned on, and expenses charged to the
Division Cash Account.


                                  ARTICLE III.

                              FUNDS AND INVESTMENTS
                              ---------------------

         Section 3.1.  SEPARATE FUNDS.  In no event shall Trustee  commingle the
Funds with other assets of, or maintained by, Trustee.

                                       5
<PAGE>

         Section 3.2.  INVESTMENT  OF MONEYS.  Subject to section  3.3,  Trustee
shall have the  authority  to invest and  reinvest the moneys in this Trust (the
"Cash Proceeds") in the following instruments: (a) bonds, notes, treasury bills,
or other securities  constituting direct obligations of, or fully guaranteed by,
the  United  States  of  America  (provided  that  such  direct  obligations  or
guarantees, as the case may be, are entitled to the full faith and credit of the
United States of America);  (b) bonds, notes, or other securities of the Federal
National Mortgage Association,  Federal Home Loan Mortgage Association,  Federal
Home Loan Bank Board, or other similar agencies of the United State which are of
similar  financial  quality;  (c)  certificates  of deposit  of or money  market
accounts  at any bank (I)  organized  under  the laws of the  United  States  of
America and having offices in the State of Florida,  or (ii) organized under the
laws of the State of Florida  (in either  case  having a  combined  capital  and
surplus of not less than $500,000,000  whose deposits are insured by the Federal
Deposit  Insurance  Corporation  (including  the Trustee if otherwise  qualified
under this  Section));  (d) if the interest rates  available on  certificates of
deposit of or money  market  accounts at banks  described  in clause (b) of this
section are lower than could be obtained  if the  Trustee  invested  such moneys
with other financial institutions of comparable quality, certificates of deposit
of or money market  accounts at any domestic  commercial  bank, or  non-domestic
bank provided that such  non-domestic  commercial bank shall have offices in New
York or  Florida,  having a  combined  capital  and  surplus  of not  less  than
$500,000,000;  (e)  commercial  paper  currently  rated  "Prime-1"  or higher by
Moody's  Investors  Service,  Inc.  or  "A-l" or  higher  by  Standard  & Poor's
Corporation  or an  equivalent  investment  grade  rating by another  nationally
recognized securities rating agency; and (f) repurchase  obligations with a term
of not more than 60 days for  underlying  securities  of the types  described in
clauses (a),  (b),  (c) and (d).  The Company will only  instruct the Trustee to
invest moneys held in the Funds in the foregoing investments.  Trustee shall not
be  liable  to the  Division  or the  company  for any  losses  suffered  on the
investment of the Cash Proceeds as a result of the Trustee's  investment of such
moneys as long as such  investment has been in accordance with the provisions of
this section.

                                       6

<PAGE>

         Section 3.3. DIRECTION BY COMPANY.  Subject to section 3.2, the Company
shall  direct in writing  the  Trustee's  investment  and  reinvestment  of Cash
Proceeds.  In the event that the Trustee reasonably believes that a direction by
the Company is inconsistent  with section 3.2, the Trustee shall not follow such
direction,  and may invest such moneys in accordance with its standard practices
using the investments specified in Section 3.2 hereof.


                                   ARTICLE IV.

                                     TRUSTEE

         Section  4.1.   COMPENSATION   TO  TRUSTEE.   Trustee   shall   receive
compensation  for  its  services  in  accepting  this  Trust   Agreement.   Such
compensation  shall be calculated in accordance with a separate  agreement among
Trustee, the Division, and the Company.

         Section 4.2.  LIMITATION ON DUTIES.  The Trustee  undertakes to perform
only such duties as are  expressly set forth  herein,  and no implied  duties or
obligations shall be read into this Agreement against the Trustee.

         Section 4.3. RELIANCE. The Trustee may act in reliance upon any writing
or instrument or signature which it, in good faith,  believes to be genuine, may
assume the validity and accuracy of any statement or assertion contained in such
a writing or  instrument  and may assume that any person  purporting to give any
writing, notice, advice, or instruction in connection with the provisions hereof
has been duly authorized to do so. The Trustee shall not be liable in any manner
for the sufficiency or correctness as to form, manner and execution, or validity
of any instrument deposited in this Trust, nor as to the identity, authority, or
right of any  person  executing  the same;  and its  duties  hereunder  shall be
limited  to  the  safekeeping  of  such   certificates,   moneys,   instruments,
securities,  or  other  documents  received  by  it  as  Trustee,  and  for  the
disposition of the same in accordance with the terms of this Agreement.

         Section 4.4.  TRUSTEE'S  RESPONSIBILITY  TO MAKE  ADVANCES OR INCUR PAY
EXPENSES.  Trustee shall have the right,  but not the duty, to make any advances
or incur or pay any reasonable  and necessary  expenses on account of this Trust
Agreement or the Funds.  If Trustee shall make any such advances or incur or pay
any such  expenses  on account of this Trust  Agreement  or the Funds,  or shall
incur any expenses by reason of being a party to any  litigation  in  connection
with this Trust  Agreement or the Funds,  or if Trustee shall be compelled by an
order of a court of competent jurisdiction

                                       7

<PAGE>
to pay money on account of this Trust Agreement or the Funds, whether for breach
of  contract,  injury under any law, or otherwise  (PROVIDED,  HOWEVER,  Trustee
shall not be individually liable in any manner under this Trust Agreement as set
forth in Section 4.3 hereof),  the Company,  on demand by Trustee,  shall pay to
Trustee,  with  interest  from the date  Trustee  made such advance or paid such
money  through  the date of payment by the Company to Trustee at the rate of the
weekly average yield on United States Treasury securities adjusted to a constant
maturity of one year, as made available by the Federal Reserve Board, the amount
of all such expenses,  including reasonable attorneys' fees, incurred by Trustee
in said matters.  Trustee shall have the right,  but not the duty, to employ and
consult with counsel of its own choice  regarding  this Trust  Agreement and the
Funds,  and shall have full and complete  authorization  and  protection for any
action taken by it hereunder in good faith and in accordance with the opinion of
such counsel;  any and all reasonable costs and expenses  incurred by Trustee by
virtue of said employment and  consultation  shall be deemed to be an advance or
expense  made or  incurred by Trustee  under this  Section 4.4 to be paid by the
Company on demand.  The Company  further  agrees to  indemnify  and hold Trustee
harmless of and from any and all  expenses,  including,  but not limited to, all
reasonable  costs  and  attorneys'  fees,  advances,  payments,  or  liabilities
incurred by it for any reason  whatsoever  as a result of this Trust  Agreement,
except those resulting from Trustee's gross negligence or willful misconduct. To
the extent that the  Company has failed to pay amounts due to the Trustee  under
this Trust Agreement,  the Trustee may retain sufficient funds to pay itself for
those  amounts  owed.  Trustee  shall not be  obliged to  convey,  transfer,  or
otherwise deal with the Funds or any part of them or to follow any  instructions
of the Company unless and until all of the payments, advances, and expenses made
or incurred or paid by Trustee on account of this Trust  Agreement  or the Funds
shall have been paid, with interest, at the rate set forth herein.

                  Section  4.5.  RESIGNATION  OF  TRUSTEE;   SUCCESSOR  TRUSTEE.
Trustee may at any time  resign as Trustee and from its duties  under this Trust
Agreement by giving at least thirty (30) days' prior written  notice to both the
Company and the Division,  such resignation to be effective on the acceptance of
appointment by a successor  Trustee selected by the Company in consultation with

                                       8
<PAGE>

the Division. In addition,  the Company and the Division jointly may at any time
remove  Trustee  with or without  cause (and the  Company may at any time remove
Trustee as provided in Section 4.7(f)) by giving written notice to Trustee, such
removal to be  effective  upon the  acceptance  of  appointment  by a  successor
Trustee  selected  by the  Company  in  consultation  with  the  Division.  If a
successor  Trustee  shall not have been  appointed  with-in  thirty (30) days of
written  notice of  resignation  or  removal,  Trustee may apply to any court of
competent jurisdiction to appoint a successor Trustee to act until such time, if
any, as a successor  shall have been  selected  and  appointed by the Company in
consultation  with the Division.  Any successor Trustee shall be a trust company
or bank (I) organized  under the laws of the State of Florida or (ii)  organized
under the laws of the United  States and having  offices in the State of Florida
(in either case having trust  powers).  Any successor  Trustee shall execute and
deliver to the predecessor Trustee an instrument  accepting such appointment,  a
copy of which  shall also be  delivered  to the Company  and the  Division,  and
thereupon such successor Trustee, without further act, shall become bound by the
terms of this Trust  Agreement  and be vested with all the estates,  properties,
rights,  powers,  duties,  and  trusts  of the  predecessor  Trustee;  and  such
predecessor Trustee shall duly assign,  transfer,  deliver, and pay over to such
successor  Trustee all moneys and other  property then held by such  predecessor
Trustee.  under  this  Trust  Agreement,  except  that the  Trustee  may  retain
sufficient  funds to pay  itself  for  amounts  owed to it  hereunder.  Prior to
selecting  any successor  trustee,  the Company shall inform the Division of its
selection.

         Section   4.6.   TRUSTEE'S   RESPONSIBILITY   WITH   RESPECT  TO  LEGAL
PROCEEDINGS.  Subject to the provisions of Section 6.9 of this Trust  Agreement,
Trustee shall be under no duty to take any action, to pay any money, or to incur
any expenses in regard to any legal proceeding involving this Trust Agreement or
the Funds.  If Trustee is served with process or notice of legal  proceedings or
of any other matters concerning this Trust Agreement or the Funds, the sole duty
of Trustee  shall be to forward  the  process or notice to the  Company  and the
Division as provided herein. In such case, the Company may defend said action in
the name of Trustee with counsel  reasonably  acceptable  to Trustee;  PROVIDED,
HOWEVER,  that if the  Trustee  determines  that such  counsel  selected  by the

                                       9
<PAGE>

Company  has a conflict in  representing  the  interests  of the Company and the
Trustee, the Trustee may represent its own interests; and PROVIDED FURTHER, that
Trustee may at any time resign as such under this Trust  Agreement  (but only in
accordance  with the  provisions of Section 4.5 hereof) or personally  appear in
said proceeding.

         Section 4.7. TAXES AND TAX RETURNS.
                      ---------------------

         (a) The Trustee shall obtain an employer  identification number for the
Restated, Amended and Consolidated Trust.

         (b) The Trustee,  or an agent of the Trustee that is  acceptable to the
Company,  shall be responsible for filing all appropriate  federal,  state,  and
local tax returns,  including  U.S.  Form 1041,  with  respect to the  Restated,
Amended and Consolidated 14 Trust.

         (c) The Company,  the Division and the Trustee  shall  cooperate,  when
necessary,  with regard to the filing of tax  returns  and payment of taxes,  if
any.

         (d) To the extent that the Restated,  Amended and Consolidated Trust is
determined to have taxable  income and any taxes  thereon shall be due,  Trustee
shall pay out of the Division Cash Account any federal,  state,  and local taxes
required to be paid,  and any  estimated tax  liabilities,  with respect to such
taxable income.

         (e) In  furtherance  and not in  limitation of Section 4.4, the Company
further  agrees to indemnify  and hold Trustee  harmless of and from any and all
income taxes and associated costs, including, but not limited to, all reasonable
attorneys' fees, advances,  payments,  or liabilities incurred by it as a result
of any  dispute  with the  Internal  Revenue  Service  related to the  Trustee's
payment of the Trust's income taxes, except those resulting from Trustee's gross
negligence or willful misconduct.

         (f) If the  Company  objects to the amount of the Tax  Reserve,  and if
Trustee and the Company cannot  thereafter  mutually agree on the amount of such
Reserve,  the  Company  shall have the right to seek the  removal of the Trustee
pursuant to Section 4.5.

                                       10
<PAGE>

         Section  4.8.  VOTING.  In the event that a vote of the  holders of the
Stock  is  scheduled  which  requires  approval  of 50  percent  or  more of the
outstanding  Stock entitled to vote thereon under  applicable law, Trustee shall
vote or cause to be  voted  (by  executing  a proxy  or  otherwise)  one-hundred
percent  (100%) of the Stock  held in this Trust (the  "Trust  Stock")  with the
majority  of the Stock  voting  that is not held in this Trust  (the  "Non-Trust
Stock");  PROVIDED,  HOWEVER,  that if the  scheduled  vote does not so  require
approval  of 50  percent  or  more of the  outstanding  Stock  entitled  to vote
thereon,  Trustee  shall  vote or  cause to be voted  (by  executing  a proxy or
otherwise)  the Trust Stock in the same  proportions  as the Non-Trust  Stock is
voted.


                                   ARTICLE V.

                                 DIVISION REVIEW
                                 ---------------

         Section 5.1. ANNUAL AUDIT. The company shall cause to be prepared,  and
shall provide to the Division and the Trustee,  one audit per calendar year (the
"Annual  Audit") of the records  related to this  Agreement.  Such Annual  Audit
shall be performed in accordance with a separate  agreement  between the Company
and the  Division for purposes of ensuring  the  Company's  compliance  with the
terms and provisions of this Agreement.

         Section 5.2. AUDIT ADJUSTMENTS.
                      -----------------

         (a) If, as a result of any Annual Audit,  the Division  determines that
the records reflect any  inaccuracies  requiring  entry of an Audit  Adjustment,
including,   without  limitation,   the  disbursement  of  any  amount  that  is
inconsistent  with any provision of the Agreement  ("Ineligible  Disbursement"),
the Division shall give written notice thereof to the Company and the Trustee (a
"Notice of Audit Adjustment").

         (b) If the Company disputes an asserted Audit Adjustment, it may submit
the dispute to the Bankruptcy  Court as provided in Section 6.8 and shall notify
the Trustee of its doing so.

         (c) If the Company does not dispute an asserted Audit Adjustment, or if
the Bankruptcy  Court confirms a proposed  Audit  Adjustment  over the Company's
objection,  (I) the  Company  will pay to the  account  in  question  the amount
required  to  restore  such  account  to where it would  have  been  absent  the
Ineligible Disbursement

                                       11
<PAGE>

         Section 5.3.  AGREEMENT  BETWEEN  TRUSTEE AND THE COMPANY.  The Company
shall provide a copy of the separate  agreement between Trustee and the Company,
and any amendments thereto, to the Division.

                                   ARTICLE VI.

                                  MISCELLANEOUS
                                  -------------

         Section 6.1. INQUIRIES. Written inquiries, legal and other notices, tax
statements,  and all other  documents  and  writings  received  by  Trustee  and
relating to this Trust Agreement or the Funds shall be sent and forwarded within
a  reasonable  time after  receipt by Trustee to the Division and the Company at
the address set forth on the  signature  page hereto or as changed  from time to
time in writing.

         Section 6.2. LAW GOVERNING.  This Trust Agreement shall be construed in
accordance with, and governed by, the laws of the State of Florida.

         Section  6.3.  NOTICES.  All  notices  or other  writings  required  or
permitted  to be  given by  either  party to this  Trust  Agreement  shall be in
writing,  and shall be (a) hand  delivered,  (b) sent by certified or registered
mail, return receipt requested,  or (c) sent by overnight courier service to the
address set forth on the signature  page hereof.  Such notice shall be deemed to
be given in the case of hand delivery or overnight courier,  when received,  and
in the  case  of  mailing  by  certified  or  registered  mail,  return  receipt
requested,  five (5) days after said  notice  has been  deposited  in the United
States  Mail,  postage  prepaid.  Any Party may change its address to which said
notices  are to be sent  by  giving  notice  of same  to the  other  Parties  in
accordance with the provisions hereof.

         Section 6.4. NO OTHER BENEFICIARIES. This Trust Agreement is solely for
the benefit of the Company, the Trustee,  the Division,  lot owners eligible for
the lot exchange program, and their successors. No other person or persons shall
have any rights or privileges under this Trust Agreement either as a third-party
beneficiary or otherwise.

                                       12
<PAGE>

         Section 6.5. TERM.
                      ----

         (a) This Trust  Agreement  shall terminate upon the earlier of (I) full
disbursement  of the cash and other assets in this Trust; or (ii) receipt by the
Trustee  of a notice of  revocation  executed  Jointly  by the  Company  and the
Division  (or  executed  by (1)  either  the  Company  or the  Division  and (2)
accompanied by order of the Court as described in subsection (b) of this Section
6.5),  which  notice  shall  direct  the  Trustee as to the  disposition  of the
remaining assets.  The Trust Agreement shall otherwise be irrevocable during its
term.

         (b) In the event that either the Company or the  Division  shall desire
to terminate  this Agreement but is unable to secure the consent of the other to
termination,  pursuant to subsection (a) of this Section 6.5, the party desiring
to  terminate  this  Agreement  shall  submit a written  request  for consent to
termination  to the other Party (with a copy to the Trustee) by certified  mail,
return receipt requested (the "Termination  Request").  Such request shall state
conspicuously,   and   in   bold-face   type,   that   such   request   contains
"Time-Sensitive"  matters.  The Party  receiving the  Termination  Request shall
notify the Party making such request of its response to the Termination  Request
within 30 days of the former's receipt of the Termination Request, which notice,
in the event of disapproval of the Termination Request,  shall specify the basis
of such  disapproval.  In the event  that the Party  receiving  the  Termination
Request  does not  consent  thereto or fails to respond  within the time  period
specified,  the Party making such request may petition the Bankruptcy  Court for
an order  finding  that,  notwithstanding  the other party's lack of consent (or
objection) to termination, the Trust should be terminated.

         Section 6.6. AMENDMENT.
                      ---------

         (a) With the prior  written  approval of the Division,  which  approval
shall not be  unreasonably  withheld,  the  Company  may at any time by  written
instrument delivered to Trustee amend this Trust Agreement;  PROVIDED,  HOWEVER,
that any  amendment  which would  increase the  responsibilities  of the Trustee
shall  require the consent of the Trustee.  The Company shall furnish to Trustee
the

                                       13

<PAGE>

written  form of said  amendment  as executed  by the Company  along with proper
verification  of the Division's  prior written  approval.  Upon the execution of
said amendment by Trustee, said amendment shall be considered to be an amendment
to this Trust  Agreement  and shall be binding upon all parties  hereto and upon
any  beneficiaries  hereof.  The Trustee  shall not be  obligated to execute any
amendment  hereof that it believes may result in it incurring  liability or that
would delete any protection or benefit to it provided hereunder.

         (b) In the event that the  Division  withholds  approval  of a proposed
amendment,  the Amendment shall not become effective until (1) the Company,  the
Division, and the Trustee agree in writing to such amendment, or (2) the Company
obtains an order from a court of competent jurisdiction approving the amendment.

         Section 6.7.  OTHER TERMS.  The captions for the  paragraphs  contained
herein are solely for the  convenience of the Parties and do not, in themselves,
have any legal significance.  Time is of the essence in this Trust Agreement. In
this Trust  Agreement,  the plural  includes the  singular and vice versa.  This
Trust Agreement  constitutes the complete  agreement  between the Parties hereto
and there are no representations,  agreements,  or understandings  other than as
set forth herein. This Trust Agreement may not be amended,  changed, or modified
except by a writing  signed by the  Division  and the Company and in  accordance
with the procedures set forth in Section 6.6 hereof.

         Section 6.8.  INTERPRETATION.  If any of the Parties hereto shall be in
disagreement  about the  interpretation  of this Trust  Agreement,  or about the
rights and obligations of or the propriety of any action contemplated by Trustee
hereunder,  any Party may (but need not), at its sole discretion,  file a motion
in  the  Bankruptcy  Court  to  resolve  said  disagreement.  Trustee  shall  be
indemnified for all costs,  including reasonable  attorney's fees, in connection
with the aforesaid  motion,  and shall be fully protected in suspending all or a
part of its activities  under this Trust  Agreement  until the Bankruptcy  court
resolves such disagreement. The Division and the Company shall each bear its own

                                       14
<PAGE>

costs and expenses under this Agreement; provided, however, that if either seeks
Bankruptcy  Court  intervention as a result of egregious  conduct on the part of
the other,  the movant may seek to have the Bankruptcy  Court assess  attorneys'
fees and costs against the party whose action necessitated such proceeding.

         Section 6.9. BANKRUPTCY COURT JURISDICTION.  The Restated,  Amended and
Consolidated Trust Agreement and all assets of the trust created thereby,  shall
remain subject to subject to the continuing jurisdiction of the Bankruptcy Court
pursuant to paragraph 3(f) of The Final Decree of GDC, IN RE GENERAL DEVELOPMENT
CORPORATION, ET AL., Case No. 90-12231-BKC-AJC (Bankr. S.D. Fla. Mar. 15, 1995),
and Trustee shall comply with the orders of the Bankruptcy Court. In the absence
of an order of the  Bankruptcy  Court to the  contrary,  Trustee  shall  have no
affirmative duty to seek further authority from the Bankruptcy Court to take any
actions necessary under and pursuant to this Agreement.

         Section 6.10. INTEREST OF CERTAIN LENDERS. The Company and the Division
acknowledge  that the lenders (the "Lenders") under the Working Capital and Term
Loan Agreement dated as of March 31, 1992 (the "Term Loan  Agreement"),  have an
interest,  and the note holders (the "Note Holders") under the Secured  Floating
Rate Note Agreement  dated as of March 31, 1992 (the "Note  Agreement"),  have a
subordinated  interest  in any  distributions  made to the  Company  pursuant to
Section 2.6 hereof, and the Company has informed the Trustee of the existence of
such  interests.  If a default has occurred and is  continuing  under either the
Term Loan  Agreement or the Note  Agreement (a  "Default"),  the Lenders'  agent
under the Term Loan Agreement (the "Lenders'  Agent") or the Note Holders' agent
under the Note Agreement (the "Note  Holders'  Agent"),  as the case may be, may
give the Trustee notice of such fact. From the Trustee's  receipt of such notice
until (a) informed  otherwise by the Lenders' Agent or the Note Holders'  Agent,
as the case may be, or (b) ordered to do  otherwise  by a final order of a court
of  competent  jurisdiction,  any  distributions  pursuant to Section 2.6 hereof
shall be made: (i) so long as any  obligations  are  outstanding  under the Term
Loan Agreement,  to the Lenders'  Agent,  and (ii) thereafter and so long as any
obligations  are  outstanding  under the Note  Agreement,  to the Note  Holder's
Agent.  Providing  notice  to  the  Trustee  of a  Default  shall  be  the  sole
responsibility  of the Lenders'  Agent and/or the Note Holders'  Agent,  and the
Trustee shall have no  obligation to determine  whether there has been a Default
prior to making any distributions under this Agreement.

                                       15
<PAGE>

         Section 6.11. ENTIRE AGREEMENT. This Trust Agreement, together with the
Utility  Lot Trust  Agreement,  constitutes  the entire  agreement  between  the
Parties.  This Trust Agreement,  and the Utility Lot Trust Agreement,  supersede
any prior  agreements or  understandings,  oral or written,  with respect to the
subject matter of this Trust Agreement.

         IN WITNESS  WHEREOF,  the Parties  hereto have executed this  Restated,
Amended  and  Consolidated  Trust  Agreement  as of the day and year first above
written.


                                    ATLANTIC GULF COMMUNITIES CORPORATION


                                    By: /s/ THOMAS W. JEFFREY
                                       ----------------------------
                                            Thomas W. Jeffrey, Esq.
                                            Vice-President - CFO
                                            2601 South Bayshore Drive
                                            Miami, Florida 33133


                                    STATE OF FLORIDA, DEPARTMENT OF BUSINESS
                                    REGULATION, DIVISION OF FLORIDA LAND SALES,
                                    CONDOMINIUMS, AND MOBILE HOMES

                                    By: /s/ ROBERT H. ELLZEY, JR.
                                       ----------------------------
                                            Robert H. Ellzey, Jr.
                                            Director, Division of
                                              Florida Land Sales, Condominiums,
                                              and Mobile Homes
                                            725 South Bronough Street
                                            Tallahassee, Florida 32399


                                    FIRST UNION NATIONAL BANK OF FLORIDA,
                                    AS TRUSTEE

                                    By:
                                       ----------------------------
                                           Corporate Trust Department
                                           Fourteenth Floor
                                           200 South Biscayne Boulevard
                                           Miami, Florida 33131

ATLANTIC GULF  COMMUNITIES  CORPORATION  EXHIBIT TO THE MARCH 31, 1997 FORM 10-Q
EXHIBIT 10.3 FIRST  AMENDMENT TO THE RESTATED,  AMENDED AND  CONSOLIDATED  TRUST
AGREEMENT DATED AS OF DECEMBER 26, 1996, AMENDED AS OF DECEMBER 30, 1996.


                             FIRST AMENDMENT TO THE
               RESTATED, AMENDED AND CONSOLIDATED TRUST AGREEMENT
               --------------------------------------------------


         RESTATED,  AMENDED AND CONSOLIDATED TRUST AGREEMENT AMENDMENT, made and
entered into as of this 30th day of December,  1996, by and between the STATE OF
FLORIDA,  DEPARTMENT  OF BUSINESS  REGULATION,  DIVISION OF FLORIDA  LAND SALES,
CONDOMINIUMS,  AND MOBILE  HOMES (the  "Division"),  ATLANTIC  GULF  COMMUNITIES
CORPORATION ("Atlantic Gulf" or the "Company"), and FIRST UNION NATIONAL BANK OF
FLORIDA, as Trustee ("Trustee") (collectively with the Division and the Company,
the "Parties").

         WHEREAS,   the  Parties   entered  into  the   Restated,   Amended  and
Consolidated Trust Agreement (the "Agreement") dated as of December 24, 1996;

         WHEREAS, the Parties desire to amend the Agreement;

         NOW,  THEREFORE,   in  consideration  of  the  mutual  promises  herein
contained the Parties agree as follows:

         1. Section 4.7 of the Agreement is hereby  amended by deleting the text
of subsection (f), and adding sub-subsections (f)(i) and (f)(ii) which state:

         (f)(i)     The  Trustee  shall  not  be  obligated  to  make  any  cash
                    disbursement  pursuant to Section 2.6 to the extent that the
                    Trustee  reasonably  believes that such  disbursement  would
                    leave  the  Trust  with  insufficient   Funds  to  meet  its
                    potential  tax  liability  as of such  date.  Any  Funds  so
                    withheld  by the Trustee  shall be called the "Tax  Reserve"
                    and shall be accounted  for  separately  by the Trustee from
                    other Funds in the Trust.

         (f)(ii)    If the Company objects to the amount of the Tax

                                        1

<PAGE>

                    Reserve,  and if Trustee and the Company  cannot  thereafter
                    mutually  agree on the amount of such  Reserve,  the Company
                    shall  have the  right to seek the  removal  of the  Trustee
                    pursuant to Section 4.5.

         IN WITNESS  WHEREOF,  the Parties  hereto have executed this  Restated,
Amended and Consolidated Trust Agreement  Amendment as of the day and year first
above written.




                                    ATLANTIC GULF COMMUNITIES CORPORATION


                                    By: /s/ THOMAS W. JEFFREY
                                       ----------------------------
                                            Thomas W. Jeffrey, Esq.
                                            Vice-President - CFO
                                            2601 South Bayshore Drive
                                            Miami, Florida 33133



                                    STATE OF FLORIDA, DEPARTMENT OF BUSINESS
                                    REGULATION, DIVISION OF FLORIDA LAND SALES,
                                    CONDOMINIUMS, AND MOBILE HOMES

                                    By: /s/ ROBERT H. ELLSEY, JR.
                                       ----------------------------
                                            Robert H. Ellzey, Jr.
                                            Director, Division of
                                              Florida Land Sales, Condominiums,
                                              and Mobile Homes
                                            725 South Bronough Street
                                            Tallahassee, Florida 32399

                                       2
<PAGE>

                                    FIRST UNION NATIONAL BANK OF FLORIDA,
                                    AS TRUSTEE

                                    By: /s/ PETER H. FOWLER
                                       ----------------------------
                                            Corporate Trust Department
                                            Fourteenth Floor
                                            200 South Biscayne Boulevard
                                            Miami, Florida 33131

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
                    THIS  SCHEDULE   CONTAINS  SUMMARY   FINANCIAL   INFORMATION
                    EXTRACTED FROM THE  CONSOLIDATED  BALANCE SHEET AT MARCH 31,
                    1997   (UNAUDITED)   AND  THE   CONSOLIDATED   STATEMENT  OF
                    OPERATIONS  FOR  THE  THREE  MONTHS  ENDED  MARCH  31,  1997
                    (UNAUDITED) AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
                    SUCH FINANCIAL STATEMENTS.

</LEGEND>
<CIK>                         0000771934
<NAME>                        Gulf Atlantic Communities Corporation
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                         8,462
<SECURITIES>                                       0
<RECEIVABLES>                                 56,982 <F1>
<ALLOWANCES>                                       0
<INVENTORY>                                  146,485
<CURRENT-ASSETS>                                   0 <F2>
<PP&E>                                         2,802 <F2>
<DEPRECIATION>                                     0
<TOTAL-ASSETS>                               239,884
<CURRENT-LIABILITIES>                              0 <F2>
<BONDS>                                      162,184
                              0
                                        0
<COMMON>                                         981
<OTHER-SE>                                    48,185
<TOTAL-LIABILITY-AND-EQUITY>                 239,884
<SALES>                                       16,284
<TOTAL-REVENUES>                              18,678
<CGS>                                         13,459
<TOTAL-COSTS>                                 15,918
<OTHER-EXPENSES>                               6,001
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                             4,035
<INCOME-PRETAX>                               (7,276)
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                           (7,276)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                  (7,276)
<EPS-PRIMARY>                                   (.75)
<EPS-DILUTED>                                   (.75)

<FN>
<F1> The values for Receivables and PP&E Represent Net Amounts.

<F2> The Company does not prepare a Classified Balance Sheet. Therefore, Current
     Assets and Current Liabilities are not applicable.
</FN>
        


</TABLE>


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