ATLANTIC GULF COMMUNITIES CORP
10-K/A, 1999-04-30
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: HERITAGE CAPITAL APPRECIATION TRUST, N-30D, 1999-04-30
Next: WESTWOOD ONE INC /DE/, DEF 14A, 1999-04-30




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                  FORM 10-K/A-1

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

               For the fiscal year ended December 31, 1998


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

           For the transition period from _______ to _________________


                         Commission file number: 1-8967

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


            DELAWARE                                      59-0720444
- ----------------------------------------    ------------------------------------
   (State or 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, including area code            (305) 859-4000
                                                       --------------

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

    Title of each class                Name of each exchange on which registered
          NONE                                            NONE

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

    COMMON STOCK, PAR VALUE $.10 PER SHARE (OVER THE COUNTER BULLETIN BOARD)

         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  and 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

         The exhibit index for this Form 10-K/A-1 is located at page 67.


<PAGE>

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of  Regulation  S-K (Section  229.405 of this chapter) is not contained
herein,  and will not be contained,  to the best of registrant's  knowledge,  in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K/A-1 or any amendment to this Form 10-K/A-1. [ ]

         As of March 31, 1999,  the aggregate  market value of the  registrant's
Common Stock held by non-affiliates  of the registrant was  approximately  $21.5
million.

         As of March 31, 1999, there were 12,626,515  shares of the registrant's
Common Stock outstanding,  including 3,000 outstanding shares held in a disputed
claims reserve.

                    Documents incorporated by reference: None

<PAGE>

                                  INTRODUCTION

         Atlantic Gulf  Communities  Corporation is filing this Form 10-K/A-1 in
order to amend its Annual Report on Form 10-K for the fiscal year ended December
31, 1998 (which was filed with the Securities  and Exchange  Commission on March
31,  1999 - the "1998  Form  10-K") to (1) add the Part II Item 7A. and Part III
disclosures,  which  were not  included  in the 1998 Form  10-K,  as filed,  (2)
correct typographical errors in the Wholly-Owned Luxury/Resort Projects table on
page 14 of the 1998 Form 10-K, (3) correct  certain option  information in Notes
10 and 17 to the Notes to Consolidated  Financial  Statements  included with the
1998 Form 10-K, (4) correct certain other nonmaterial,  typographical  errors in
the 1998 Form 10-K and (5) include updated information concerning certain events
which  occurred after the Form 10-K, as filed,  was finalized,  and on or before
March 31, 1999.

<PAGE>

                  SPECIAL NOTE ABOUT FORWARD LOOKING STATEMENTS

EXCEPT FOR THE  HISTORICAL  INFORMATION  CONTAINED IN THIS ANNUAL REPORT ON FORM
10-K/A-1 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998,  CERTAIN MATTERS DISCUSSED
HEREIN INCLUDING,  WITHOUT  LIMITATION,  PART I, ITEM 1. "THE BUSINESS," PART I,
ITEM 3. "LEGAL  PROCEEDINGS" AND PART II, ITEM 7.  "MANAGEMENT'S  DISCUSSION AND
ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS,"  CONTAIN  FORWARD
LOOKING STATEMENTS BASED ON MANAGEMENT'S EXPECTATIONS REGARDING, AND EVALUATIONS
OF CURRENT  INFORMATION  ABOUT,  THE  COMPANY'S  BUSINESS THAT INVOLVE RISKS AND
UNCERTAINTIES, AND ARE SUBJECT TO FACTORS THAT COULD CAUSE ACTUAL FUTURE RESULTS
TO DIFFER, BOTH ADVERSELY AND MATERIALLY,  FROM CURRENTLY  ANTICIPATED  RESULTS,
INCLUDING, WITHOUT LIMITATION, THE EFFECT OF ECONOMIC AND MARKET CONDITIONS; THE
CYCLICAL  NATURE OF THE REAL  ESTATE  MARKET IN PRIMARY  MARKETS IN FLORIDA  AND
OTHER AREAS IN THE SOUTHEASTERN  UNITED STATES AND  LUXURY/RESORT  MARKETS;  THE
INDUSTRY AND INDUSTRY  SEGMENT  CONDITIONS AND DIRECTIONS;  INTEREST RATES;  THE
AVAILABILITY AND COST OF FINANCING REAL ESTATE  ACQUISITIONS  AND  DEVELOPMENTS;
THE  SALEABILITY  OF  PREDECESSOR  ASSETS;   CONSTRUCTION  COSTS;  WEATHER;  THE
AVAILABILITY  OF HIGH QUALITY REAL ESTATE  PARCELS IN PRIMARY  FLORIDA AND OTHER
MARKETS  IN THE  SOUTHEASTERN  UNITED  STATES;  THE  AVAILABILITY  AND  COST  OF
MATERIALS AND LABOR; CONSUMER PREFERENCES AND TASTES;  GOVERNMENTAL  REGULATION;
COMPETITIVE  PRESSURES;  THE COMPANY'S OWN DEBT AND EQUITY STRUCTURE AND RELATED
FINANCING CONTINGENCIES AND RESTRICTIONS;  MANAGEMENT LIMITATIONS; THE COMPANY'S
ABILITY TO CLOSE  FINANCINGS OF NEW REAL ESTATE AT PARTICULAR  TIMES RELATIVE TO
THE COMPANY'S CASH FLOW NEEDS AT SUCH TIMES; THE COMPANY'S  ABILITY TO REFINANCE
EXISTING  INDEBTEDNESS;  LEGISLATION;  RESOLUTION OF PENDING LITIGATION IN WHICH
THE COMPANY IS A DEFENDANT; THE SUCCESS OR LACK THEREOF OF THE COMPANY'S CURRENT
DEVELOPMENT PROJECTS; AND THE SUCCESS OR LACK THEREOF OF THE COMPANY'S STRATEGIC
ALTERNATIVE INITIATIVE.


<PAGE>

UNLESS THE CONTEXT CLEARLY  INDICATES  OTHERWISE,  ALL REFERENCES  HEREIN TO (1)
"ATLANTIC  GULF" REFER SOLELY TO ATLANTIC GULF  COMMUNITIES  CORPORATION AND (2)
THE "COMPANY"  INCLUDE  ATLANTIC  GULF AND ITS DIRECT AND INDIRECT  WHOLLY OWNED
SUBSIDIARIES.


PART I


ITEM  1.          BUSINESS

GENERAL

         The Company is a Florida-based, planned community development and asset
management company. The Company's CORE BUSINESS consists of:

         -        PRIMARY  MARKET  OPERATIONS,  consisting  of the  acquisition,
                  development  and  sale  of  real  estate  projects   ("PRIMARY
                  PROJECTS") containing  residential homesite components such as
                  single-family  lots,  multi-family  lots/units and residential
                  tract sales ("HOMESITES")  and/or  non-residential  components
                  such  as  commercial,  industrial,  office  and  institutional
                  ("COMMERCIAL  DEVELOPMENT ") in primary markets in Florida and
                  other  selected  primary  markets in the  southeastern  United
                  States ("PRIMARY MARKETS").

         -        LUXURY/RESORT  OPERATIONS,   consisting  of  the  acquisition,
                  development and sale of real estate  projects  ("LUXURY/RESORT
                  PROJECTS") in which the Company  engages in one or more of the
                  following activities:  Homesite  development,  construction of
                  VERTICAL  RESIDENTIAL  UNITS  (i.e.,  single  family  housing,
                  condominiums  and  timeshare  units),   and  construction  and
                  operation   of  equity   golf   clubs   and  other   amenities
                  ("AMENITIES").  The Company's existing  Luxury/Resort Projects
                  are  located  in  selected  markets in  Florida  and  Colorado
                  ("LUXURY/RESORT MARKETS").

                  The Company's (1) Primary  Markets and  Luxury/Resort  Markets
                  are referred to as its "CORE MARKETS" and (2) Primary Projects
                  and  Luxury/Resort  Projects  are  referred  to as  its  "CORE
                  PROJECTS."

         -        OTHER OPERATIONS, consisting principally of:

                  --       ENVIRONMENTAL  SERVICES,  consisting of the provision
                           of  environmental  services  to  third  parties  on a
                           contract basis; and

                  --       RECEIVABLES  PORTFOLIO   MANAGEMENT,   consisting  of
                           portfolio  management  of  MORTGAGE  RECEIVABLES  (as
                           defined below) and CONTRACT  RECEIVABLES  (as defined
                           below)  resulting  principally from the sale or other
                           disposition of PREDECESSOR ASSETS (as defined below).

         As of December 31, 1998, the Company owned  outright,  or had ownership
interests in, 12 Core  Projects,  consisting of eight Primary  Projects and four
Luxury/Resort  Projects.  The Company  also has an active  business  development
pipeline  including,  as of December 31, 1998, four  additional  planned Primary

                                       1

<PAGE>

Projects under control which, once acquired,  entitled and approved,  will yield
significant  additional inventory for development and sale. The 12 existing Core
Projects and four  planned  Primary  Projects  are referred to as the  Company's
"CORE DEVELOPMENT PORTFOLIO."

         The Company  also is engaged in the orderly  disposition  of  scattered
PREDECESSOR  HOMESITES  (as defined  below) and  PREDECESSOR  TRACTS (as defined
below)  located in  secondary  markets in Florida and  Tennessee  (collectively,
"PREDECESSOR  ASSETS").  As  discussed  below,  the  continuing  disposition  of
Predecessor  Assets is a run-off  business  and not part of the  Company's  Core
Business.

         General  Development  Corporation,  Atlantic  Gulf's  predecessor  (the
"PREDECESSOR  COMPANY"),  was  formed  in  1954  as  a  Florida-based  community
development  and land sales  company.  From 1955 through 1990,  the  Predecessor
Company acquired and developed nine  large-scale  communities in Florida and one
in  Tennessee,   comprising  nearly  290,000  acres.  During  that  period,  the
Predecessor  Company  developed  357,000  homesites,  deeded  283,000  developed
homesites to customers, and constructed and sold approximately 35,000 homes. The
Predecessor  Company filed for reorganization  under the federal bankruptcy laws
in 1990. In March 1992, when the Company emerged from bankruptcy, (1) its assets
consisted  primarily of 92,000  acres of  undeveloped  tract land  ("PREDECESSOR
TRACTS"), 27,000 scattered homesites ("PREDECESSOR HOMESITES") and certain water
and sewer utility  companies  ("PREDECESSOR  UTILITIES") and (2) its liabilities
included $302 million of secured and  unsecured  corporate  debt not  associated
with  development  operations (the  "REORGANIZATION  DEBT"),  all maturing on or
before December 31, 1998. For additional  information  concerning the bankruptcy
proceedings, see Atlantic Gulf's 1992 Annual Report on Form 10-K ("1992 10-K").

         The Company's  strategic plan, which it formulated in 1992 and 1993 and
has been refining and implementing since then (its "STRATEGIC  PLAN"),  consists
of three components:

         -        liquidating its Predecessor Assets in an orderly fashion,

         -        using  the  proceeds  therefrom  to  service  and  retire  its
                  Reorganization Debt, and

         -        at the same time, building its Core Business.

         It was clear from the outset that  acquiring new Core Projects would be
difficult because of the severe capital  limitations imposed on the Company as a
result of the short  term  demands  of its  Reorganization  Debt.  Nevertheless,
management believed that the Company could successfully  leverage off of certain
core  competencies  of its  Predecessor  Company,  principally  its expertise in
planning  and  permitting  large  residential  communities  in  an  increasingly
difficult regulatory environment. Management believes that implementation of the
Company's  Strategic  Plan  provides  the most  appropriate  utilization  of the
Company's financial resources with respect to its Core Business and, at the same
time,  the most prudent  management of the orderly  disposition of its remaining
Predecessor Assets.

         Since 1992, the Company has:

         -        disposed of $256 million of Predecessor Tracts and Predecessor
                  Homesites and all of its Predecessor Utilities and

         -        retired all $302 million of its Reorganization Debt.

                                       2

<PAGE>

         Between 1994 and 1998, the Company:

         -        reduced current overhead expenses and related interest expense
                  by more than 50%,

         -        acquired,  directly  or through  joint  ventures,  19 new Core
                  Projects,  successfully  entering 10 new Core  Markets in five
                  states,

         -        increased  the  percentage  of real  estate  related  revenues
                  attributable  to Core  Business  operations  from ten  percent
                  (10%) to sixty-six percent (66%) and

         -        expanded its core competencies  beyond Primary Market Homesite
                  development to include Primary Market  Commercial  Development
                  and Luxury/Resort Market development and operations.

         In 1998, the Company began to realize  financial  returns on several of
its recently  acquired  Core  Projects.  That trend  should  continue in 1999 as
additional  new Core  Projects come on line.  The Company  believes that it will
fully implement its Strategic Plan in 1999, assuming availability of appropriate
capital resources during 1999, which cannot be assured.

OPERATING AND FINANCIAL STRATEGIES

          GENERAL.  The Company  intends to continue its focus on Primary Market
Operations.  Primary Projects are principally  wholesale operations in which the
Company supplies  developed or developable,  permitted  Homesites to third party
homebuilders.  To the extent that the homebuilding market continues to be robust
and quality homesites in master-planned,  Primary Market  subdivisions remain in
short supply, the Company believes that its Primary Market strategy is sound.

         The Company intends to increase its focus on Luxury/Resort  Operations.
In  this  segment,   the  Company  develops   waterfront  or  highly  amenitized
communities for high-end retirement or pre-retirement  homebuyers. The Company's
Luxury/Resort  Market  strategy is more retail focused -- selling  Homesites and
Vertical  Residential  Units directly to the  individual  consumer and operating
resort-type Amenities. Management believes that the country's demographic trends
and recent real estate activity in the current  Luxury/Resort  Markets  strongly
support the Company's Luxury/Resort Operations strategy.

         The  Company's  overall  operating  strategy  is to (1)  develop its 12
existing Core Projects and (2) complete the  acquisitions  of, and then develop,
the other four planned Primary Projects that it currently has under control.

         The  Company's  financial  strategy  is to grow  its  recurring  EBITDA
(earnings before interest,  taxes,  depreciation and amortization) by the end of
fiscal  year 2000 to a level  sufficient  to support a  long-term  bond issue to
retire any  remaining  corporate  debt and to redeem any  outstanding  Preferred
Stock.  See PART II, ITEM 5. MARKET FOR ATLANTIC GULF'S COMMON STOCK AND RELATED
STOCKHOLDER  MATTERS  below  for a  description  of  Atlantic  Gulf's  Series  A
Preferred  Stock and Series B  Preferred  Stock  (the  "PREFERRED  STOCK").  The
three-year, no call period on the majority of the Preferred Stock expires in the
second half of fiscal year 2000.  The Company's goal is to be able to redeem its
Preferred Stock, or alternatively,  to force a conversion of the Preferred Stock
into  Common  Stock in late  fiscal  year 2000.  See PART II, ITEM 5. MARKET FOR
ATLANTIC  GULF'S  COMMON  STOCK  AND  RELATED  STOCKHOLDER  MATTERS  below for a
description of Atlantic Gulf's Common Stock. The Company

                                       3

<PAGE>

believes that it's Core Development Portfolio should, subject to fluctuations in
the national and local economies and in the timing of any individual project, be
generating sufficient EBITDA by the end of fiscal 2000 to execute this financial
strategy.

         DEVELOPMENT  OPPORTUNITIES IN CORE DEVELOPMENT PORTFOLIO. The Company's
Core Development Portfolio,  once fully entitled and approved,  should yield (1)
an estimated 410 acres of new Commercial Development (approximately 180 acres of
which is already  entitled and approved),  (2) an estimated 17,923 Homesites and
(3) an estimated 1,332 Vertical  Residential  Units.  The chart below summarizes
the estimated development potential of the Company's Core Development Portfolio.


          POTENTIAL DEVELOPMENT SUPPLY FROM CORE DEVELOPMENT PORTFOLIO

<TABLE>
<CAPTION>

                                  Homesites            Vertical Residential Units
                           -----------------------  ---------------------------------
                             Single       Multi-      Single     Multi-    Timeshare   Commercial
                           Family (1)   Family (1)  Family(1)  Family (1)  Cabins (2)  Development (3)
                           -----------------------  --------------------------------- ---------------
<S>                          <C>           <C>        <C>       <C>           <C>            <C>
Primary  Projects(4).......   12,984        4,163          -            -          -             398

Luxury/Resort Projects(4)..      776            -         81        1,176         75              12
                           -----------------------  --------------------------------- ---------------
Total......................   13,760        4,163         81        1,176         75             410
                           =======================  ================================= ===============
Entitled and Approved(5)...    6,366        1,297         81        1,126          -             180

Entitlements/
Approvals in Process.......    7,394        2,866          -           50         75             230

</TABLE>

(1)      Number of units.

(2)      Currently planned as 300 quarter shares.

(3)      Number of acres.

(4)      Some of these  potential  units are not yet owned by the  Company  or a
         joint venture  ("JV") in which the Company is a joint  venturer but are
         pending   acquisitions   or  subject   to  options  or  other   similar
         arrangements.  SEE PART I, ITEM 1.  BUSINESS - OPERATING  AND FINANCIAL
         STRATEGIES -- ADDITIONS TO CORE DEVELOPMENT PORTFOLIO IN 1998.

(5)      "Entitled" means having the necessary  discretionary  local, state, and
         federal government approvals and permits to proceed with development.

         ADDITIONS TO CORE  DEVELOPMENT  PORTFOLIO IN 1998. The Company believes
that its diverse development capabilities, including its planning and permitting
expertise,  provide it with a competitive advantage in identifying and acquiring
additional   development   opportunities.   In  1998,   the   Company   invested
approximately  $27.3 million in the  acquisition of new Core Projects,  and also
identified  several  new  development  opportunities  which  are now  under  the
Company's control, directly or through joint ventures. Following is a summary of
the  significant  Core Projects  acquired or put under the Company's  control in
1998:

                                       4

<PAGE>

         -        ASPEN  SPRINGS  RANCH,  acquired by the  Company in  September
                  1998,  is a 5,906-acre  Luxury/Resort  Project  located in the
                  Roaring Fork Valley of Colorado,  five miles south of Glenwood
                  Springs,  approximately  30 miles down valley  from Aspen,  34
                  miles west of the Eagle/Vail  Airport and 40 minutes by car to
                  nine  major ski  resorts.  Aspen  Springs  Ranch is  currently
                  planned for 497  Homesites,  ranging in size from two acres to
                  more than 35 acres,  and 75 2,500  square foot cabins that the
                  Company intends to market as quarter share units.  The Company
                  also intends to construct and operate up to two 18-hole equity
                  golf  courses  and an  equestrian  facility  at Aspen  Springs
                  Ranch.  This  project is  currently  in the local  entitlement
                  process and the Company  hopes to have  entitlements  complete
                  and to begin Homesite sales in 1999.

         -        DAVE'S  CREEK,  entitled  and acquired by the Company in April
                  1998, was a 1,372-acre Primary Market Project located north of
                  Atlanta in Forsythe County, Georgia. Although Dave's Creek was
                  the Company's first project in the Atlanta  market,  by virtue
                  of the Company's planning and permitting expertise the project
                  was entitled for 1,087 Homesites, 361 multi-family units, 1.37
                  million  square feet of  commercial  usage,  and 1.88  million
                  square feet of office/industrial usage -- valuable density for
                  that   submarket.   Before   it   committed   any   money  for
                  infrastructure improvements, the Company sold the Dave's Creek
                  Project to another national developer already operating in the
                  Atlanta market and recorded a $4.1 million profit in 1998.

         -        ORLANDO NAVAL TRAINING CENTER is a 1,093-acre  former military
                  base  located  just north of  downtown in the City of Orlando,
                  Florida,  adjacent  to the  City of  Winter  Park.  Due to the
                  site's urban infill location,  the announcement  that the Navy
                  and the City of Orlando  would make the property  available to
                  private  interests for  redevelopment  attracted keen interest
                  from  Florida's   finest  community   development   companies.
                  Following an intense  six-month  competition,  the Company and
                  its  joint  venture   partners  were  selected  by  the  local
                  government  to redevelop  the  property.  The joint  venture's
                  redevelopment  plan  calls for over 3,040  residential  units,
                  350,000  square  feet of  retail  and  commercial  space,  1.5
                  million  square feet of office  space,  and  extensive  public
                  parks.  The joint venture plans to close on the acquisition of
                  the property in the second quarter of 1999.

         -        GRAND OAKS is a proposed 503-acre community located within the
                  City of Royal Palm Beach in Palm Beach  County,  Florida.  The
                  community is planned for a total of 1,222  residential  units,
                  consisting  of 733  single-family  Homesites  and 489 attached
                  townhouse and villa Homesites. The Grand Oaks master plan also
                  anticipates an 18-hole  semi-private  golf course,  six tennis
                  courts and a  community  clubhouse  with a pool.  The  Company
                  controls  Grand Oaks through a purchase  contract on which the
                  Company intends to close in the second quarter of 1999.

         -        HARBOR BAY is a proposed water-oriented community comprised of
                  754 acres located on Tampa Bay,  south of Tampa,  Florida,  in
                  Hillsborough County. The Company controls Harbor Bay by virtue
                  of a purchase  contract on which the Company intends to close,
                  subject  to  obtaining  certain  entitlements,  in late  1999.
                  Harbor Bay is part of a larger  Development

                                       5

<PAGE>

                  of Regional Impact ("DRI") that commenced in the 1960's. Prior
                  owners have completed certain land development work, including
                  the  creation of a canal  system with access to Tampa Bay. The
                  Company's  proposed land plan for Harbor Bay anticipates 1,726
                  Homesites  (including  approximately  600 canal or lake  front
                  lots with direct or indirect access to Tampa Bay) and 44 acres
                  of Commercial Development.

         -        RAYLAND  consists  of  two  noncontiguous  parcels,  totalling
                  approximately  3,300  acres,  located  south of  Jacksonville,
                  Florida,  in northern  St.  John's  County,  which the Company
                  controls by virtue of two  separate  purchase  contracts.  The
                  Company intends to acquire these parcels in late 1999, subject
                  to completing certain entitlement work, including two separate
                  pending DRI's.  The eastern  parcel,  known as Eastbourne,  is
                  approximately  2,000  gross  acres  proposed  for 2,200  total
                  Homesites,  57 acres of Commercial  Development and an 18-hole
                  golf course. The western parcel,  Westbourne, is approximately
                  1,300 gross acres  proposed for 1,700  Homesites  and at least
                  nine additional holes of golf. Westbourne is directly adjacent
                  to the 4,200-acre  Julington Creek Plantation  project,  which
                  the  Company  developed  from  1992  through  1996,  when  the
                  remaining land was sold to a third party developer.

         OTHER SIGNIFICANT BUSINESS DEVELOPMENTS IN 1998.

         -        In March 1998,  Atlantic Gulf sold 173,525  shares of Series A
                  Preferred Stock and warrants to purchase an additional 347,050
                  shares of Common  Stock to Apollo  for an  aggregate  purchase
                  price of $1,735,248  (thereby  completing  the sale to Apollo,
                  which  began in  1997,  of a total of 2.5  million  shares  of
                  Series A Preferred  Stock and  warrants to purchase an up to 5
                  million shares of Common Stock).

         -        Atlantic Gulf reduced the outstanding  principal balance under
                  its Working Capital Facility from $20 million at the beginning
                  of the year to $18.1 million as of December 31, 1998.

         -        On June 30, 1998,  Atlantic Gulf repaid the entire outstanding
                  balances  under its (1) Term Loan  Facility  ($13.333  million
                  outstanding  at December 31, 1997) and (2) Reducing  Revolving
                  Loan  Facility  ($7.653  million  outstanding  at December 31,
                  1997).

         -        On February 1, 1999 (dated as of December 31, 1998),  Atlantic
                  Gulf closed on its $39.5 million NEW REVOLVING LOAN FACILITY.

         -        On February 1, 1999 (dated as of December 31, 1998),  Atlantic
                  Gulf closed on its $26.5 million NEW TERM LOAN FACILITY.

         -        On February 1, 1999 (dated as of December 31,  1998),  AGC-SP,
                  Inc.,  terminated  Atlantic Gulf's obligation to repay the $11
                  million SP SUB LOAN.

         -        On December 31, 1998, Atlantic Gulf recovered from the Trustee
                  for its  Unsecured  12% Notes due  December 31, 1996 (the "12%
                  NOTES"), approximately $7.9 million of unclaimed funds.

         -        On  February  2,  1999,   Atlantic   Gulf  repaid  the  entire
                  outstanding  balance ($13.7 million) under its Working Capital
                  Facility and the entire  outstanding  balance ($39.5  million)
                  under its  Unsecured 13% Cash Flow Notes due December 31, 1998
                  (the "13%  NOTES")  with funds drawn  under its New  Revolving
                  Loan Facility and New Term Loan  Facility and other  available
                  cash.

         See PART II, ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - LIQUIDITY AND CAPITAL  RESOURCES below for
a detailed  description  of Atlantic  Gulf's New Revolving Loan Facility and New
Term Loan Facility.

                                       6

<PAGE>

CORE BUSINESS

         GENERAL. The  Company's  Core  Business  consists  of  three  principal
         business lines:

         -        Development of Primary Projects;

         -        Development of Luxury/Resort Projects; and

         -        Other Operations, principally including Environmental Services
                  and Receivables Portfolio Management.

         PRIMARY  PROJECTS.   During  1998,  the  Company  was  engaged  in  the
acquisition,  development  and  sale  of  Primary  Projects  in  Florida,  North
Carolina,  Georgia  and  Texas.  The  Company  defines  a  Primary  Market  as a
geographic  market in which  more than 5,000  single  family  home  construction
permits are issued annually.  There is substantial  focus in a Primary Market on
factors such as  industrial or  employment  growth in the area,  the current and
projected supply of finished homesites,  the quality of schools,  transportation
infrastructure, etc.

         The Company's  activities in connection with the development of Primary
Markets consist of four principal functions:

         -        BUSINESS  DEVELOPMENT,   consisting  of  (1)  identifying  new
                  Primary   Markets  for  the   Company's   consideration,   (2)
                  evaluating  specific  real estate  opportunities  within these
                  markets  (i.e.,  producing and reviewing  financial and market
                  feasibility  studies of potential  projects and conducting due
                  diligence  with  respect to  planning,  zoning and  permitting
                  requirements)  to determine which potential  projects meet the
                  Company's investment criteria; and (3) formulating acquisition
                  and financing  strategies for generating superior returns from
                  the best projects within these Primary Markets.

         -        PLANNING,  consisting  of (1) master  land use  planning,  (2)
                  zoning   and  land   use   entitlements,   (3)   environmental
                  permitting,  (4) mitigation design and (5) obtaining all other
                  regulatory   approvals   necessary   to  develop  a  specified
                  property.  Once the Company's planning department has finished
                  its  entitlement  work with respect to a particular  parcel of
                  property, it has frequently added enough value to the property
                  that  the  property  can be sold at a profit  without  further
                  infrastructure improvements.

         -        COMMUNITY  DEVELOPMENT,  consisting of  construction of roads,
                  utilities,  amenities  and  other  infrastructure.   In  large
                  master-planned  subdivisions,  the  Company  usually  conducts
                  construction activities in phases, so that it does not have an
                  oversupply of developed inventory awaiting sale to third party
                  builders.

         -        MARKETING  AND  SALES,   consisting   principally  of  selling
                  Homesites in bulk to  homebuilders  and permitted and improved
                  Commercial  Development  projects to commercial users or other
                  investor/developers. While the Company frequently retains some
                  master  marketing  responsibility  in  Primary  Projects,  the
                  Company's   Primary   Project   sales  efforts  are  typically
                  wholesale in nature.


                                       7

<PAGE>

                  WHOLLY-OWNED  PRIMARY PROJECTS.  The following table shows (in
units/acres and by net book value) the Company's wholly-owned Primary Projects:


<TABLE>
<CAPTION>
                                        UNITS/ACRES                          NET BOOK VALUE (3)
                         ------------------------------------      -------------------------------
                                    AS OF DECEMBER 31,                     AS OF DECEMBER 31,
                         ------------------------------------      -------------------------------
                           1998          1997          1996          1998        1997       1996
                           ----          ----          ----          ----        ----       ----
                                                                           (in thousands)
<S>                      <C>           <C>           <C>           <C>         <C>        <C>     
Homesites ..............    3,213(1)      3,756(1)      2,237(1)   $ 27,001    $ 30,224   $ 20,407
Commercial Development..       26(2)         26(2)         16(2)        270         623        484
                                                                   --------    --------   --------
      Total ............                                           $ 27,271    $ 30,847   $ 20,891
                                                                   ========    ========   ========
</TABLE>

(1)      Number of remaining planned units.

(2)      Number of remaining planned acres.

(3)      Net book value means total  remaining  capitalized  costs less  project
         debt as of the date indicated.

                  JOINT VENTURE PRIMARY PROJECTS.  The following table shows (by
investment account balance and the Company's share of income (loss)) the Primary
Projects in which the Company holds its equity interest through joint ventures:

<TABLE>
<CAPTION>
                          INVESTMENT ACCOUNT BALANCE (1)  COMPANY'S SHARE OF INCOME (LOSS)
                         ---------------------------      --------------------------------
                               AS OF DECEMBER 31,                AS OF DECEMBER 31,
                         ---------------------------      --------------------------------
                           1998      1997      1996            1998      1997        1996
                           ----      ----      ----            ----      ----        ----
                                 (in thousands)                   (in thousands)
<S>                      <C>       <C>       <C>            <C>        <C>         <C>     
Homesites .............  $ 9,998   $12,131   $ 9,161         $   802   $  (235)    $   (75)
Commercial Development..     367       291       307             240        --          --
                         -------   -------   -------         -------   -------     -------
      Total ............ $10,365   $12,422   $ 9,468         $ 1,042(2)$  (235)    $   (75)
                         =======   =======   =======         =======   =======     ======= 
</TABLE>

(1)      Includes  all  unamortized  costs  capitalized  to  the  joint  venture
         interests, as required by GAAP, including corporate interest.

(2)      This amount is reduced by capitalized interest of $746,000.

                                       8

<PAGE>

                  PRIMARY PROJECT COMPONENTS,  BY PROJECT.  The following tables
summarize the scope and principal  components of the Company's Primary Projects,
by Project:
<TABLE>
<CAPTION>

                                                             Scope of Project(10)
                                                       ------------------------------
                                            Ownership/    Total              Total
                                              Profit      Gross     Total    Gross
                                             Interest  Residential  Lots/  Commercial
                                             12/31/98     Acres     Units    Acres
                                            -----------------------------------------
<S>                                           <C>       <C>        <C>        <C>
Owned Properties
- ----------------
Lakeside Estates (1) ..................       100%        748      1,379       -
Saxon Woods (2) .......................       100%        127        408       -
West Meadows (3) ......................       100%      1,133      1,316      76
The Trails of West Frisco (4) .........       100%        740      1,641       -
                                                       ------------------------------
Subtotal Owned Properties .............                 2,748      4,744      76
                                                       ------------------------------

Joint Venture Properties
- ------------------------
Sunset Lakes (5) ......................        65%      1,970      1,767      15
Falcon Trace (6) ......................        65%        390        871       -
Cary Glen (7) .........................        40%        470      1,134       -
Country Lakes (8) .....................        20%      1,363      4,089     388
                                                       ------------------------------
Subtotal Joint Venture Properties .....                 4,193      7,861     403
                                                       ------------------------------

Controlled Properties (9)
- -------------------------
Grand Oaks ............................       100%        503      1,222       -
Rayland ...............................       100%      3,243      3,900      57
Orlando Naval Training Center .........        17%        964      3,040     129
Harbor Bay ............................       100%        710      1,726      44
                                                       ------------------------------
Subtotal Controlled Properties ........                 5,420      9,888     230
                                                       ------------------------------
Total All Properties ..................                12,361     22,493     709
                                                       ==============================

</TABLE>

(1)      This Project is located in the Orlando,  Florida  Primary  Market area.
         The Company  acquired  the  Project in 1994 and 1995 for  approximately
         $10.2 million.

(2)      This Project is located in the Orlando,  Florida  Primary  Market area.
         The Company acquired the Project in August 1997 for approximately  $2.9
         million.

(3)      This Project is located in the Tampa,  Florida Primary Market area. The
         Company  acquired  the Project in February  1995 for  approximately  $5
         million.

(4)      This  Project is located in Frisco,  Texas,  just north of Dallas.  The
         Company  acquired  the  Project in July 1997,  for  approximately  $7.5
         million.

(5)      This  Project is located in  Miramar,  Florida,  in  southwest  Broward
         County. In addition to the Company's profit participation,  the Company
         is also  entitled  to  receive  a  development  fee equal to 4% of hard
         costs. The joint venture was formed in 1995.

                                        9

<PAGE>

(6)      This Project is located in the Orlando,  Florida  Primary  Market area.
         The Project was acquired in 1996 for approximately $5.3 million.

(7)      This Project is located in North  Carolina,  near  Raleigh-Durham.  The
         Project was acquired in 1996 for approximately  $8.0 million.  See PART
         I, ITEM 3. LEGAL PROCEEDINGS - OTHER LITIGATION AND PENDING DISPUTES --
         CARY GLEN PROJECT.

(8)      This  Project  is located  in  Miramar,  Florida.  In  addition  to its
         partnership  interest,  the Company is entitled to receive a management
         fee equal to 3.5% of gross  proceeds.  The Project was acquired in 1995
         for $39.5  million.  In March 1999,  the Company  sold its  partnership
         interest  in the  Country  Lakes JV and  received a  prepayment  of its
         management  fee in  exchange  for which it will  continue to manage the
         Project.

(9)      Represents  properties  which the Company  does not  currently  own but
         which it has entered into contractual relationships to acquire, such as
         letters  of  intent,  purchase  agreements  with  customary  conditions
         precedent,  option  agreements,  joint venture  arrangements  and other
         similar  arrangements.  There  can be no  assurance  the  Company  will
         actually  acquire these  properties.  For information  concerning these
         Projects,  see PART I,  ITEM 1.  BUSINESS  -  OPERATING  AND  FINANCIAL
         STRATEGIES -- ADDITIONS TO CORE DEVELOPMENT PORTFOLIO IN 1998.

(10)     As currently planned.

                                       10

<PAGE>

<TABLE>
<CAPTION>
                                      ==============================================================
                                                    LOTS/UNITS/ACRES AT DECEMBER 31, 1998 (1)
                                      --------------------------------------------------------------
                                          Single Family          Multi-family         Commercial
                                      --------------------------------------------------------------
                                         Total      Total      Total      Total     Total     Total
                                         Lots     Entitled     Units    Entitled    Acres   Entitled
                                      --------------------------------------------------------------
<S>                                     <C>        <C>        <C>        <C>         <C>        <C>
Owned Properties
- ----------------
Lakeside Estates ..................       528        528          -          -         -          -
Saxon Woods .......................       383        383          -          -         -          -
West Meadows ......................       759        759          -          -        26         26
The Trails of West Frisco .........     1,543      1,543          -          -         -          -
                                      --------------------------------------------------------------
Subtotal Owned Properties .........     3,213      3,213          -          -        26         26
                                      --------------------------------------------------------------

Joint Venture Properties
- ------------------------
Sunset Lakes ......................     1,242      1,242          -          -         -          -
Falcon Trace ......................       640        640          -          -         -          -
Cary Glen .........................       867        867        257        257         -          -
Country Lakes .....................         -          -      1,040      1,040       142        142
                                      --------------------------------------------------------------
Subtotal Joint Venture Properties .     2,749      2,749      1,297      1,297       142        142
                                      --------------------------------------------------------------

Controlled Properties
- ---------------------
Grand Oaks ........................     1,222          -          -          -         -          -
Rayland ...........................     3,550          -        350          -        57          -
Orlando Naval Training Center .....       911          -      2,129          -       129          -
Harbor Bay ........................     1,339          -        387          -        44          -
                                      --------------------------------------------------------------
Subtotal Controlled Properties ....     7,022          -      2,866          -       230          -
                                      --------------------------------------------------------------
Total All Properties ..............    12,984      5,962      4,163      1,297       398        168
                                      ==============================================================
</TABLE>

(1)      Varying from  project to project,  unsold  units are  developed,  under
         development or to be developed in the future.

                                       11

<PAGE>

                  PRIMARY PROJECT SALES  ACTIVITIES,  BY PROJECT.  The following
tables  summarize  the sales  activities  during 1998 and 1997 at the  Company's
Primary Projects, by Project:

<TABLE>
<CAPTION>

                                    -------------------------------------------------------------------------------------------
                                                                             HOMESITES
                                    --------------------------------------------   --------------------------------------------
                                                    1997 Activity                                     1998 Activity
                                    --------------------------------------------   --------------------------------------------
                                       Total                            Total                Revisions                  Total
                                     Lots/units          Unit   Lot   Lots/units                 &      Unit    Lot  Lots/units
                                       1/1/97    Acq.   Sales  Sales   12/31/97      Acq.  Transfers(1) Sales  Sales  12/31/98
                                    --------------------------------------------   --------------------------------------------
<S>                                     <C>      <C>   <C>      <C>       <C>         <C>     <C>     <C>       <C>     <C>  
Owned Properties
- ----------------
Lakeside Estates ..................       938      -       -   (267)        671         -        (2)       -    (141)     528
Saxon Woods .......................         -    408       -      -         408         -         -        -     (25)     383
West Meadows ......................     1,178      -       -   (142)      1,036         -        74        -    (351)     759
The Trails of West Frisco .........         -  1,641       -      -       1,641         -         -        -     (98)   1,543
Windsor Palms .....................       102      -       -   (102)          -         -         -        -       -        -
Sanctuary .........................        19      -       -    (19)          -         -         -        -       -        -
                                    --------------------------------------------   --------------------------------------------
Subtotal Owned Properties .........     2,237  2,049       -   (530)      3,756         -        72        -    (615)   3,213
                                    --------------------------------------------   --------------------------------------------

Joint Venture Properties
- ------------------------
Sunset Lakes ......................     1,767      -       -      -       1,767         -      (255)    (270)      -    1,242
Falcon Trace ......................       871      -       -    (22)        849         -         -        -    (209)     640
Cary Glen .........................     1,134      -       -      -       1,134         -         -        -     (10)   1,124
Country Lakes .....................     1,856      -   (740)      -       1,116         -     1,858   (1,934)      -    1,040
                                    --------------------------------------------   --------------------------------------------
Subtotal Joint Venture Properties .     5,628      -   (740)    (22)      4,866         -     1,603   (2,204)   (219)   4,046
                                    --------------------------------------------   --------------------------------------------
Total All Properties ..............     7,865  2,049   (740)   (552)      8,622         -     1,675   (2,204)   (834)   7,259
                                    ============================================   ============================================

</TABLE>

(1)      Includes  revisions to estimates of potential  development  or building
         size, or transfers of property  between  Homesites and other categories
         of property.

                                       12

<PAGE>

<TABLE>
<CAPTION>
                                          ------------------------------------------------------------------------------------
                                                                        COMMERCIAL DEVELOPMENT
                                          ----------------------------------------  ------------------------------------------
                                                       1997 ACTIVITY                              1998 ACTIVITY
                                          ----------------------------------------  ------------------------------------------
                                             TOTAL                      TOTAL               REVISIONS                TOTAL
                                             ACRES                      ACRES                   &                    ACRES
                                            1/1/97    ACQ.   SALES     12/31/97       ACQ.  TRANSFERS     SALES    12/31/98
                                          ----------------------------------------  ------------------------------------------
<S>                                                <C>   <C>     <C>           <C>     <C>          <C>     <C>         <C>
OWNED PROPERTIES
West Meadows .........................             16    26      (16)          26          -          -         -          26
Dave's Creek .........................              -     -        -            -      1,372          -    (1,372)          -
                                          ----------------------------------------  ------------------------------------------
SUBTOTAL OWNED PROPERTIES                          16    26      (16)          26      1,372          -    (1,372)         26
                                          ----------------------------------------  ------------------------------------------

JOINT VENTURE PROPERTIES
Sunset Lakes .........................             10     -        -           10          -          5       (15)          -
Country Lakes ........................            268     -        -          268          -       (126)        -         142
                                          ----------------------------------------  ------------------------------------------
SUBTOTAL JOINT VENTURE PROPERTIES                 278     -        -          278          -       (121)      (15)        142
                                          ----------------------------------------  ------------------------------------------
TOTAL ALL PROPERTIES                              294    26      (16)         304      1,372       (121)   (1,387)        168
                                          ========================================  ==========================================
</TABLE>


         LUXURY/RESORT PROJECTS. The Company also is engaged in the acquisition,
development and sale of master planned  Luxury/Resort  Projects in Luxury/Resort
Markets in Florida and  Colorado.  A  Luxury/Resort  Market is  typically  not a
Primary  Market in terms of the volume of new single  family  home  construction
permits,  but relative  demand is usually strong and the average retail price of
new  construction  is usually much higher.  Also,  there is much less focus in a
Luxury/Resort  Market  on  industrial  or  employment  growth in the area or the
quality of schools, and more focus on natural and/or man-made Amenities. Bearing
these  differences in mind, the early  functions of the Company's  activities in
connection  with  the  Development  of  Luxury/Resort  Markets  (i.e.,  business
development,  planning and community development) are similar to those discussed
above in  connection  with the  Development  of Primary  Markets.  The operating
differences in a Luxury/Resort Market are as follows:

         -        RESIDENTIAL CONSTRUCTION, which currently consists principally
                  of construction of Vertical  Residential  Units.  Depending on
                  the  Luxury/Resort   Project  and  the  product,  the  Company
                  participates  either directly as the  owner-developer  or as a
                  joint venture partner in the owner-developer.  In either case,
                  the actual  construction  work is  performed  by a third party
                  general contractor.  In 1999, the Company plans to be involved
                  in the presale and construction of two condominium  towers and
                  a patio home subdivision in two Luxury/Resort  Projects:  West
                  Bay Club,  on the Estero  Bay  between  Naples and Ft.  Myers,
                  Florida;  and Jupiter Ocean Grande,  facing the Atlantic Ocean
                  in  Jupiter,  Florida.  By  2000,  the  Company  hopes  to  be
                  pre-selling  and  building  quarter  share  cabins  in a third
                  Luxury/Resort Project, Aspen Springs Ranch, in Colorado.

         -        MARKETING  AND SALES,  consisting of the sale of Homesites and
                  Vertical Residential Units directly to the individual customer
                  through a central  sales  facility.  Where the Company acts as
                  the  selling  broker for a third  party  builder,  the Company
                  receives a standard sales commission.  Centralized sales allow
                  the   Company  to  more   closely   control  the  quality  and

                                       13

<PAGE>

                  consistency of the Luxury/Resort Project marketing, as well as
                  to capture a greater  percentage  of the revenue  (through lot
                  premiums and sales commissions) in lower volume markets.

         -        AMENITIES,  consisting  of the  construction  and operation of
                  luxury amenities, such as equity golf clubs, dining facilities
                  and related  amenities.  The Company  believes that the equity
                  club memberships in its existing Luxury/Resort Projects can be
                  sold at prices  allowing the Company to operate the  Amenities
                  at a significant  profit until such time as the operations can
                  be turned over to the Amenities members.

                  WHOLLY-OWNED LUXURY/RESORT PROJECTS. The following table shows
(in units/acres and by net book value) the Company's wholly-owned  Luxury/Resort
Projects:

<TABLE>
<CAPTION>
                                       UNITS/ACRES                   NET BOOK VALUE(5)
                             -------------------------------   ---------------------------
                                     AS OF DECEMBER 31,             AS OF DECEMBER 31,
                             -------------------------------   ---------------------------
                               1998        1997       1996      1998       1997      1996
                               ----        ----       ----      ----       ----      ----
                                                                     (in thousands)
<S>                           <C>             <C>     <C>       <C>       <C>       <C>    
Residential (4) .............. 1,954(1)       578(1)  403(3)   $16,360   $ 8,484   $  (195)(6)
Commercial Development .......    12(2)        12(2)             1,045     1,045         -
                                                               -------   -------   -------
       Total .................                                 $17,405   $ 9,529   $  (195)
                                                               =======   =======   =======
</TABLE>

(1)      Number of remaining planned units.

(2)      Number of remaining planned acres.

(3)      Includes 326 acres of assembled  land for the West Bay Club Project and
         77 units remaining at the Regency Island Dunes Project.

(4)      Includes both Homesites and Vertical Residential Units.

(5)      Net book value means total  remaining  capitalized  costs less  project
         debt as of the date indicated.

(6)      Due to the  percentage of completion  accounting  method used to record
         the sales activity for the Regency  Island Dunes  Project,  the revenue
         recognized,  which decreased the inventory  balance,  did not match the
         timing of the cash received,  which reduces project debt. The resulting
         negative net book value of $4.4 million is included in this amount.

                                       14

<PAGE>

                  JOINT VENTURE  LUXURY/RESORT  PROJECTS.  The  following  table
shows (by investment  account  balance and the Company's share of income (loss))
from the Company's  Luxury Resort Projects in which it holds its equity interest
through joint ventures:

<TABLE>
<CAPTION>
                                        INVESTMENT
                                    ACCOUNT BALANCES(1)    COMPANY'S SHARE OF NET LOSS
                                 -----------------------   ---------------------------
                                    AS OF DECEMBER 31,          AS OF DECEMBER 31,
                                 -----------------------   ---------------------------
                                 1998     1997     1996     1998      1997      1996
                                 ----     ----     ----     ----      ----      ----
                                                                 (in thousands)
<S>                             <C>      <C>      <C>      <C>       <C>       <C>    
Vertical Residential Units..... $1,489   $2,118   $2,876   $ (629)   $ (758)   $ (437)
                                ======   ======   ======   ======    ======    ======
</TABLE>
(1)      Includes  all  unamortized  costs  capitalized  to this  joint  venture
         interest, as required by GAAP, including corporate interest.


                  LUXURY/RESORT  PROJECT COMPONENTS,  BY PROJECT.  The following
tables  summarize  the  scope  and the  principal  components  of the  Company's
Luxury/Resort Projects, by Project:
                                ----------------------------------------------
                                                      Scope of Project(5)
                  
                                ----------------------------------------------
                                Ownership/       Total                 Total
                                  Profit         Gross       Total     Gross
                                 Interest     Residential    Lots/  Commercial
                                 12/31/98        Acres       Units     Acres
                                ----------------------------------------------
Owned Properties
- ----------------
West Bay Club(1) ..........         100%           867       1,082        12
Aspen Springs Ranch(2) ....         100%         5,906         497         -
Riverwalk Tower(3) ........         100%             2         375         1
                                              --------------------------------
Subtotal Owned Properties..                      6,775       1,954        13
                                              --------------------------------

Joint Venture Properties
- ------------------------
Jupiter Ocean Grande(4) ...          50%             6         154         -
                                              --------------------------------
Total All Properties ......                      6,781       2,108        13
                                ==============================================


(1)      This  Project is  located in the  Naples/Fort  Myers,  Florida  Primary
         Market  area.  The  Company   acquired  the  Project  in  a  series  of
         transactions from 1995 through 1997 for approximately $19.3 million.

(2)      For information concerning this Project, see PART I, ITEM 1. BUSINESS -
         OPERATING  AND FINANCIAL  STRATEGIES  -- ADDITIONS TO CORE  DEVELOPMENT
         PORTFOLIO IN 1998.

(3)      This  Project is  located  in Fort  Lauderdale,  Florida.  The  Company
         acquired the Project in June 1997, for approximately  $5.6 million.  In
         1998, the Company sold one commercial acre for $7.0 million.

(4)      This Project is located in Jupiter,  Florida.  The Project was acquired
         in phases in 1995 and 1996 for $4.2 million.

                                       15

<PAGE>

(5)      As currently planned.

<TABLE>
<CAPTION>
                              -------------------------------------------------------------------------------
                                                     LOTS/UNITS/ACRES AT DECEMBER 31, 1998 (1)
                              -------------------------------------------------------------------------------
                                 HOMESITES              VERTICAL RESIDENTIAL UNITS             COMMERCIAL
                                              ----------------------------------------------
                               SINGLE FAMILY   SINGLE FAMILY  MULTI-FAMILY  TIMESHARE CABINS   DEVELOPMENT
                              -------------------------------------------------------------------------------
                              TOTAL  TOTAL    TOTAL  TOTAL   TOTAL   TOTAL    TOTAL   TOTAL    TOTAL  TOTAL
                              LOTS  ENTITLED  UNITS ENTITLED UNITS  ENTITLED  UNITS  ENTITLED  ACRES ENTITLED
                              -------------------------------------------------------------------------------
Owned Properties
- ----------------
<S>                           <C>     <C>      <C>     <C>    <C>     <C>      <C>      <C>     <C>     <C>
West Bay Club .............   404     404      81      81     597     597       -        -      12      12
Aspen Springs Ranch .......   372       -       -       -      50       -      75        -       -       -
Riverwalk Tower ...........     -       -       -       -     375     375       -        -       -       -
                              -------------------------------------------------------------------------------
SUBTOTAL OWNED PROPERTIES .   776     404      81      81   1,022     972      75        -      12      12
                              -------------------------------------------------------------------------------

Joint Venture Properties
- ------------------------
Jupiter Ocean Grande ......     -       -       -       -     154     154       -        -       -       -
                              -------------------------------------------------------------------------------
TOTAL ALL PROPERTIES ......   776     404      81      81   1,176   1,126      75        -      12      12
                              ===============================================================================
</TABLE>

(1)      Varying from  project to project,  unsold  units are  developed,  under
         development, or to be developed in the future.

                  LUXURY/RESORT  PROJECT SALES ACTIVITIES,  BY PROJECT. In 1996,
the Company closed 67 units in the Regency  Island Dunes  Project.  In 1997, the
Company  closed the  remaining 77 units in the first and second  buildings.  The
only sales  activity  recorded in this business line in 1998 was the sale of one
acre of commercial  property in the Riverwalk Tower project for $7.0 million. In
West Bay Club, the Company substantially completed infrastructure development in
1998 and began sales in the first quarter of 1999.  Aspen Springs Ranch was only
acquired  by the  Company  in  September  1998 and the  Company  is still in the
entitlement process. With respect to Jupiter Ocean Grande, the Company completed
certain local approval  amendments in 1998 and is actively  preselling the first
condominium  building in the 1998-1999  selling  season.  The Company expects to
record contracts on the first building beginning in the second quarter of 1999.

         OTHER OPERATIONS

                  ENVIRONMENTAL  SERVICES.  EQ Lab, a wholly owned subsidiary of
the Company,  is a full service  ecological  consulting firm and laboratory.  It
performs water and soil testing and  environmental  assessments  for the Company
and third parties, including both governmental and private entities, acts as the
primary  surface water  laboratory for two regional Water  Management  Districts
(government),  performs  environmental  chemistry  analyses  for the Aqua Source
(private utilities),  the Consolidated  Citrus, Inc.  (agriculture) and numerous
marina projects  (development) and performs wetlands mitigation,  monitoring and
exotic  control for numerous  public and private  clients.  EQ Lab also provides
services to the Company and clients in the areas of hazardous  substance testing
and  site  remediation,   endangered   species  management  plans  and  wetlands
identification  and  mitigation.  EQ Lab's  capabilities  permit the  Company to
quickly and cost-effectively assess and address environmental concerns involving
its existing real property assets and other properties it may seek to acquire.

                                       16

<PAGE>

         The  following  table  summarizes  revenues  recorded  by EQL  Lab  (in
thousands of dollars):

                                                   December 31
                                                   -----------
                                        1998          1997           1996
                                        ----          ----           ----
        Revenues from
          affiliated parties          $  999          $   94       $  110

        Revenues from
          unaffiliated parties           584           1,048        1,065
                                      ------          ------       ------

        Total Revenues                $1,583          $1,142       $1,175
                                      ======          ======       ======

                  RECEIVABLES  PORTFOLIO  MANAGEMENT.  The  Company is  actively
engaged  in the  management  and  collection  of a  portfolio  of  (1)  contract
receivables  originated by the Predecessor  Company's homesite installment sales
program (the  "CONTRACT  RECEIVABLES")  and (2) mortgage  receivables  generated
primarily  from  the  Company's  sales  of  Predecessor  Tracts  (the  "MORTGAGE
RECEIVABLES," which,  together with the Contract  Receivables,  are collectively
referred to as the "RECEIVABLES  PORTFOLIO").  The Company collected for its own
account a total of  approximately  $3.0 million,  $4.9 million and $8.2 million,
respectively,  in principal and interest payments on its Contract Receivables in
1998, 1997 and 1996. As of December 31, 1998 and 1997, the portfolio of Contract
Receivables had a net book value of $4.1 million and $6.3 million, respectively,
and the portfolio of Mortgage  Receivables had a net book value of $20.2 million
and $28.1 million, respectively.

         Stated  interest  rates  on the  Contract  Receivables  outstanding  at
December  31,  1998,   1997  and  1996  ranged  from  4%  to  12.5%   (averaging
approximately  7.0%). The original terms of the Contract  Receivables were 10 to
12  years.  The  Company  has  established  the  reserve  for  estimated  future
cancellations and the reserve for Contract Receivables termination refunds based
on its actual  cash  collections  and actual  cancellations,  which  amounted to
$442,000 in 1998 and $1.0 million in 1997.

         The mortgages in the Mortgage Receivables portfolio are typically three
to five year notes with 15-20 year amortization  schedules and a balloon payment
at the end. Most mortgages in this portfolio are secured by Predecessor  Tracts.
The stated  interest rate on the mortgages is typically  Prime plus two percent.
The Company has established a reserve for estimated future delinquencies in this
portfolio  amounting  to $2.5  million at December  31, 1998 and $2.6 million at
December 31, 1997.

PREDECESSOR ASSETS

         Since 1992,  Atlantic  Gulf has pursued a strategy of  disposing of its
approximately 92,000 acres of Predecessor Commercial Developments, approximately
27,000 Predecessor Homesites and eight (8) Predecessor Utilities.  Through 1998,
the Company  disposed of  approximately  87,000 acres of Predecessor  Commercial
Development for approximately $191 million and approximately  11,000 Predecessor
Homesites for approximately $65 million.  The Company has used the proceeds from
these sales to reduce its  corporate  debt by  approximately  $240 million since
1992 and to reduce the  overhead  expenses  associated  with  maintaining  these
Predecessor Assets.

                                       17

<PAGE>

         The remaining Predecessor  Commercial  Developments include commercial,
industrial,  institutional,  residential,  and agricultural acreage. Predecessor
Tract  sales,  while  highly  variable  from  quarter  to  quarter,  constituted
approximately  29%, 46% and 32% of the Company's  total real estate  revenues in
1998,  1997 and 1996,  respectively.  The  Company  plans to sell the  remaining
Predecessor  Tracts as quickly as possible while avoiding negative gross margins
on the sale.

         The Company also owns approximately 16,000 Predecessor  Homesites.  The
Company intends to continue its practice of selling such  Predecessor  Homesites
on a  wholesale  basis as fast as the local  markets  can  absorb  them,  but it
anticipates  having Predecessor  Homesite inventory for the foreseeable  future.
Predecessor  Homesite  sales  represented  approximately  4%, 15% and 12% of the
Company's total real estate revenues in 1998, 1997 and 1996,  respectively.  The
Company does not anticipate that Predecessor Homesite sales will have a material
impact on future cash flows or profitability.

         The  following  tables  summarize  the  Company's   Predecessor   Asset
activities in 1998 and 1997:

<TABLE>
<CAPTION>

                          -----------------------------------------   -----------------------------
                                    1997 Homesite Activity               1998 Homesite Activity
                          -----------------------------------------   -----------------------------
                              Total              Lot/       Total                Lot/      Total
                           Lots/units   Acq./    Unit    Lots/units     Acq./    Unit   Lots/units
                             1/1/97    (Trans.)  Sales    12/31/97     (Trans.)  Sales   12/31/98
                          -----------------------------------------   -----------------------------
<S>       <C>                  <C>        <C>   <C>          <C>           <C>     <C>      <C>  
Owned Properties
- ----------------
North Port(1) ...........      5,094      35    1,204        3,925         25      160      3,790
Port Charlotte(1) .......      3,157       1      234        2,924        (54)      50      2,820
Port St. Lucie(1) .......        878     (16)     181          681         (8)      54        619
Port Malabar(1) .........      4,889     426    1,539        3,776         90      357      3,509
Port Labelle(1) .........      1,941      42        1        1,982         30      212      1,800
Sabal Trace(2) ..........         92       -       13           79          -        4         75
Silver Springs Shores(3)       3,302      36      276        3,062         13       86      2,989
Cumberland Cove(4) ......        335      22      130          227         14        3        238
Other(5) ................        304       1      132          173          -       89         84
                          -----------------------------------------   -----------------------------
Total Owned Properties ..     19,992     547    3,710       16,829        110    1,015     15,924
                          =========================================   =============================

</TABLE>

(1)      Scattered lots are located in the  aforementioned  communities,  all of
         which are located in Florida.

(2)      This Project is located in North Port, Florida.

(3)      Scattered lots located North of Ocala, Florida.

(4)      Lots located in the Cumberland Mountains,  midway between Knoxville and
         Nashville, Tennessee.

(5)      Scattered  lots located in Port St. John,  Florida;  City of Sebastian,
         Florida; and Vero Beach Highlands and Vero Shores, Florida.

                                       18

<PAGE>

         The table below summarizes the Company's Predecessor Homesite inventory
by secondary market area as of December 31, 1998.


                     Predecessor Homesite Inventory Summary
                     --------------------------------------
                                 (in homesites)
<TABLE>
<CAPTION>

                                        Other                                     Total
                         Standard     Developed   Buildable        Other        Predecessor
Market Area              Buildable    Lots (1)    Reserved (2)  Restricted (3)  Homesites
- ------------------------------------------------------------------------------------------
<S>                         <C>          <C>          <C>           <C>         <C>  
North Port                  3,603        9            47            131         3,790
Port Charlotte                760       77         1,622            361         2,820
Port St. Lucie                205       27           324             63           619
Port Malabar                  193        6         1,771          1,539         3,509
Port Labelle                   68        -            23          1,709         1,800
Sabal Trace                     -       75             -              -            75
Silver Springs Shores       2,397       85           227            280         2,989
Cumberland Cove               230        -             -              8           238
Other                          48        -            31              5            84
                      --------------------------------------------------------------------
Total                       7,504      279         4,045          4,096        15,924
                      ====================================================================

</TABLE>

(1)      Includes commercial/industrial and other premium lots.

(2)      Includes 3,795 lots held for Utility Reserves.

(3)      Represents Predecessor Homesites which may not be Buildable Predecessor
         Homesites due to lack of utility  availability  or engineering or title
         issues,  and may only be sold under certain  conditions.  The Company's
         inventory of Predecessor  Homesites that are not buildable has declined
         and  is  expected  to  decline   further  as  currently   non-buildable
         Predecessor  Homesites become buildable.  These  Predecessor  Homesites
         become  buildable  as the  communities  in which these lots are located
         grow  and  extend  utility  services  to  these  lots  and the  Company
         satisfies  title or engineering  issues with respect to these lots. The
         Company's  plans are to  continue  to take the  appropriate  actions to
         convert these lots to Buildable  Predecessor  Homesites consistent with
         market demand and to monetize these assets and repay debt.

                                       19

<PAGE>

         The  following  table  summarizes  the  Company's   Predecessor   Tract
activities in 1998 and 1997:

<TABLE>
<CAPTION>

                         ----------------------------------   -------------------------
                                       1997                             1998
                              Predecessor Tract Sales          Predecessor Tract Sales
                                     Activity                         Activity
                         ----------------------------------   -------------------------
                          Total                      Total                       Total
                          Acres   Acquired/          Acres     Acquired/         Acres
                         1/1/97  (Donation)  Sales 12/31/97   (Donation) Sales 12/31/98
                         ----------------------------------   -------------------------
<S>                       <C>       <C>      <C>        <C>     <C>        <C>      <C>
Owned Properties
- ----------------
North Port ...........    2,532     (204)    1,388      940     (117)      202      621
Port Charlotte .......    2,034      192       618    1,608       13       200    1,421
Port St. Lucie .......    2,186      (41)    1,700      445        1       119      327
Port Malabar .........    2,842       62       417    2,487       78     1,647      918
Port Labelle .........   21,459   (1,089)    4,885   15,486      (17)   14,578      891
Sabal Trace ..........      109       --        94       15       --        15       --
Silver Springs Shores       171     (132)       --       39       63        66       36
Cumberland Cove ......    2,525       42        --    2,566   (1,881)       --      685
Other ................      440      (14)      380       46        6        13       39
                         ----------------------------------   -------------------------
Total Owned Properties   34,298   (1,184)    9,482   23,632   (1,854)   16,840    4,938
                         ==================================   =========================

</TABLE>


GENERAL ECONOMIC AND FINANCIAL FACTORS INFLUENCING THE COMPANY'S CORE BUSINESS

         The  Company's  Core  Business  is highly  sensitive  to the  following
general economic and financial factors:

         -        the  real  estate  industry  and  specific   industry  segment
                  conditions  and  directions,   i.e.,  supply  and  demand  for
                  Homesites,   Vertical   Residential  Units  and/or  Commercial
                  Developments  in the Company's Core Markets,  as well as local
                  economic and market conditions the Company's Core Markets,

         -        the cyclical  nature of the real estate  market in Florida and
                  the Company's other Core Markets,

         -        movements  in  interest  rates and  employment  levels in Core
                  Markets,

         -        the  availability  and cost of financing for  acquisition  and
                  development, the availability and cost of materials and labor,
                  weather conditions and changes in consumer preferences;

         -        governmental regulation, specifically,  compliance of projects
                  with  local,  regional,  state and federal  planning,  zoning,
                  design, construction, development, environmental,  permitting,
                  sales, disclosure and related rules and regulations and

         -        competitive pressures,  specifically, other public and private
                  developments  in the Company's  Core Markets,  and the pricing
                  and availability of such competing developments.

                                       20

<PAGE>

         Currently,  all  of  these  general   economic/financial   factors  are
reasonably favorable to the Company. The economy,  both at the national and Core
Market levels,  is currently strong.  Interest rates and unemployment  rates are
both currently at historic lows, and credit is generally  available to qualified
borrowers.  Moreover, while the real estate business is highly competitive, none
of the Company's Core Markets currently has an oversupply of finished  homesites
and/or vertical residential units.

         Notwithstanding the favorable current conditions for the Company's Core
Business  in general,  any  significant  increase  in interest  rates or general
economic  downturn or  significant  decline in  employment  growth,  increase in
unemployment, decline in growth of real wages, increase in inflation or downturn
in other  demographics in the Company's Core Markets could adversely  impact new
home starts, and therefore the Company's Core Business, in the future.

SPECIFIC ECONOMIC AND FINANCIAL FACTORS INFLUENCING THE COMPANY'S CORE BUSINESS

         The  Company's  Core  Business is also subject to certain  economic and
financial  factors specific to the Company and its Core Business,  including but
are not limited to, the following:

         -        the  Company's  high cost of  institutional  capital (debt and
                  Preferred   Stock)   and   related   institutional   financing
                  contingencies and restrictions,

         -        sales pressure attributable to near term debt maturities,

         -        the  availability  of high quality  projects in the  Company's
                  Core Markets,  the availability and cost of financing for such
                  projects,  substantial  project carrying costs (because of the
                  substantial   time  interval   between  project   acquisition,
                  development and sale),

         -        the  ability of the  Company to  continue  to (1)  realize fee
                  income from the  provision of  Environmental  Services and (2)
                  monetize the full face value of its Receivables Portfolio and

         -        management limitations.

         While  managing  all of the  foregoing  factors,  the  Company  also is
dealing with the issue of reduced sales margins  attributable to its Predecessor
Assets.

         For a discussion of other factors that could cause the Company's actual
operating results to differ materially from those anticipated, see PART II, ITEM
7.  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF
OPERATIONS below. The Company does not undertake to update the foregoing list of
specific  factors in any subsequent  disclosures made from time to time by or on
behalf of the Company.

EMPLOYEES

         As of December 31, 1998,  the Company had  approximately  158 full-time
employees and three part-time employees.  In addition,  the Company employs on a
daily basis such  additional  personnel  as may be  required to perform  various
other  activities.  The Company's  relations with its employees are satisfactory
and there have been no work stoppages.

                                       21

<PAGE>

YEAR 2000 COMPLIANCE

         GENERAL  DESCRIPTION  OF THE YEAR 2000 ISSUE AND THE NATURE AND EFFECTS
OF THE YEAR 2000 ON INFORMATION  TECHNOLOGY  (IT) AND NON-IT  SYSTEMS.  The Year
2000 Issue is the result of computer  programs  being  written  using two digits
rather than four to define the applicable  year.  Any of the Company's  computer
programs or hardware  that have  date-sensitive  software or embedded  chips may
recognize  a date using "00" as the year 1900  rather  than the year 2000.  This
could  result in a system  failure or  miscalculations  causing  disruptions  of
operations,  including,  among other  things,  a temporary  inability to process
transactions, send invoices, or engage in similar normal business activities.

         Based  on  recent  assessments,  the  Company  determined  that  it has
completed  the  modification  or  replacement  of  significant  portions  of its
software and certain  hardware so that those systems will properly utilize dates
beyond December 31, 1999.

         The  Company's  plan to  resolve  the  Year  2000  Issue  involves  the
following four phases: assessment,  remediation, testing, and implementation. To
date,  the Company has fully  completed its assessment of all systems that could
be significantly  affected by the Year 2000. The completed  assessment indicated
that most of the Company's significant  information  technology systems could be
affected,  particularly the general ledger,  billing,  and inventory systems. In
addition,  the Company has gathered  information  about the Year 2000 compliance
status of its significant  suppliers and subcontractors and continues to monitor
their compliance.

         STATUS OF PROGRESS IN BECOMING YEAR 2000 COMPLIANT, INCLUDING TIMETABLE
FOR  COMPLETION  OF  EACH  REMAINING  PHASE.  For  its  information   technology
exposures,  to date the Company has completed the remediation  phase,  including
software  reprogramming  and replacement.  Once the software was reprogrammed or
replaced for a system, the Company began testing and implementation. The Company
has completed its testing and implementation of its remediated systems.

         NATURE AND LEVEL OF IMPORTANCE  OF THIRD PARTIES AND THEIR  EXPOSURE TO
THE  YEAR  2000.  The  Company  has  queried  its   significant   suppliers  and
subcontractors  that do not share information systems with the Company (external
agents).  To date,  the Company is not aware of any  external  agent with a Year
2000 issue that would  materially  impact the Company's  results of  operations,
liquidity,  or capital resources.  However, the Company has no means of ensuring
that external  agents will be Year 2000 ready.  The inability of external agents
to  complete  their  Year 2000  resolution  process  in a timely  fashion  could
materially  impact the Company.  The effect of non-compliance by external agents
is not determinable.

         COSTS. The Company has utilized both internal and external resources to
reprogram,  or replace, test, and implement the software and operating equipment
for Year  2000  modifications.  The  total  cost of the Year  2000  project  was
approximately $600,000 and had been funded through operating cash flows.

         RISKS.  Management of the Company believes it has an effective  program
in place to  resolve  the Year  2000  issue  in a timely  manner.  In  addition,
disruptions in the economy generally  resulting from Year 2000 issues could also
materially  adversely  affect  the  Company.  The  Company  could be  subject to
litigation for computer systems product failure, for example, equipment shutdown
or failure to properly date business records.  The amount of potential liability
and lost revenue cannot be reasonably estimated at this time.

         CONTINGENCY  PLANS.  The  Company  has  contingency  plans for  certain
critical applications and is working on such plans for others. These contingency
plans involve, among other actions, manual workarounds,  increasing inventories,
and adjusting staffing strategies.

                                       22

<PAGE>

ITEM 2.           PROPERTIES

         The Company's  inventory of real estate is described in PART I, ITEM 1.
BUSINESS, - CORE BUSINESS -- PRIMARY PROJECTS and -- LUXURY/RESORT  PROJECTS and
- - PREDECESSOR ASSETS.


ITEM 3.           LEGAL PROCEEDINGS

CONDEMNATION  PROCEEDINGS  INVOLVING  GENERAL  DEVELOPMENT  UTILITIES,  INC. AND
RELATED PROCEEDINGS

         ATLANTIC GULF COMMUNITIES  CORPORATION,  ET AL. V. LOFTUS, ET AL., CASE
NO. 94-1931 CA (CHARLOTTE  CTY. CIR.  CT.). In December 1994,  Atlantic Gulf and
GDU (all references herein to "GDU" are to General Development Utilities,  Inc.,
a wholly owned subsidiary of Atlantic Gulf) filed a declaratory  judgment action
in the Circuit  Court for the  Twentieth  Judicial  Circuit in and for Charlotte
County  against a  defendant  class based upon a demand made upon the Company by
Richard D. Loftus and others for a portion of the  proceeds  from the  Charlotte
County eminent  domain case entitled  CHARLOTTE  COUNTY,  ET AL. V. GDU, ET AL.,
Case No. 90-936 (Charlotte Cty. Cir. Ct.), in which the Charlotte County Circuit
Court entered a stipulated Final Judgment setting full and complete compensation
to  Atlantic  Gulf and GDU for certain  water and  wastewater  systems  taken by
Charlotte  County in June 1991 totaling  $110 million,  $65 million of which was
paid as a good faith  deposit at the time of the taking and the balance of which
was paid in  December  of 1994.  The demand made upon the Company was based upon
the theory that there  exists a class of property  owners in  Charlotte  County,
Florida who have an interest in the proceeds  from the  condemnation  proceeding
because of "contributions in aid of construction." The case has been transferred
from  Charlotte  County to the  Fifteenth  Judicial  Circuit  Court,  Palm Beach
County,  Florida,  and notice has been provided to the members of the class.  No
rulings  have  been  made by the  Court,  and  discovery  has not  begun  in any
meaningful way. The Company believes,  based on the advice of counsel,  that the
defendants'  claim has no merit  under  Florida  law.  The  Company  intends  to
vigorously  pursue the class action suit for declaratory  judgement,  seeking an
order of the Court that the class  members have no interest in the proceeds from
the Charlotte County condemnation case.

RETENTION OF JURISDICTION BY THE BANKRUPTCY COURT

         THE  PLAN OF  REORGANIZATION  (THE  "POR").  On  March  15,  1995,  the
Bankruptcy Court entered a final decree in the Predecessor  Company's bankruptcy
case. The Bankruptcy Court does,  however,  retain jurisdiction over the Company
with  respect  to  various  matters,  including,  among  other  things,  matters
pertaining to (1) the allowance and  disallowance  of claims and interests,  (2)
distributions  under  the  POR,  (3) the  reduction  and  maintenance  of  claim
reserves,  (4) appeals  from orders  entered by the  Bankruptcy  Court,  (5) the
receipt, use or application of condemnation proceeds, (6) utility trusts created
or  implemented  pursuant  to the  POR,  (7) the  Homesite  Purchaser  Assurance
Program,  (8) Oxford Finance Company's and its affiliates' chapter 11 bankruptcy
and their business practices as they may affect the Company, (9) the enforcement
of all orders entered by the Court and (10) tax issues arising under the POR.

OTHER LITIGATION AND PENDING DISPUTES

         FINAL  JUDGMENT OF  PERMANENT  INJUNCTION.  On  December  9, 1998,  the
Company was released from the Final Judgment of Permanent Injunction (the "FINAL
JUDGMENT")  entered  November 30, 1990, by the

                                       23

<PAGE>

United States  District Court for the Southern  District of Florida in the civil
action  UNITED  STATES  OF  AMERICA  V.  GENERAL  DEVELOPMENT  CORPORATION,  No.
90-87-Civ-NESBITT.

         REGENCY  ISLAND  DUNES  PROJECT.  Control of the Regency  Island  Dunes
Condominium  Association (the  "Association") was turned over to the condominium
owners on or about  November 20,  1997.  As part of the  turnover  process,  the
Association  inspected  the project and provided  the Company and its  developer
subsidiary,  Regency Island Dunes, Inc.  ("REGENCY"),  together with the general
contractor who constructed the project,  with a list of the Association's claims
of deficient work. The Company and Regency have inspected the project with their
consultants and are in the process of preparing a response to the  Association's
claims. No lawsuit has been filed in connection with this matter,  and no amount
of damages has been specified.

         CARY GLEN  PROJECT.  On  February  8,  1999,  Panther  Creek  Corp.,  a
wholly-owned  subsidiary of the Atlantic Gulf (the "DEVELOPER"),  was terminated
by Panther  Creek-Raleigh Limited Partnership (the "OWNER"), as the developer of
the Cary Glen Project,  for  purported  delays in the  development  schedule and
sales  program.  Furthermore,  on February 26, 1999, the Owner demanded that the
Developer  and  Atlantic  Gulf pay to the Owner  approximately  $5.5 million for
alleged  future  potential  project cost  overruns  pursuant to the  Hearthstone
Master Form  Acquisition  and  Development  Agreement  between the Owner and the
Developer  and the Guaranty  Agreement  given by Atlantic  Gulf.  Atlantic  Gulf
disputes whether (1) the termination was a proper termination for cause, (2) the
Developer is liable for cost overruns not incurred prior to the termination date
and (3) the Owner correctly  calculated the projected cost overruns.  No lawsuit
has been filed at this time, and the Company continues to pursue a resolution of
this matter.  In the event  litigation  is filed by the Owner,  the Company will
assert certain defenses and  counterclaims  against the Owner and will otherwise
vigorously defend the claims asserted against it and the Developer.

OTHER

         In addition to those legal proceedings  specifically  discussed in this
PART I, ITEM 3. LEGAL PROCEEDINGS,  the Company is, from time to time,  involved
in various  litigation  matters  primarily  arising in the normal  course of its
business.  It is the opinion of management  that the resolution of these matters
will not have a material  adverse affect on the Company's  business or financial
position.


ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matter was submitted to a vote of security holders during the fourth
quarter of 1998.

                                       24

<PAGE>

PART II

ITEM 5.           MARKET  FOR   ATLANTIC   GULF'S   COMMON   STOCK  AND  RELATED
                  STOCKHOLDER MATTERS

         MARKET FOR REGISTRANT'S  COMMON STOCK. The common stock, $.10 par value
per share,  of Atlantic Gulf ("COMMON  STOCK") was quoted on the NASDAQ National
Market  ("NNM"),  under the symbol  "AGLF,"  through  the close of  business  on
December  10,  1998,  at which  time it was  de-listed  from the NNM  because of
Atlantic Gulf's failure to meet the NNM's net tangible assets continued  listing
requirement.  The Common  Stock began  trading on the Over The Counter  Bulletin
Board (the "OTCBB") on December 14, 1998, under the symbol "AGLF". The following
table sets forth the  high/ask  and low/bid  prices of the Common  Stock for the
periods indicated.

                                1998                           1997
                               Prices                         Prices
                               ------                         ------

Quarter Ended           High           Low            High            Low
- -------------           ----           ---            ----            ---
March 31               4 1/4          3 1/4           6              4 1/8
June 30               3 11/16           2            6 41/64         5 1/2
September 30           2 3/8            1            6 3/4           5 5/8
December 31            1 5/16          5/8           6 1/8           3 1/4

         HOLDERS OF RECORD OF THE COMMON STOCK. As of March 26, 1999, there were
approximately 30,000 record holders of the Common Stock.

         DIVIDENDS.  No dividends  have been paid on the Common Stock during the
last two fiscal years,  and Atlantic Gulf is prohibited from paying dividends on
its Common Stock by the terms of its New Revolving Loan Facility,  New Term Loan
Facility and Secured Agreement. See PART II, ITEM 7. MANAGEMENT'S DISCUSSION AND
ANALYSIS OF  FINANCIAL  CONDITION  AND  RESULTS OF  OPERATIONS  - LIQUIDITY  AND
CAPITAL   RESOURCES  below.  The  holders  of  Atlantic  Gulf's  20%  Cumulative
Redeemable  Convertible  Preferred  Stock,  Series A (the  "SERIES  A  PREFERRED
STOCK"),  and 20% Cumulative  Redeemable  Convertible  Preferred Stock, Series B
(the  "SERIES B PREFERRED  STOCK")  (the  Series A Preferred  Stock and Series B
Preferred  Stock  are,  together,  referred  to as the  "PREFERRED  STOCK")  are
entitled to receive,  when,  as and if  declared  by the Board of  Directors  of
Atlantic Gulf (the  "BOARD"),  out of funds legally  available  therefore,  cash
dividends on each share of Preferred Stock at an annual rate equal to 20% of the
Liquidation  Preference  (defined as $10 per share plus  accumulated  and unpaid
dividends) in effect from time to time. All dividends are cumulative, whether or
not declared,  on a daily basis from the date on which the  Preferred  Stock was
originally issued by Atlantic Gulf, and will be payable,  subject to declaration
by the  Board,  quarterly  in arrears on March 31,  June 30,  September  30, and
December 31 of each year commencing as of September 30, 1997. As of December 31,
1998,  the Series A Preferred  Stock  Liquidation  Preference was $32.7 million,
including  undeclared but accumulated  and unpaid  dividends of $7.7 million and
the Series B Preferred Stock Liquidation Preference was $25.9 million, including
undeclared but accumulated and unpaid dividends of $5.9 million.

                                       25

<PAGE>

         Effective  June 24,  1997,  Atlantic  Gulf's  stockholders  approved an
amendment to Atlantic Gulf's certificate of incorporation to repeal the right of
the holders of its Common Stock to receive,  semiannually,  mandatory  dividends
equal to 25 percent of Atlantic Gulf's  Available Cash, as defined.  See Note 10
to  the  Notes  to the  Company's  December  31,  1998,  Consolidated  Financial
Statements.


ITEM 6.           SELECTED HISTORICAL FINANCIAL DATA

         Selected  financial  data for each of the five years  during the period
ended December 31, 1998, are  summarized  below (in millions of dollars,  except
per share amounts):


<TABLE>
<CAPTION>
                                                                  Years
                                                                  Ended
                                                               December 31,
                                             --------------------------------------------
                                             1998      1997      1996      1995     1994
                                             ----      ----      ----      ----     ----
<S>                                         <C>       <C>      <C>       <C>      <C>    
Statement of Operations Data
- ----------------------------
Total revenues                              $ 83.8    $  76.6  $ 138.8   $  98.0  $  70.3

Income (loss) before extraordinary items       3.7      (58.3)   (12.6)    (20.6)     1.1

Net income (loss)                              3.7      (58.3)     1.2     (20.6)     1.1

Net income (loss) applicable to
  common stock                                (8.0)     (62.1)     1.2     (20.6)     1.1

Net income (loss) per common share(1)         (.68)     (5.82)     .12     (2.12)     .11

Weighted average common
  shares outstanding                         11.64      10.66     9.71      9.71     9.64
- -----------------------------------------------------------------------------------------

Balance Sheet Data (at period end)
- ----------------------------------
Cash (including restricted amounts)         $ 10.5    $  10.9  $  13.1   $  12.0  $  25.0

Land and Residential Inventory               166.9      130.5    153.4     218.3    228.5

Receivables Portfolio                         33.4       41.2     73.4      59.8     55.2

Total assets                                 229.8      203.1    263.4     332.8    348.6

Notes, mortgages, capital leases and
  other debt                                 151.8      132.4    169.2     221.0    190.3

Preferred stockholders' equity                54.8       41.7        -         -        -

Common stockholders' equity (deficit)         (2.6)       5.3     56.4      54.4     74.7

</TABLE>

(1)      The net income (loss) per common share amounts have been restated so as
         to comply with  Statement of Financial  Accounting  Standards  No. 128,
         EARNINGS PER SHARE.  For further  discussion  of earnings per share and
         the impact of Statement  No. 128,  see the Notes to Company's  December
         31, 1998 Consolidated Financial Statements beginning on page F-7.

                                       26

<PAGE>

ITEM 7.           MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION
                  AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

         The tables below  summarize the Company's real estate  operations  from
Core Business and Predecessor Assets for 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                  Combining Results of Real Estate Operations
                  -------------------------------------------

                          Year Ended December 31, 1998
                            (In Thousands of Dollars)

                                                             
                                                  Primary       Luxury 
                                                  Market        Resort      Predecessor
                                                  Operations    Operations  Assets      Total
                                                  --------------------------------------------
<S>                                                 <C>          <C>        <C>         <C>   
Revenues:
   Real estate sales
      Homesite ............................         14,259           -       3,017      17,276
      Commercial ..........................         27,270       7,010      21,245      55,525
      Vertical Residential Units ..........              -           -           -           -
                                                  --------------------------------------------
   Total real estate sales                          41,529       7,010      24,262      72,801
Costs and expenses:
   Cost of real estate sales
      Homesite ............................         12,108           -       2,675      14,783
      Commercial ..........................         23,161       2,076      19,733      44,970
      Vertical Residential Units ..........              -           -           -           -
                                                  --------------------------------------------
Total cost of real estate sales ...........         35,269       2,076      22,408      59,753
                                                  --------------------------------------------

Gross margin real estate sales ............          6,260       4,934       1,854      13,048
                                                  ============================================

Results of Joint Venture Operations (1)....          1,042       (629)           -         413
                                                  ============================================
</TABLE>

(1)  Included in Other Operating Revenues.

                                       27

<PAGE>

<TABLE>
<CAPTION>
                    Combining Results of Real Estate Operations
                    -------------------------------------------

                          Year Ended December 31, 1997
                            (In Thousands of Dollars)

                                                              
                                                  Primary       Luxury
                                                  Market        Resort        Predecessor
                                                  Operations    Operations    Assets      Total
                                                  ----------------------------------------------
<S>                                                 <C>          <C>          <C>         <C>   
Revenues:
   Real estate sales
      Homesite ............................         13,851           -        10,755      24,606
      Commercial ..........................            590           -        31,439      32,029
      Vertical Residential Units ..........              -      10,908            76      10,984
                                                  ----------------------------------------------
   Total real estate sales                          14,441      10,908        42,270      67,619
Costs and expenses:
   Cost of real estate sales
      Homesite ............................         12,941           -        10,431      23,372
      Commercial ..........................            484           -        35,303      35,787
      Vertical Residential Units ..........              -      12,944            89      13,033
                                                  ----------------------------------------------
Total cost of real estate sales ...........         13,425      12,944        45,823      72,192
                                                  ----------------------------------------------

Gross margin real estate sales ............          1,016      (2,036)       (3,553)     (4,573)
                                                  ==============================================

Results of Joint Venture Operations(1).....           (235)       (758)            -        (993)
                                                  ==============================================
</TABLE>

(1)      Included in Other Operating Revenues.

                                       28

<PAGE>

<TABLE>
<CAPTION>
                     Combining Results of Real Estate Operations
                     -------------------------------------------

                          Year Ended December 31, 1996
                            (in thousands of dollars)

                                                              
                                                  Primary       Luxury 
                                                  Market        Resort        Predecessor
                                                  Operations    Operations    Assets      Total
                                                  ----------------------------------------------
<S>                                                 <C>          <C>          <C>         <C>   
Revenues:
   Real estate sales
      Homesite ............................         38,090           -        14,820      52,910
      Commercial ..........................         12,935           -        40,758      53,693
      Vertical Residential Units ..........              -      17,809         3,153      20,962
                                                  ----------------------------------------------
   Total real estate sales ................         51,025      17,809        58,731     127,565

Costs and expenses:
   Cost of real estate sales
      Homesite ............................         30,782           -        11,476      42,258
      Commercial ..........................         11,469           -        32,862      44,331
      Vertical Residential Units ..........              -      13,906         2,819      16,725
                                                  ----------------------------------------------
Total cost of real estate sales ...........         42,251      13,906        47,157     103,314
                                                  ----------------------------------------------

Gross margin real estate sales.............          8,774       3,903        11,574      24,251
                                                  ==============================================

Results of Joint Venture Operations(1).....           (75)        (437)            -        (512)
                                                  ==============================================
</TABLE>

(1)     Included in Other Operating Revenues.

THE YEAR ENDED  DECEMBER 31, 1998 ("1998")  COMPARED TO THE YEAR ENDED  DECEMBER
31, 1997 ("1997")

         During 1998, the Company reported a net loss applicable to Common Stock
of $8.0 million  compared to a net loss of $62.1  million  applicable  to Common
Stock in 1997.  The  reduction  in loss from 1997 to 1998 of $54.1  million  was
primarily due to (1) a $17.6 million increase in real estate gross margins,  (2)
a reduction in the change to inventory valuation reserves of $14.3 million,  (3)
an increase in other  income of $12.2  million  associated  with  reorganization
reserves,  (4) a $7.8 million  decrease in the costs of  borrowings,  (5) a $5.4
million  decrease  in real  estate  costs and (6) a $2.4  million  reduction  in
general and  administrative  expenses,  partially  offset by (7) a $7.9  million
increase in preferred stock dividends and accretion changes.

         PRIMARY MARKET OPERATIONS.

                  HOMESITES.  Net margins from  Homesite  sales  increased  $1.2
million in 1998 compared to 1997  primarily due to increased  margins on Primary
Market  Residential  sales. The increased margins in Primary Market  Residential
sales were  primarily  related to (1) an increase  of  $307,000 in West  Meadows
related to increased sales volume,  (2) a combined increase of $587,000 in Saxon
Woods and West  Frisco,

                                       29

<PAGE>

which did not have sales in 1997, (3) a decrease in Lakeside of $413,000 related
to decreased  sales volume as a result of tornado  damage  during 1998 and (4) a
reduction of $760,000 of negative  margin  associated with Sanctuary and Windsor
Palms which had final sales in 1997.

         Revenues from Homesite sales decreased $7.3 million in 1998 compared to
1997  primarily  due to a $7.7  million  decreased in Other  Predecessor  Assets
revenue  which was slightly  off-set by a $409,000  increase in Primary  Markets
Residential  revenue.  The decreased  revenue  associated with Other Predecessor
Assets  was  related  to the  Company's  orderly  disposition  of the  remaining
Predecessor  Assets.  The increase in revenue from  Primary  Market  Residential
sales was  primarily  related  to (1) an  increase  of $2.7  million in the West
Meadows  Project,  (2) a combined  increase  of $4.2  million in the Saxon Woods
Project and The Trails of West Frisco Project, which did not have sales in 1997,
(3) a decrease in the  Lakeside  Project of $1.7  million  related to  decreased
sales as a result of  tornado  damage  during  1998 and (4) a  decrease  of $4.9
million  associated  with the  Sanctuary  Project and the Windsor  Palms Project
which had final sales in 1997.

         As of December 31, 1998, the Company had under  contract  approximately
650 Homesites for $19.8 million with 11  homebuilders  in the Lakeside  Project,
the Saxon  Project,  the West  Meadows  Project  and The  Trails of West  Frisco
Project.  As of December 31, 1997, the Company had under contract  approximately
869 Homesites for $24.7 million with 11  homebuilders  in the Lakeside  Project,
the West Meadows Project and the Trails of West Frisco Project.

         Homesite  sales gross margin  percentage  was 15.1% in 1998 compared to
6.6% in 1997.  The higher gross margin  percentage  in 1998 is primarily  due to
lower  margins in 1997 which were  attributable  principally  to the sale of the
final 102 lots in the Windsor  Palms  Project  for $4.5  million,  generating  a
negative 14% gross margin.  This sale was necessitated by the Company's need for
liquidity to meet a June 30, 1997 debt payment.

                  COMMERCIAL   DEVELOPMENT.   Commercial   Development  revenues
increased  $26.7 million in 1998 compared to 1997 primarily due to a large tract
sale in 1998. In April 1998,  the Company sold and closed Dave's Creek for $24.8
million.  Additional  sales  proceeds of $2.5 million were received in the third
quarter of 1998 after the  Company  received an Army Corp of  Engineers  permit.
There were no comparable sales in 1997.

                  JOINT  VENTURES.  Results  of Joint  Ventures  increased  $1.3
million in 1998 from 1997.  This is primarily  due to improved net income at the
Sunset Lakes Project. As of December 31, 1998, the Company's JV Projects had 787
Homesites under contract,  totaling  approximately $37.3 million in future gross
revenue, a portion of which is allocable to the Company as a joint venturer.

         LUXURY/RESORT OPERATIONS.

         During 1998,  sales  consisted of one  commercial  tract sale.  In June
1998, the Company sold a 0.9 acre  office/hotel  parcel for  approximately  $7.0
million which was part of the 2.8 acre Riverwalk Tower site.  Additionally,  the
Company began development of the West Bay Club Project, Ocean Grande Project and
the Aspen  Springs  Ranch  Project.  Initial  sales are  expected on these three
Projects in 1999 or 2000.

         As of December 31, 1998, the Company had under  contract  approximately
12 Homesites for $2.4 million in the West Bay Club Project with 7  homebuilders.
There were no pending sales contracts as of December 31, 1997.

                                       30

<PAGE>

         Vertical Residential Unit sales are summarized as follows for the years
ended December 31 (in thousands of dollars):
                                                        1998           1997
                                                        ----           ----
Condominium sales - Regency Island Dunes Project:
   First Building                                       $  -         $ 1,620
   Second Building                                         -           9,288
                                                        ----         -------
Total condominium sales                                 $  -         $10,908
                                                        ====         =======

         The revenues and profits  associated  with sales at the Regency  Island
Dunes Project were recorded  using the  percentage  of  completion  method.  The
Project  consisted  of two 72-unit  buildings  for a total of 144 units,  all of
which were sold and closed as of December 31, 1997. The condominium  revenues of
$1.6 million in the first building in 1997  represented  revenue earned upon the
closing  of an  additional  five  units in 1997 for a total of 72 units sold and
closed in the first building.  The revenues of approximately $9.3 million in the
second  building  in 1997  were  derived  from  an  increase  in the  completion
percentage  from 79% to 100% in 1997,  and to an  additional  16 units  sold and
closed in 1997 for a total of 72 units sold and closed in the second building.

         The gross  margin for Vertical  Residential  Units in 1997 was negative
primarily due to a $2.85 million  settlement in December 1997 with the Company's
general  contractor for the Regency  Island Dunes  Project.  See PART I, ITEM 3.
LEGAL  PROCEEDINGS in Atlantic Gulf's 1997 Annual Report on Form 10-K (the "1997
10-K").  The settlement costs were applied solely against the revenues earned in
1997,  resulting in a large  negative  gross margin in 1997.  The overall  gross
margin for this Project was approximately 12.1%.

                  JOINT  VENTURES.   Results  of  Joint  Ventures  increased  by
approximately  $129,000  in 1998 from 1997 due to reduced  losses on the Jupiter
Ocean Grande Project.

         PREDECESSOR ASSETS.

                  PREDECESSOR  HOMESITES.  Revenues  from  Predecessor  Homesite
sales decreased $7.7 million in 1998 compared to 1997 due to a 77.7% decrease in
the number of Predecessor  Homesites sold,  partially offset by a 25.5% increase
in the average sales price per Predecessor Homesite.  The decrease in the number
of  Predecessor  Homesite sales and the increase in the average sales price were
due to fewer bulk sales in 1998 compared to 1997. Bulk sales are usually made at
a discount and have lower gross margin percentages.

         As of December 31, 1998,  the Company had under contract two commercial
lots  allocated to Predecessor  Homesites for $99,000.  As of December 31, 1997,
the Company had under  contract  approximately  129  Predecessor  Homesites  for
$806,000.

         The  Predecessor  Homesite  sales gross margin  percentage was 11.3% in
1998 compared to 3.0% in 1997.  Predecessor Homesite sales gross margin was also
adversely  affected  in 1997 by the  increase  in the bulk  sale of  Predecessor
Homesites  yielding lower margin to accelerate  the disposal of the  Predecessor
Homesites.  The margin in 1998 is consistent with an orderly  liquidation of the
predecessor assets.

                  PREDECESSOR  TRACTS.  Revenues  from  Predecessor  Tract sales
decreased  $10.2 million in 1998  compared to 1997  primarily due to fewer sales
from a declining  inventory balance. As of December 31, 1998, there were pending
Predecessor  Tract sales contracts or letters of intent  totaling  approximately
$980,000. As

                                       31

<PAGE>

of December 31, 1997,  there were  comparable  pending  Predecessor  Tract sales
contracts or letters of intent totaling approximately $3.4 million.

         The 7.1% gross margin percentage for Predecessor Tract sales in 1998 is
due to fewer sales at a more profitable level. The 1997 negative gross margin of
(12.3%) is attributable principally to the Company's business plan to accelerate
the liquidation of Predecessor Assets.

                  PREDECESSOR VERTICAL RESIDENTIAL UNITS. There were no Vertical
Residential Unit sales in 1998 because of the Company's  decision in mid-1995 to
begin phasing out its single family home  business in  Predecessor  communities,
which was  substantially  completed  in 1996.  1997 sales of $76 were due to the
final closing of this business activity.

         OTHER RESULTS OF OPERATIONS.

                  INVENTORY  VALUATION  RESERVE  CHARGES.   Inventory  valuation
reserve  charges of $195,000 in 1998  represented  a reduction  in the  carrying
value of the Company's inventory based upon a review of the fair values.
The charges were primarily related to Predecessor Assets.

                  SELLING EXPENSES.  Selling expenses  decreased $2.0 million in
1998  compared  to 1997  primarily  due to a  reduction  in selling  expenses at
Cumberland  Cove due to the closing of the on-site sales  operation in September
1997.  Selling expense as a percentage of real estate sales decreased to 8.9% in
1998 from  12.6% in 1997  primarily  due to (1) lower  direct  selling  expenses
associated  with the large sale in 1998 of the Dave's Creek  Project and (2) the
closing of the Cumberland Cove sales center noted above.

                  OTHER REAL ESTATE COSTS.  Other real estate costs decreased by
$5.4 million,  or 36%, in 1998 compared to 1997 due to (1) a decline in property
taxes  associated  with a  reduction  in land  inventory  not under  development
corresponding  to sales activity during the  intervening  period and (2) reduced
legal costs associated with supporting real estate activity.

                  COSTS  OF  BORROWING  NET OF  CAPITALIZED  INTEREST.  Costs of
borrowing net of capitalized  interest,  decreased $7.8 million compared to 1997
principally  due to a decrease in corporate  debt resulting from proceeds of the
Atlantic Gulf's  Preferred Stock sales,  which were  substantially  completed in
1997.

                  OTHER INCOME - REORGANIZATION  RESERVES.  Other income - other
reorganization  reserves  consisted  of gains of $13.4  million in 1998 and $3.5
million in 1997 resulting from the resolution of certain  reorganization  items.
The $13.4 million gain in 1998 consisted of (a) a $1.1 million  amortization  of
utility connection reserves, (b) a $3.7 million utility trust withdrawal,  (c) a
gain of $8.5  million  associated  with the receipt of proceeds  from  unclaimed
expired 12% Notes and (d) $104,000 of contract receivables  termination refunds.
The $3.5 million gain in 1997  consisted of (1) a $1.1 million  amortization  of
utility  connection  reserves,  (2) a $706,000  gain due to the reduction of the
Contract Receivables  termination refunds reserve and (3) adjustments of various
other reorganization reserves, none of which were individually significant.

                  OTHER EXPENSE ITEMS.  Other expense - miscellaneous of $78,000
in 1998 and $810,000 in 1997 consisted of net gains and losses  associated  with
various reserve  adjustments and  settlements,  none of which were  individually
significant.

                  PREFERRED STOCK ACCRUAL.  During 1998, the Company  recorded a
$10.3 million  accrual for dividends  associated with its Preferred  Stock.  The
dividends were accumulated but unpaid as of December 31,

                                       32

<PAGE>

1998.  The  dividend  rate is 20% of the  liquidation  preference  value  of the
Preferred Stock. The liquidation  preference value of the Preferred Stock is $10
per share,  plus  accumulated  and unpaid  dividends.  In addition,  the Company
accreted  $1.3  million of the value of its  Preferred  Stock to the  redemption
amount in 1998. The total of  approximately  $11.6 million of accrued  Preferred
Stock dividends and Preferred Stock accretion was charged to contributed capital
in the accompanying December 31, 1998 consolidated balance sheet.

1997 COMPARED TO THE YEAR ENDED DECEMBER 31, 1996 ("1996")

         During 1997, the Company reported a net loss applicable to Common Stock
of $62.1  million  compared to net income of $1.2 million  applicable  to Common
Stock in 1996.  The loss was primarily due to (1) a 47% reduction in real estate
revenues and increased  costs of real estate sales in 1997,  (2) a $22.9 million
decrease in other income and (3) $0 of  extraordinary  gains  (compared to $13.7
million of extraordinary gains in 1996),  partially offset by (4) a $9.4 million
reduction in selling  expenses and other real estate costs. As discussed  below,
the  reduction  in real estate  revenues in 1997 were  primarily  due to (a) the
Company's  bulk sales in 1996 of its  Julington  Creek  Plantation  Project  and
Summerchase  Project (there were no substantial bulk sales in 1997, other than a
bulk sale of 102 lots in the Windsor Palms Project) and (b) decreasing  revenues
from Predecessor  Assets.  Increased costs of real estate sales were principally
attributable to (i) a bulk sale (at a loss of $632,000) of the final 102 lots in
the Windsor Palms Project to provide  liquidity for a scheduled debt payment and
(ii) a $2.85 million settlement in connection with the litigation  involving the
Regency Island Dunes Project.

         PRIMARY MARKET OPERATIONS.

                  HOMESITES.  Net gross  margins from Homesite  sales  decreased
$6.4  million  in 1997  compared  to 1996  primarily  due to (1) the loss of the
revenue formerly generated by the Julington Creek Plantation Project,  which the
Company  sold in bulk  in  1996,  (2) a $9.0  million  bulk  sale in 1996 of the
Summerchase Project and (3) the bulk sale at a loss of the remaining 102 lots in
the Windsor Palms Project, in order to fund a debt payment due June 30, 1997.

         Revenues from Homesite sales  decreased  $24.2 million in 1997 compared
to 1996  primarily  due to (1) the bulk sale of the Julington  Creek  Plantation
Project  and the  Summerchase  Project  in 1996  and (2) the  sale of 75% of the
inventory in the Windsor Palms Project in 1996. The Julington  Creek  Plantation
Project generated sales revenue of approximately $7.6 million in 1996, including
a bulk sale of the remaining  126  Homesites for $5.6 million in June 1996.  The
Summerchase Project, which was permitted for 640 Homesites,  was sold in bulk in
1996 for $9.0 million.  Sales  revenues at the Windsor  Palms Project  decreased
from $12.5 million in 1996 to $4.5 million in 1997.  Partially  offsetting these
decreases  was a $2.7  million  increase  in sales  in 1997 in the West  Meadows
Project.

         As of December 31, 1997, the Company had under  contract  approximately
869 Homesites for $24.7 million with 12  homebuilders  in the Lakeside  Project,
the West Meadows Project and The Trails of West Frisco  Project.  As of December
31, 1996, the Company had under contract  approximately  616 Homesites for $15.2
million with 7 homebuilders in the Lakeside  Estates  Project,  the West Meadows
Project and the Sanctuary Project.

         Homesite  sales gross margin  percentage  was 6.6% in 1997  compared to
19.2% in  1996.  The  lower  gross  margin  percentage  in 1997 is  attributable
principally  to the sale of the final 102 lots in the Windsor  Palms Project for
$4.5 million, generating a negative 14% gross margin. This sale was necessitated
by the Company's  need for  liquidity to meet a June 30, 1997 debt payment.  The
gross margin in 1997 for the

                                       33

<PAGE>

Lakeside Project and the West Meadows Project was 20.2%,  which approximates the
targeted gross margin of 20% to 30% for this line of business.

                  COMMERCIAL  DEVELOPMENT.  Revenues from Commercial Development
sales  decreased $12.3 million in 1997 compared to 1996 primarily due to several
large  sales  in 1996,  including  the sale of the  Julington  Creek  Plantation
Project, which included $11.6 million of Commercial  Development.  There were no
comparable sales in 1997.

         The Commercial  Development gross margin percentage increased to 18% in
1997 from 11.3% in 1996 primarily due to the low margin of 6.5% on the Julington
Creek Plantation Project sale in 1996.

                  JOINT VENTURES. Results of Joint Ventures decreased a $160,000
in 1997 compared to 1996.  This was primarily due to a $375,000 loss  associated
with the Country Lakes  Project,  which was offset by improved net income at the
Sunset Lakes  project.  As of December 31, 1997,  the  Company's JV Projects had
3,389  Homesites  under contract with 10  homebuilders,  totaling  approximately
$85.0  million in future gross  revenue,  a portion of which is allocable to the
Company as a joint venturer.

         LUXURY/RESORT OPERATIONS.

         Gross margins from Vertical Residential Units decreased $5.9 million in
1997 compared to 1996 principally due to a decrease in the gross margin from the
Regency Island Dunes Project.  The Company  realized lower revenues in 1997 as a
result of (1) the close out of the Regency  Island Dunes Project in 1997 and (2)
a $2.85 million settlement with the general contractor on this project.

         Vertical Residential Unit sales are summarized as follows for the years
ended December 31 (in thousands of dollars):

                                                        1997            1996
                                                        ----            ----
Condominium sales - Regency Island Dunes Project:
   First Building                                     $ 1,620         $ 3,008
   Second Building                                      9,288          14,801
                                                      -------         -------
Total condominium sales                               $10,908         $17,809
                                                      =======         =======

         The revenues and profits  associated  with sales at the Regency  Island
Dunes Project were recorded  using the  percentage  of  completion  method.  The
Project  consisted  of two 72-unit  buildings  for a total of 144 units,  all of
which were sold and closed as of December 31, 1997. As of December 31, 1995, the
Company  recorded  97% of the  expected  revenues and profits on 61 units in the
first  building,  based on a  construction  completion  percentage  of 97%.  The
condominium  revenues of $3.0 million in the first building in 1996  represented
the incremental revenue earned upon the completion of 59 of the 61 units in 1996
and the sale and closing of an additional  eight units in 1996. The  condominium
revenues  of $1.6  million in the first  building  in 1997  represented  revenue
earned  upon the closing of an  additional  five units in 1997 for a total of 72
units sold and closed in the first building. The revenues of approximately $14.8
million in the second building in 1996 were derived from 56 units under contract
as of December 31, 1996, with  construction on the second building 79% complete.
The revenues of  approximately  $9.3 million in the second building in 1997 were
derived from an increase in the completion  percentage from 79% to 100% in 1997,
and to an  additional  16 units  sold and closed in 1997 for a total of 72 units
sold and closed in the second building.

                                       34

<PAGE>

         The gross  margin for Vertical  Residential  Units in 1997 was negative
primarily due to a $2.85 million  settlement in December 1997 with the Company's
general  contractor for the Regency  Island Dunes  Project.  See PART I, ITEM 3.
LEGAL  PROCEEDINGS  in Atlantic  Gulf's  1997 10-K.  The  settlement  costs were
applied  solely  against  the  revenues  earned  in 1997,  resulting  in a large
negative  gross  margin in 1997.  The overall  gross margin for this Project was
approximately 12.1%.

         PREDECESSOR ASSETS.

                  PREDECESSOR  HOMESITES.  Revenues  from  Predecessor  Homesite
sales decreased $4.1 million in 1997 compared to 1996 due to a 43.1% decrease in
the average sales price per Predecessor  Homesite,  partially  offset by a 21.3%
increase  in the number of  Predecessor  Homesites  sold.  The  decrease  in the
average  sales price is  principally  due to (1) a 38% decrease in the number of
Predecessor Homesites sold in the Cumberland Cove Project, the Company's highest
priced  Predecessor  Homesite  Project,  and (2) a 43% increase in bulk sales of
Predecessor  Homesites in Florida.  In addition,  the average sales price in the
Cumberland Cove Project decreased 42% in 1997 from approximately $20,300 in 1996
to approximately  $11,800 in 1997 due to the mix of Predecessor  Homesites sold.
The  volume  of  Predecessor  Homesites  sold  in the  Cumberland  Cove  Project
decreased in 1997 because  this Project was winding down and,  accordingly,  the
Company  closed its on-site  sales  operation in September  1997.  The volume of
Predecessor  Homesites  sales  increased  primarily  due to the  increase in the
number of bulk Predecessor Homesites sold.

         As of December 31, 1997, the Company had under contract 129 Predecessor
Homesites for $806,000.  As of December 31, 1996, the Company had under contract
approximately 475 Predecessor Homesites for $1.2 million.

         The Predecessor Homesite sales gross margin percentage was 3.0% in 1997
compared to 22.6% in 1996.  Predecessor Homesite sales margin was also adversely
affected  in 1997 by the  increase  in the bulk  sale of  Predecessor  Homesites
yielding lower margins to accelerate the disposal of the Predecessor Homesites.

                  PREDECESSOR  TRACT.  Revenues  from  Predecessor  Tract  sales
decreased  $9.3 million in 1997 compared to 1996  primarily due to several large
sales in 1996.  There were no comparable sales in 1997. As of December 31, 1997,
there  were  pending  Predecessor  Tract  sales  contracts  or letters of intent
totaling  approximately  $3.4  million.  As of  December  31,  1996,  there were
comparable  pending  Predecessor  Tract  sales  contracts  or  letters of intent
totaling approximately $18.1 million.

         The  (12.3%)  actual  gross  margin  for  Predecessor  Tract in 1997 is
attributable  principally  to the  Company's  business  plan to  accelerate  the
liquidation of Predecessor Assets. The 19.4% actual gross margin for Predecessor
Tract in 1996 generally reflects the previously targeted gross margin.

                  PREDECESSOR  VERTICAL  RESIDENTIAL  UNITS.  Single family home
sales revenues decreased $3.1 million in 1997 compared to 1996 due to a decrease
in  closings  from 36 in 1996 to 1 in 1997.  Closings  decreased  because of the
Company's  decision  in mid-1995  to begin  phasing  out its single  family home
business in Predecessor communities, which was substantially completed in 1996.

         OTHER RESULTS OF OPERATIONS.

                  OTHER OPERATING  REVENUES.  Other operating revenues decreased
in 1997  compared to 1996  primarily due to the absence of revenues and expenses
from the Port Labelle utility system and the Julington

                                       35

<PAGE>

Creek Plantation  utility system,  both of which were sold in 1996. In addition,
other  operating  revenues in 1996 included $1.0 million of  development  impact
fees.

                  INVENTORY  VALUATION  RESERVE  CHARGES.   Inventory  valuation
reserve charges of $14.5 million in 1997 represented a reduction in the carrying
value of the  Company's  inventory  based upon a review of the fair values.  The
charges  consisted of $10.9  million for  Predecessor  Tracts,  $1.9 million for
Predecessor Homesites and $1.7 million for the Sabal Trace Project.

                  SELLING EXPENSES.  Selling expenses  decreased $5.0 million in
1997 compared to 1996 primarily due to lower direct selling  expenses  resulting
from a decrease in  revenues.  Selling  expense as a  percentage  of real estate
sales  increased  from 10.6% in 1996 to 12.5% in 1997 primarily due to (1) lower
direct selling expenses  associated with several large sales in 1996,  including
the Julington  Creek  Plantation  Project,  and (2) lower  revenues in 1997 over
which to spread fixed selling costs.

                  OTHER REAL ESTATE COSTS.  Other real estate costs decreased by
$4.4  million in 1997  compared to 1996 due to (1) a decline in  property  taxes
associated   with  a  reduction  in  land   inventory   not  under   development
corresponding  to sales activity during the  intervening  period and (2) reduced
legal costs associated with supporting real estate activity.

                  COSTS  OF  BORROWING  NET OF  CAPITALIZED  INTEREST.  Costs of
borrowing net of capitalized  interest  decreased $1.2 million  compared to 1996
principally  due to a decrease in corporate  debt resulting from the proceeds of
the Atlantic Gulf's Preferred Stock sales, which were substantially completed in
1997.

                  OTHER  INCOME  -  REORGANIZATION   RESERVES.  Other  income  -
reorganization  reserves of $1.1 million in 1997 represent the  amortization  of
the  Company's  utility  connections  reserve.  Other  income  -  reorganization
reserves of $16.0  million in 1996  included  (1) a $4.1  million  gain due to a
reduction in the Company's utility  connections  reserve in conjunction with the
Company's  annual review of certain  reorganization  items and (2) a net gain of
$11.9 million from the recovery of funds from certain utility trust accounts.

                  OTHER  INCOME - UTILITY  CONDEMNATION.  Other income - utility
condemnation  in 1996  represented  a gain of  approximately  $4.1 million on an
$18.75 million litigation settlement with the City of Port St. Lucie pursuant to
condemnation  proceedings  associated  with the taking of the Company's Port St.
Lucie system.

                  OTHER INCOME - OTHER REORGANIZATION  RESERVES.  Other income -
other  reorganization  reserves  consisted  of gains of $2.5 million in 1997 and
$2.1 million in 1996  resulting  from the  resolution of certain  reorganization
items. The $2.5 million gain in 1997 consisted of (1) a $706,000 gain due to the
reduction of the Company's Contract Receivables  termination refunds reserve and
(2)  adjustments of various other  reorganization  reserves,  none of which were
individually  significant.  The $2.1 million gain in 1996 included (a) a gain of
$703,000  due  to a  reduction  in the  Company's  Contract  Receivables  future
servicing reserve and (b) adjustments of various other reorganization  reserves,
none of which were individually significant.

                  OTHER EXPENSE ITEMS. Other expense - miscellaneous of $810,000
in 1997  consisted  of net gains and  losses  associated  with  various  reserve
adjustments and settlements, none of which were individually significant.  Other
income  -  miscellaneous   of  $2.3  million  in  1996  included  gains  of  (1)
approximately  $1.3

                                       36

<PAGE>

million due to a reduction in the Company's  environmental  reserve and (2) $1.0
million due to a reduction in the Mortgage Receivables net of valuation reserve.

                  EXTRAORDINARY   GAINS.   During  1996,  the  Company  recorded
extraordinary  gains totaling $13.7 million  consisting of (1) an  extraordinary
gain of approximately  $3.8 million due to the  extinguishment  of approximately
$1.9 million of 12% Notes and $1.9 million of Unsecured Cash Flow Notes;  (2) an
extraordinary gain of approximately $3.9 million on the prepayment at a discount
of its  Secured  Cash Flow  Notes for $40.0  million  in cash plus  warrants  to
purchase up to 1.5 million  shares of the  Company's  Common  Stock at $6.50 per
share;  and (3) an extraordinary  gain of approximately  $6.0 million due to the
extinguishment  of  approximately  $4.2 million of 12% Notes and $1.8 million of
13% Notes, net of a $210,000 unamortized discount.

                  PREFERRED STOCK ACCRUAL.  During 1997, the Company  recorded a
$3.3 million  accrual for dividends  associated  with its Preferred  Stock.  The
dividends were accumulated but unpaid as of December 31, 1997. The dividend rate
is 20%  of  the  liquidation  preference  value  of  the  Preferred  Stock.  The
liquidation  preference  value of the  Preferred  Stock is $10 per  share,  plus
accumulated and unpaid dividends.  In addition, the Company accreted $427,000 of
the value of its Preferred Stock to the redemption  amount in 1997. The total of
approximately  $3.7 million of accrued  Preferred  Stock dividends and Preferred
Stock accretion was charged to contributed capital in the accompanying  December
31, 1997 consolidated balance sheet.

LIQUIDITY AND CAPITAL RESOURCES

         GENERAL.  As of December  31,  1998,  the  Company's  (1) cash and cash
equivalents totaled  approximately $9.4 million and (2) restricted cash and cash
equivalents  totaled $1.0 million,  consisting  primarily of (a) escrows for the
sale or  development of real estate  properties,  (b) funds held in trust to pay
certain bankruptcy claims and (c) various other escrow accounts. Of the $225,000
increase in cash and cash equivalents  during 1998, (i) $898,000 was provided by
investing  activities  and (ii)  $319,000 was provided by operating  activities,
partially offset by (iii) $992,000 was used in financing activities.

         Cash used in  operating  activities  includes  approximately  (1) $15.4
million for interest payments,  (2) $4.3 million for property tax payments,  (3)
$6.7 million for  construction and development  expenditures,  (4) $24.9 million
related to property  acquisitions  and (5) $940,000 of fees  associated with the
Company's  refinancing efforts.  Cash used in operating activities was offset in
part by net cash generated from real estate sales and other operations.

         Cash  provided by  investing  activities  consisted  primarily  of $3.8
million  of funds  released  from a utility  trust  account  funded  during  the
reorganization  proceedings  and  partially  offset by $2.9  million of property
plant and equipment additions.

         Cash  provided  by  financing   activities  includes  proceeds  of  (1)
approximately  $1.7 million  from the  issuance of Series A Preferred  Stock and
related  warrants and (2) $7.8  million of funds  released to the Company by the
trustee for the 12% Notes  issued in 1992  pursuant to the POR,  which 12% Notes
matured on  December  31,  1996 and were paid in full on  January  3,  1997.  In
addition, in 1998, the Company had net borrowings of $23.4 million under various
project  financings and the Reducing Revolving  Facility,  (b) $5.9 million from
the  financing of Mortgage  Receivables  and Contract  Receivables  and (c) $3.6
million of new project financings. These borrowings were partially offset by (a)
$23.8  million of principal  payments  that fully repaid the Reducing  Revolving
Facility and Term Loan Facility in 1998, and (b) $1.7 million of net payments on
the Working Capital Facility.

                                       37

<PAGE>

         JUNE 1998 DEBT  RESTRUCTURING.  On or about July 1, 1998, Atlantic Gulf
repaid the entire  outstanding  balances  under (1) its Term Loan  Facility with
Foothill Capital  Corporation  ("FOOTHILL"),  consisting of approximately  $13.3
million of principal  and $171,000 of interest,  and (2) its Reducing  Revolving
Facility with  Foothill,  consisting of $3.7 million of principal and $35,000 of
interest , with $6.2 million of funds drawn on its Working Capital Facility with
Foothill and $11.0 million of funds  borrowed from AGC-SP,  Inc, a  wholly-owned
special purpose subsidiary of Atlantic Gulf ("SP SUB" and the "SP SUB LOAN").

         DECEMBER  1998  DEBT  REFINANCING.  Dated  as  of  December  31,  1998,
effective on February 2, 1999, (1) Atlantic Gulf closed on its $39.5 million New
Revolving   Loan   Facility  and  its  $26.5  million  New  Term  Loan  Facility
(collectively, the "NEW SENIOR LOAN FACILITIES"), (2) Atlantic Gulf entered into
amendments to its Secured  Agreement,  dated as of February 7, 1997, as amended,
with Apollo (the "Secured  Agreement"),  and Investment  Agreement,  dated as of
February 7, 1997,  as amended,  with Apollo (the  "Investment  Agreement"),  (3)
SP-Sub canceled  Atlantic Gulf's obligation to repay its $11 million SP Sub Loan
and (4) Apollo, the New Revolving Loan Lenders and the New Term Loan Lenders and
the  collateral  agent  entered  into  a  New  Intercreditor  Agreement.   These
transactions  are  collectively  referred to herein as the  "DECEMBER  1998 DEBT
REFINANCING."

                   NEW REVOLVING LOAN FACILITY.  The lenders (the "NEW REVOLVING
LOAN  LENDERS")  under  Atlantic  Gulf's  New  Revolving  Loan  Facility  are DK
Acquisition  Partners,  L.P., Comac Partners,  Halcyon/Alan B. Slifka Management
Co. LLC, East West  Partners,  Stonehill  Investment  Corp.  and Anglo  American
Financial and its participants.  M. H. Davidson,  LLC. ("MHD"), is the agent and
collateral agent.

         The New Revolving Loan Facility will mature on August 1, 2000 and bears
interest  at the rate of (1) eleven  percent  (11%) per annum  (fifteen  percent
(15%) per annum upon the  occurrence  and  continuation  of an event of default)
upon all amounts other than letter of credit  guarantees and (2) fifteen percent
(15%) per annum  (nineteen  percent  (19%) per  annum  upon the  occurrence  and
continuation  of an event of  default)  upon all  draws  under  letter of credit
guarantee amounts.

         The  aggregate  outstanding  borrowings  under the New  Revolving  Loan
Facility  are  subject  to a  borrowing  base  limitation  based on the value of
certain of the  Company's  assets.  The New  Revolving  Loan  Facility  contains
standard and customary representations,  warranties and covenants for a facility
of its type, size and term, including, a consolidated net worth covenant.

         The $39.5 million commitment under the New Revolving Loan Facility will
automatically  be  reduced  (1) by $4  million  by  March  31,  1999;  (2) by an
additional $1 million by May 31, 1999;  (3) by seventy five percent (75%) of the
net cash  proceeds  realized  from  certain  bulk sales of lots  and/or  land in
certain eligible subdivision projects; (4) by an additional $1.7 million on each
of  February  15,  2000,  March  15,  2000 and  April  15,  2000;  and (5) by an
additional  $2.3  million on each of May 15, 2000,  June 15, 2000,  and July 15,
2000. The remaining outstanding balance under the New Revolving Loan Facility is
due and  payable in full on August 1, 2000.  The  Company  used a portion of the
proceeds from the Anglo American Facility to fund the March 31, 1999, commitment
reduction.  See  PART  II,  ITEM 7.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF
FINANCIAL  CONDITION AND RESULTS OF OPERATIONS - LIQUIDITY AND CAPITAL RESOURCES
- -- ANGLO AMERICAN FACILITY below.

         On the closing date, the Revolving Lenders delivered to the trustee for
Atlantic Gulf's 13% Notes $7.5 million of cash collateral to secure the payment,
when  presented,  of up to $7.5 million of the 13% Notes.  The cash  collateral,
which is treated as a letter of credit guarantee amount, is deemed to be part of
the New Revolving Loan Facility.

                                       38

<PAGE>

         On the closing  date,  Atlantic  Gulf paid (1) the  collateral  agent a
closing fee of $1.28 million and (2) the agent a letter of credit  guarantee fee
of $150,000.  Atlantic  Gulf also has agreed to pay (a) the  collateral  agent a
servicing  fee of $10,000  per month so long as any amounts  remain  outstanding
under the New  Revolving  Loan  Facility  and (b) the  agent a second  letter of
credit guarantee fee of $150,000 on the second anniversary of the effective date
of the New  Revolving  Loan  Facility  if any  portion  of the  letter of credit
guarantee amount remains outstanding on that date.

                  NEW TERM  LOAN  FACILITY.  The  lenders  (the  "NEW  TERM LOAN
LENDERS")  under  Atlantic  Gulf's  new term loan  facility  (the "NEW TERM LOAN
FACILITY") are Anglo  American  Financial and General  Motors  Employees  Global
Group  Pension  Trust.  Anglo  American  Financial is the agent,  and MHD is the
collateral agent.

         The New Term Loan  Facility  will  mature on the earlier of February 1,
2002,  or the date that is thirty (30) days prior to the first date on which any
of the holders of the Preferred Stock have the right to require Atlantic Gulf to
repurchase  any  shares of  Preferred  Stock and bears  interest  at the rate of
fifteen  percent  (15%) per annum  (nineteen  percent  (19%) per annum  upon the
occurrence,  and  continuation,  of an event  of  default).  The New  Term  Loan
Facility  contains  standard  and  customary  representations,   warranties  and
covenants for a facility of its type,  size and term,  including a  consolidated
net worth covenant.

         On the closing date, Atlantic Gulf paid the agent a closing fee of $2.0
million.

                  AMENDMENTS TO THE SECURED AGREEMENT AND INVESTMENT  AGREEMENT.
As part of the December 1998 Debt Refinancing:

         1.       Apollo consented to Atlantic Gulf entering into the New Senior
                  Loan  Agreements  and  agreed to  subordinate  its  collateral
                  interest in certain Company assets, and in exchange therefor:

                  a.       Atlantic Gulf issued an $850,000  promissory  note to
                           Apollo (the "$850,000 NOTE").  The $850,000 Note will
                           mature on February 1, 2002,  and provides for current
                           payments of interest  only at the rate of ten percent
                           (10%) per annum (fifteen percent (15%) per annum upon
                           the  occurrence  and  continuation  of  an  event  of
                           default), monthly in arrears.

                  b.       Atlantic Gulf issued a $1 million  promissory note to
                           Apollo (the "$1 MILLION  Note").  The $1 Million Note
                           will  mature on February 1, 2002,  and  provides  for
                           payments of interest  only at the rate of ten percent
                           (10%) per annum (fifteen percent (15%) per annum upon
                           the  occurrence  and  continuation  of  an  event  of
                           default),  monthly in arrears.  Atlantic Gulf has the
                           obligation,  under certain  circumstances,  to prepay
                           seventy five percent (75%) of the original  principal
                           amount of the $ 1 Million Note by conveying a 20% net
                           profits interest in a specified project to Apollo.

                           The $850,000 Note and $1 Million Note,  both of which
                           are secured by certain Company  assets,  are together
                           referred to herein as the "NOTES".

                  c.       Atlantic Gulf issued  500,000  shares of Common Stock
                           to Apollo (the "ADDITIONAL SHARES").

                                       39

<PAGE>

         2.       Apollo  and  Atlantic  Gulf  entered  into  amendments  to the
                  Secured Agreement and Investment Agreement (from and after the
                  effective  dates of such  amendments,  the  terms  "Investment
                  Agreement" and "Secured  Agreement" refer to those agreements,
                  as so  amended  by  those  amendments)  to  (a)  conform  such
                  agreements to the terms and  conditions of the New Senior Loan
                  Agreements,  (b)  reflect the terms of the Apollo  Notes,  (c)
                  delete  all  SP   Subsidiary   provisions,   (e)  include  the
                  Additional  Shares as  Registrable  Securities and make all of
                  Apollo's  Registrable  Securities,  Warrants  and Notes freely
                  transferable  (subject to the  requirements  of the applicable
                  securities  laws)  and  (f)  make  certain  other,   technical
                  conforming changes.

                  NEW INTERCREDITOR AGREEMENT. Atlantic Gulf's obligations under
the New Senior Loan  Facilities  and the Secured  Agreement are fully secured by
security   interests  in  substantially  all  of  Atlantic  Gulf's  assets  (the
"COLLATERAL")  and  guaranteed by certain of Atlantic  Gulf's  subsidiaries.  In
connection with the December 1998 Debt  Refinancing,  Apollo,  the New Revolving
Loan Lenders,  the New Term Loan Lenders and MHD, as collateral  agent,  entered
into a new Intercreditor Agreement (the "NEW INTERCREDITOR  AGREEMENT") pursuant
to  which  the  parties  agreed  (1)  that the  liens  of the  parties  upon the
Collateral  would have the following  priorities and rank: (a) the New Revolving
Loan Facility liens and obligations would have first priority,  (b) the New Term
Loan  Facility  liens and  obligations  would have second  priority  and (c) the
Secured  Agreement  liens and  obligations  would have third priority and (2) to
certain repayment subordinations,  standstill periods, blockage periods, payment
turnover provisions and related matters.

                  REPAYMENT  OF  WORKING   CAPITAL   FACILITY,   13%  NOTES  AND
RECEIVABLE  DEBT.  On  February  2,  1999,  the  Company  repaid  (1) the entire
outstanding balance ($13.7 million) under its Working Capital Facility,  (2) the
entire  outstanding  balance  ($39.5  million)  under  its 13% Notes and (3) its
outstanding  Mortgage  Receivables  Loans and Contract  Receivables  Loans ($7.8
million) with $32 million drawn under its New Revolving Loan Facility (including
$7.5 million of cash collateral treated as letter of credit  guarantees),  $26.5
million drawn under its New Term Loan  Facility and $800,000 of other  available
cash.

                  ANGLO  AMERICAN  FACILITY.  On March  31,  1999,  West  Frisco
Development   Corporation  ("WFDC"),  an  indirect  wholly-owned  subsidiary  of
Atlantic Gulf,  borrowed $7.0 million from Anglo American  Financial (the "ANGLO
AMERICAN  FACILITY").  The  Anglo  American  facility  (1)  is a  full  recourse
obligation of WFDC,  secured by a deed of trust on the West Frisco Project,  (2)
matures on December 31, 1999,  (3) bears interest at the rate of 1.75% per month
and (4) requires  payments of interest only (monthly in arrears) until maturity.
Atlantic Gulf has  guaranteed the Anglo  American  Facility.  Atlantic Gulf used
$4.0  million of the proceeds of the Anglo  American  Facility to fund the March
31, 1999 commitment  reduction  under the New Revolving Loan Facility.  See PART
II, ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND
RESULTS OF  OPERATIONS - LIQUIDITY  AND CAPITAL  RESOURCES -- DECEMBER 1998 DEBT
REFINANCING --- NEW REVOLVING LOAN FACILITY above.

         OTHER  MATERIAL  OBLIGATIONS  COMING DUE IN 1999.  In  addition  to the
mandatory  reductions  in the $39.5 million  commitment  under the New Revolving
Loan Facility in 1999, Atlantic Gulf's other material  obligations coming due in
1999 include  approximately $3 million in property taxes due March 31, 1999. The
Company's  1999  business  plan  contemplates   approximately  $144  million  of
expenditures for development,  construction  and other capital  improvements,  a
substantial   portion  of  which  will  be  funded  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
obligations and expenditures,  the implementation of the Company's business plan
will be adversely affected, slowing the Company's anticipated revenue growth and
increasing  the time  necessary to achieve  profitability.  However,  management
believes  that the Company,

                                       40

<PAGE>

through a combination of sources,  will be able to obtain the funds necessary to
continue to implement its business plan and, at the same time,  satisfy its debt
obligations as they become due.

SUBSEQUENT EVENTS

         STRATEGIC  TRANSACTION.  On March 26, 1999, the Company  announced that
(1) its Board of Directors had formed a Special  Committee to explore  strategic
alternatives  to  maximize  stockholder  value and (2) it has  retained BT Alex.
Brown,  a leading  investment  banking firm, to assist the Special  Committee in
reviewing strategic transactions.


ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The  Company's  financial  position  is exposed to  fluctuation  in the
variable  interest  rates for its debt. At December 31, 1998,  the Company had a
$25.0 million outstanding  interest rate protection contract with respect to the
BankBoston  project  acquisition  and  development  loan  for the  West Bay Club
project,  which provides for payments should the base rate increase by more than
2.69%. The only instruments  considered market rate sensitive are its loans with
variable interest rates. There are no financial  instruments  subject to foreign
currency exchange risk or commodity price risk.

         At December 31, 1998, the Company had mortgage and other debts totaling
approximately  $107.2 million (which includes the 2.69%  unprotected  portion of
the $25.0 million  BankBoston  financing) that were subject to variable interest
rates,  which  were  not  subject  to  interest  rate  protection.   These  debt
instruments are summarized as follows:

                  WORKING  CAPITAL  FACILITY,  interest rate variable  (9.75% at
December 31, 1998), due December 1998: $18.1 million.

                  PROJECT  ACQUISITION AND DEVELOPMENT LOANS,  interest variable
(8.25% to 9.56% at December 31, 1998),  due at various  dates through  September
2002: $82.1 million.

                  MORTGAGE RECEIVABLES LOAN, interest variable (10.75% to 11.75%
at December 31, 1998), due at various dates through June 2002: $7.0 million.

         If interest rates increased 100 basis points, the annual effect of such
increase  to  the  Company's   financial   position  and  cash  flows  would  be
approximately  $1.1 million,  based on the  outstanding  balance at December 31,
1998. The fluctuation of interest rates is not determinable; accordingly, actual
results from interest rate fluctuation could differ from the estimate  presented
above.


ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA

         The Financial Statements and supplemental data required under this ITEM
8. are provided as Exhibits under ITEM 14. below and are incorporated  herein by
reference.


ITEM 9.           CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURES

         None.

                                       41

<PAGE>

PART III


ITEM  10.         DIRECTORS AND EXECUTIVE OFFICERS OF ATLANTIC GULF

DIRECTORS

         The  following  table sets forth  certain  information  concerning  the
directors of Atlantic Gulf:

<TABLE>
<CAPTION>
              NAME                              AGE          POSITION(S) WITH ATLANTIC GULF
              -----                             ---          ------------------------------
<S>                                             <C>      <C>
Gerald D. Agranoff (1)(7)(8)(9)(10)(11)          52      Director and Chairman of the Compliance 
                                                         Committee

James M. DeFrancia (3)(5)(6)(9)(11)              57      Director

Stuart F. Koenig (4)(5)(6)(11)                   46      Director

Ricardo Koenigsberger (4)(5)(6)(7)(8)(10)        32      Director and Chairman of the Audit
                                                         Committee

Charles K. MacDonald (1)(7)(9)(10)               40      Director

Lee Neibart (4)(6)(8)                            48      Director and Chairman of the Compensation
                                                         Committee and the
                                                         Acquisitions/Dispositions Committee

J. Larry Rutherford (2)(8)(9)                    53      Director, President, Chief Executive Officer and
                                                         Chairman of the Refinancing Committee
</TABLE>

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

(1)      A Class 1 Director  whose term on the Board of  Directors  of  Atlantic
         Gulf (the  "Board") will expire at Atlantic  Gulf's  Annual  Meeting of
         Stockholders in 1999 (the "1999 Annual Meeting").

(2)      A Class 2  Director  whose term on the Board  will  expire at  Atlantic
         Gulf's  Annual  Meeting  of  Stockholders  in 2000  (the  "2000  Annual
         Meeting").

(3)      A Class 3  Director  whose term on the Board  will  expire at  Atlantic
         Gulf's  Annual  Meeting  of  Stockholders  in 2001  (the  "2001  Annual
         Meeting").

(4)      Appointed by AP-AGC,  LLC ("Apollo")  for a one-year  term,  which will
         expire at the 1999 Annual Meeting. Apollo is the sole holder of the 20%
         Cumulative  Redeemable   Convertible  Preferred  Stock,  Series  A,  of
         Atlantic  Gulf  (the  "Series  A  Preferred  Stock").  Pursuant  to the
         Investment  Agreement,  Apollo  has the  right  to  appoint  three  (3)
         directors to the Board.

(5)      Member of the Audit Committee.

(6)      Member of the Compensation Committee. Mr. Koenigsberger is an alternate
         member of the  Compensation  Committee in the absence of Mr.  Koenig or
         Mr. Neibart.

(7)      Member of the Compliance Committee.

(8)      Member of the Acquisitions/Dispositions Committee.

                                       42

<PAGE>

(9)      Member of the Refinancing Committee, which was formed in February 1998.

(10)     Member of the Special Committee, which was formed in March 1999.

(11)     Member of the Operations Committee, which was formed in March 1999.

PRINCIPAL OCCUPATIONS AND DIRECTORSHIPS HELD BY THE DIRECTORS

         Mr.  Agranoff  has been a director  since  June  1994.  He is a general
partner of, and general counsel to, Edelman Securities  Company,  L.P. (formerly
Arbitrage  Securities  Company),  a  registered   broker-dealer.   He  has  been
affiliated  with  Edelman  Securities  Company,  L.P.  since  January  1982.  In
addition,  Mr.  Agranoff  is  currently  of  counsel  to the law firm of  Pryor,
Cashman,  Sherman & Flynn, in New York. From 1975 through 1981, Mr. Agranoff was
engaged exclusively in the private practice of law in New York. In addition,  he
was an  adjunct  instructor  at  New  York  University's  Institute  of  Federal
Taxation.   Prior  to  entering  private   practice,   Mr.  Agranoff  served  as
attorney-advisor  to a judge of the United States Tax Court.  Mr.  Agranoff is a
director  of  Datapoint  Corporation,   Canal  Capital  Corporation,   Bull  Run
Corporation and American Energy Group, Ltd.

         Mr.  DeFrancia  has  been a  principal  of Lowe  Enterprises,  Inc.,  a
national real estate development company engaged in residential,  commercial and
resort development activities, since 1987. Since 1995, he has served as Chairman
of Lowe  Enterprises  Mid-Atlantic  Inc.,  and  president  of  Lowe  Enterprises
Community Development,  which is headquartered in suburban Washington, D.C., and
manages the development of large scale  community  projects  nationally.  He has
also managed projects where Lowe has been retained by banks, insurance companies
and Federal  agencies as a  consultant/development  manager  for  properties  in
numerous states.

         Mr.  Koenig  joined  Apollo  Real  Estate  Advisors  in 1995  as  Chief
Financial  Officer.  Prior to that time,  Mr. Koenig was a Vice President in the
Real Estate Principal  Investment Area of Goldman,  Sachs & Co., where he served
as Controller  and Director of Investor  Relations for the three  Whitehall real
estate investment funds.

         Mr.  Koenigsberger has been associated with Apollo Real Estate Advisors
I, L.P.,  since 1995 and a partner of Apollo Real Estate Advisors II, L.P. since
1996, which,  together with affiliates,  act as managing general partners of the
Apollo Real Estate Investment Funds,  private real estate investment funds which
invest in direct and indirect real  property  interests,  including  real estate
related  public  and  private  debt  and  equity  securities.  Since  1995,  Mr.
Koenigsberger  has been associated  with Apollo  Advisors,  L.P.,  which acts as
managing  general  partner of Apollo  Investment  Fund,  L.P.  and AIF II, L.P.,
private  securities  investment  funds.  Mr.  Koenigsberger  is  a  director  of
Meadowbrook Golf, Inc.

         Mr.  MacDonald  is  President  of  Morgandane   Management   Corp.,  an
investment  advisory  firm.  From 1987 to 1995, he was a securities  analyst and
portfolio  manager with Stonington  Management  Corp., an investment  management
firm.  Morgandane  Management Corp. provides  investment  management services to
Stonington  Management  Corp.,  which is under  common  management  with Elliott
Associates,  L.P., and Westgate International,  L.P. Mr. MacDonald is a director
of Bradlees, Inc.

         Mr. Neibart has been a partner of Apollo Real Estate  Advisors I, L.P.,
since 1993 and of Apollo Real  Estate  Advisors  II,  L.P.,  since 1996,  which,
together with  affiliates,  act as managing  general partners of the Apollo Real
Estate  Investment  Funds,  private real estate investment funds which invest in
direct and indirect  real  property  interests,  including  real estate  related
public and private debt and equity  securities.  Prior to 1992,  Mr. Neibart was
Executive  Vice  President  and Chief  Operating  Officer of The  Robert  Martin
Company,  a

                                       43

<PAGE>

private real estate development and management firm based in Westchester County,
New York. Mr. Neibart is a director of Koger Equity,  Inc.,  Metropolis  Realty,
Inc.,  NextHealth,  Inc.,  Meadowbrook  Golf, Inc.,  All-Right Parking Corp. and
Roland International, Inc.

         See PART III, ITEM 10.  DIRECTORS  AND  EXECUTIVE  OFFICERS OF ATLANTIC
GULF -  EXECUTIVE  OFFICERS  AND OTHER  KEY  EMPLOYEES  below  for  biographical
information concerning Mr. Rutherford.

COMMITTEES OF THE BOARD ("COMMITTEES") AND MEETINGS OF THE BOARD AND COMMITTEES

         The    Board    has    four    (4)     standing     Committees,     the
Acquisitions/Dispositions  Committee,  the  Audit  Committee,  the  Compensation
Committee  (formerly known as the Human Relations  Committee) and the Compliance
Committee.  The Board (1) also had a  Refinancing  Committee  from February 1998
through January 1999 and (2) formed a Special Committee and Operations Committee
in March 1999.

         The  Acquisitions/Dispositions  Committee held no meetings in 1998. The
current members of the Acquisitions/Dispositions Committee are Messrs. Agranoff,
Koenigsberger, Neibart (the Chairman) and Rutherford. The principal functions of
the  Acquisitions/Dispositions  Committee  are to (1)  approve  all  operational
decisions to implement the  Board-approved  business  plan(s),  (2) approve real
estate  acquisitions  which commit no more than $5 million of Company  equity in
any single  transaction,  (3) approve  dispositions of Company assets with gross
sales prices no greater than $3 million per transaction and (4) delegate certain
authorities  to the  President  and Chief  Executive  Officer of  Atlantic  Gulf
relating to  acquisitions,  dispositions and personnel  matters,  subject to the
restrictions  set  forth  with  respect  to  these  matters  in  the  Investment
Agreement.

         The Audit  Committee held one (1) meeting in 1998. The current  members
of the Audit  Committee are Messrs.  DeFrancia,  Koenig and  Koenigsberger  (the
Chairman).  The principal functions of the Audit Committee are to (1) select and
engage  on  Atlantic  Gulf's  behalf,  and fix the  compensation  of,  a firm of
certified  public  accountants  whose  duty it shall be to audit  the  books and
accounts of Atlantic Gulf and its subsidiaries for the fiscal year in respect of
which they are appointed,  and who shall report to the Audit Committee,  and (2)
confer with the accountants  and determine,  and from time to time report to the
Board upon,  the scope of audit  procedures,  accounting  practices and internal
accounting and financial controls of the Company.

         The  Compensation  Committee  held one (1) meeting in 1998. The current
members of the Compensation Committee are Messrs. DeFrancia,  Koenig and Neibart
(the Chairman).  Mr.  Koenigsberger  is an alternate  member of the Compensation
Committee.  The  principal  functions of the  Compensation  Committee are to (1)
administer  and approve all elements of  compensation  for Company  officers and
senior staff members,  (2) administer and approve  participation  in all awards,
grants and related  actions  under the  provisions  of each of  Atlantic  Gulf's
annual incentive  and/or stock option programs,  including under Atlantic Gulf's
Employee Stock Option Plan, as amended (the "Employee  Stock Option Plan"),  and
(3) report to stockholders on executive  compensation  items, as required by the
Securities and Exchange Commission (the "SEC").

         The Compliance  Committee held no meetings in 1998. The current members
of the Compliance Committee are Messrs.  Agranoff (the Chairman),  Koenigsberger
and MacDonald.  The principal function of the Compliance Committee is to monitor
Atlantic  Gulf's  compliance  with the terms of the November 1992 Final Judgment
against  Atlantic  Gulf as it  relates  to the  Company's  sales  and  marketing
practices.  On

                                       44

<PAGE>

December 9, 1998, the Company was released from the Final Judgment.  See PART I,
ITEM 3. LEGAL  PROCEEDINGS - OTHER  LITIGATION AND PENDING DISPUTES -- CARY GLEN
PROJECT above.

         The  Refinancing  Committee,  which  was  formed in  February  1998 and
completed its work and disbanded in January 1999,  held one (1) meeting in 1998.
The  current  members  of  the  Refinancing  Committee  are  Messrs.   Agranoff,
DeFrancia,  MacDonald and Rutherford (the Chairman).  The principal  function of
the Refinancing  Committee was to approve all decisions concerning  negotiations
with Apollo for the release of its security  interest in the Company's  projects
in connection with the refinancing of the Company's institutional  indebtedness,
which was completed in early 1999.

         The Special Committee, which was formed in March 1999, held no meetings
in 1998.  The current  members of the Special  Committee  are Messrs.  Agranoff,
Koenigsberger  (the  Chairman)  and  MacDonald.  On March 26, 1999,  the Company
issued a press release  announcing (1) the formation of the Special Committee to
explore  strategic  alternatives  to  maximize  stockholder  value  and  (2) the
retention  of BT Alex.  Brown to  assist  the  Special  Committee  in  reviewing
possible strategic alternatives. The principal function of the Special Committee
is to review,  evaluate and make  recommendations  to the full Board  concerning
possible strategic alternatives.

         The  Operations  Committee,  which was  formed in March  1999,  held no
meetings in 1998. The current  members of the  Operations  Committee are Messrs.
Agranoff, DeFrancia (Chairman) and Koenigsberger.  The principal function of the
Special Committee is to review,  evaluate and make  recommendations  to the full
Board concerning overhead, operating costs, staffing and related matters.

         The Board currently consists of Messrs.  Agranoff,  DeFrancia,  Koenig,
Koenigsberger,  MacDonald,  Neibart and Rutherford  (the Chairman of the Board).
The Board held  seven (7)  regularly  scheduled  meetings  (including  the Board
meeting  held in  connection  with the 1998 Annual  Meeting) and one (1) special
meeting during 1998. Each director attended at least 75% of the aggregate number
of  meetings  of the Board  (that  were held  during  his term on the Board) and
committees  on  which he  served  during  1998  (except  that Mr.  Koenigsberger
attended  the one (1)  Compensation  Committee  meeting  held during 1998 in Mr.
Neibart's absence).

                                       45

<PAGE>

EXECUTIVE OFFICERS AND OTHER KEY EMPLOYEES

         The following  table sets forth certain  information  about the current
executive officers and certain other key employees of Atlantic Gulf:

<TABLE>
<CAPTION>
        Name                 Age                  Position(s) With Atlantic Gulf (1)
        ----                 ---                  ------------------------------    
<S>                           <C>      <C>
J. Larry Rutherford           53       President, Chief Executive Officer, Director and Chairman of
                                       the Board

Thomas W. Jeffrey             39       Executive Vice President and Chief Financial Officer

John Laguardia                60       Executive Vice President and Chief Operating Officer

J. Thomas Gillette, III       54       Senior Vice President - Community Development for North
                                       Florida

Frank C. Weed                 50       Senior Vice President - Resorts Division

Kimball D. Woodbury           47       Senior Vice President - Acquisitions

Lisa Anness                   42       Senior Vice President - Planning

Paula J. Cook                 40       Vice President and Controller

John H. Fischer               41       Vice President and Treasurer

Joel K. Goldman               33       Vice President, Secretary and General Counsel

Susan M. Kinsey               47       Vice President - Human Resources

Kevin M. O'Grady              44       Vice President - Business Development

Claudia Troisi (2)            49       Former Vice President - South Florida General Manager

Matthew Allen                 34       Vice President - Finance

Cotter Christian              43       Vice President - Community Development

Jay Fertig (3)                38       Former Senior Vice President - National Land Sales

Marcia H. Langley (4)         38       Former Vice President - Special Counsel - Business
                                       Development
</TABLE>

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

(1)      Officers of Atlantic Gulf are appointed by and serve at the  discretion
         of the Board and Atlantic Gulf.  Certain officers of Atlantic Gulf have
         employment agreements with Atlantic Gulf which entitle them, in certain
         circumstances,  to receive  certain  payments and other  benefits  from
         Atlantic  Gulf in the event  their  employment  with  Atlantic  Gulf is
         terminated  prior to the  expiration  of the terms of their  employment
         agreements.

(2)      Ms. Troisi left Atlantic Gulf in July 1998.

(3)      Mr. Fertig left Atlantic Gulf in January 1998.

(4)      Ms. Langley left Atlantic Gulf in April 1998.

                                       46

<PAGE>

         Mr.  Rutherford was elected  Chairman of the Board in June 1997 and has
been the Chief  Executive  Officer of  Atlantic  Gulf  since  March 1991 and the
President  of  Atlantic  Gulf since  January  1991.  Mr.  Rutherford  has been a
director of Atlantic Gulf since January  1991,  when he was also named  Atlantic
Gulf's Acting Chief Executive  Officer.  Mr.  Rutherford joined Atlantic Gulf in
September 1990 as its Executive Vice President-Operations. Before his employment
with  Atlantic  Gulf,  from May 1989 to August 1990,  Mr.  Rutherford  served as
President and Chief  Executive  Officer of Gulfstream  Land & Development  Corp.
("Gulfstream"),  a Florida-based community development and homebuilding company.
In this capacity,  Mr. Rutherford was charged with restructuring $300 million in
Gulfstream  debt.  Gulfstream  actively  developed seven  large-scale  mixed-use
communities  totaling  27,000  acres in Fort  Lauderdale,  Tampa,  Jacksonville,
Sarasota and Orlando,  Florida;  Atlanta,  Georgia; and Richmond,  Virginia.  In
addition,  Gulfstream managed a homebuilding subsidiary which sold approximately
500 units per year. Prior to being named  Gulfstream's  Chief Executive Officer,
Mr.  Rutherford  served Gulfstream as President and Chief Operating Officer from
1986 until May 1989,  and as Senior Vice  President  from 1982 until 1986.  From
1974 to 1982, Mr. Rutherford worked in various real estate-related financial and
operational capacities for Wintergreen Development,  Inc. and the Cabot, Cabot &
Forbes  Company.  In  1992,  Mr.  Rutherford  was  named  as  a  defendant  in a
three-count information filed by the State Attorney for Broward County, Florida.
The charges in the  information,  which include a charge of vehicular  homicide,
relate to an April 1991 traffic accident in which a passenger was killed.  As of
April  1999,  no  trial  date  has  been  scheduled.  Following  review  of  the
circumstances surrounding this accident and the charges, the Board has expressed
its continuing  confidence in Mr. Rutherford's  ability to perform his duties as
President and Chief Executive Officer.

         Mr. Jeffrey has been Atlantic Gulf's Executive Vice President and Chief
Financial  Officer since October 1994. Mr. Jeffrey joined  Atlantic Gulf in June
1991 as Senior  Vice  President  - Law and  Secretary  and was named its General
Counsel in September 1991. From 1987 to 1991, Mr. Jeffrey  practiced  bankruptcy
and securities  law with Wilmer,  Cutler & Pickering,  in Washington,  D.C., and
developed a  specialization  in  financial  restructurings.  Prior to 1987,  Mr.
Jeffrey served as a judicial clerk to the Hon.  Nathanial R. Jones, Judge on the
United States Court of Appeals for the Sixth Circuit,  Cincinnati,  Ohio, and to
the Hon.  Richard A. Enslen,  Judge on the United States  District Court for the
Western District of Michigan, Kalamazoo, Michigan.

         Mr.  Laguardia  joined  Atlantic Gulf as Executive  Vice  President and
Chief Operating  Officer in December 1997.  From 1995 until 1997, Mr.  Laguardia
had been President and CEO of American Heritage Homes, having served as Receiver
and  Trustee  of  American   Heritage's   predecessor  since  1992.  During  Mr.
Laguardia's  tenure,  American Heritage returned to financial health and grew to
become a major homebuilder in the Orlando and Tampa Markets.  From 1990 to 1992,
Mr. Laguardia was Senior Vice President and Chief Financial Officer of Fairfield
Communities,   Inc.,  a  large  scale  developer  of  resort  and  primary  home
communities.  Prior to that, he served for one year as Senior Vice President and
Chief  Financial  Officer  of the  Michael  Swerdlow  Companies,  Inc.,  a fully
integrated,  Florida-based real estate development  company.  From 1982 to 1989,
Mr.  Laguardia  served  in a number  of  capacities,  including  Executive  Vice
President and Chief Operating Officer, with Gulfstream.

         Mr.  Gillette  joined  Atlantic Gulf in 1991, and, since February 1996,
has been  Senior  Vice  President  -  Community  Development  for North  Florida
overseeing the Company's projects in Tampa,  Orlando and Jacksonville,  Florida,
and Cary, North Carolina. Prior to 1996, he served as Vice President and General
Manager for the  Company's  Jacksonville  and Tampa  Projects.  Prior to joining
Atlantic  Gulf,  Mr.  Gillette  held the position of Vice  President and General
Manager for Westinghouse  Treasure Coast Communities in Vero Beach,  Florida for
approximately  two years  where he directed  all  activities  associated  with a
luxury  residential  project.  During  most  of the  1980'S,  Mr.  Gillette  was
President of the Northeast  Florida  Division for

                                       47

<PAGE>

Gulfstream.  Previously,  Mr.  Gillette  owned and operated a home  building and
brokerage Company in Richmond, Virginia for seven years.

         Mr. Weed joined  Atlantic Gulf in July 1997 as Senior Vice  President -
Resorts Division and has management  oversight  responsibility  for the West Bay
project in Naples,  Florida,  as well as the  Jupiter  Ocean  Grande  Project in
Jupiter,  Florida.  Prior to joining Atlantic Gulf, Mr. Weed was Chief Executive
Officer of Island Developers,  Ltd., the Developer of Fisher Island, Florida. He
was also  responsible  for the  development of several  large-scale  tesidential
communities such as Boca West and Cherry Valley.

         Mr.  Woodbury has served as Senior Vice President - Acquisitions  since
April  1997 and is  responsible  for  evaluating  potential  major  malket  Land
acquisitions.  From July 1995 until March  1997,  Mr.  Woodbury  was Senior Vice
President - Community  Development  and was  responsible for the Company's South
Florida  Subdivision  homesite  projects.  Mr.  Woodbury  served as Senior  Vice
President - Business  Development  from September 1994 Until July 1995. Prior to
that time, he served as Vice President - Planning and Business  Development from
December  1991  and has  been  with  Atlantic  Gulf  in  various  land  planning
capacities  since 1981.  From 1976 until joining  Atlantic  Gulf,  Mr.  Woodbury
worked  in  a  variety  of  government  planning  positions  and  as  a  private
development consultant.

         Ms. Anness joined Atlantic Gulf in 1978. She has held various  planning
and project management  positions with the company. She became an officer of the
Company in 1990.  She currently  serves as Senior Vice  President - Planning and
President of Environmental Quality Laboratory, Inc. a wholly-owned subsidiary of
Atlantic Gulf.

         Ms. Cook was named Vice President and Controller in November 1997 after
working in Atlantic Gulf's tax department  since 1994. Prior to joining Atlantic
Gulf,  Ms. Cook  practiced in public  accounting  for five years with Deloitte &
Touche and Coopers & Lybrand. Ms. Cook is a Certified Public Accountant.

         Mr. Fischer has been a Vice President of Atlantic Gulf since March 1992
and was  appointed  Treasurer  in  February  1994.  Mr.  Fischer  has worked for
Atlantic Gulf in various capacities since August 1988. Prior to joining Atlantic
Gulf,  from 1981 to 1987,  Mr. Fischer was employed by the Florida Power & Light
Company in its Financial Resources Department.

         Mr.  Goldman  joined  Atlantic  Gulf as Vice  President  and  Assistant
General  Counsel in January  1996.  In March  1997,  Mr.  Goldman was named Vice
President, Secretary and General Counsel of Atlantic Gulf. From 1990 until 1996,
Mr. Goldman was a real estate associate with the law firm of Greenberg, Traurig,
Hoffman, Lipoff, Rosen & Quentel, P.A. in Miami.

         Ms. Kinsey joined  Atlantic Gulf in 1989 as Director - Human  Resources
and was  promoted to Vice  President  - Human  Resources  in May 1992.  Prior to
joining  Atlantic Gulf, Ms. Kinsey was with Arvida for 14 years in various human
resources positions.

         Mr. O'Grady  joined  Atlantic Gulf in 1995 as Vice President - Business
Development.  Prior to joining  Atlantic Gulf, Mr. O'Grady spent nearly 20 years
in the real estate  industry and was involved both in commercial and residential
investment  and  development.  Mr.  O'Grady  was  with  Rosenthal-Shuler  Realty
Partners and Ahmanson  Development  as Vice  President - Venture  Operations and
served as President of Robert Trent Jones  International  Development Company in
Washington,  D.C.

                                       48

<PAGE>

         Mr. Allen joined Atlantic Gulf in 1987.  After spending eleven years in
various  accounting and financial  analysis  positions,  he was promoted to Vice
President  -  Finance  in  January  1998.   Mr.  Allen  has  direct   management
responsibility  for all of the Company's  financial  analysts and his department
provides support to the finance, operations and acquisitions departments.

         Mr.  Christian  joined  Atlantic Gulf in July 1997 as Vice  President -
Mid-Atlantic  Region and was promoted to Vice President - Community  Development
in January 1999.  He is  responsible  for the Company's  Sunset Lakes project in
Miramar,  Florida,  the Grand Oaks project in West Palm Beach,  Florida, and the
Trails of West Frisco project in Frisco,  Texas. Prior to joining Atlantic Gulf,
He was President of Huntington  Management  Corporation  and was responsible for
the Huntington  project in Southwest Broward County,  Florida.  He also has been
affiliated  with Tishman  Speyer  Properties,  the B.F. Saul Company and Gee and
Jenson.

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

         Section  16(a) of the  Securities  Exchange Act of 1934 (the  "Exchange
Act")  requires  the  directors  and  certain  officers  of  Atlantic  Gulf  and
beneficial  owners of more than ten  percent  (10%) of  Atlantic  Gulf's  common
stock,  par  value  $.10 per share  (the  "Common  Stock")  to file  reports  of
securities  ownership and changes in such  ownership  with the SEC. Based solely
upon a review of the copies of such forms  furnished  to  Atlantic  Gulf and the
representations  made by such persons to Atlantic  Gulf,  Atlantic Gulf believes
that  during  fiscal year 1998 its  directors,  officers  and ten percent  (10%)
beneficial owners complied with all filing  requirements  under Section 16(a) of
the Exchange  Act,  with the exception of one late Form 5 Filing with respect to
one transaction (the granting of stock options to members of senior  management)
by each of the following officers:  Messrs. Gillette,  Weed, Woodbury,  Fischer,
Goldman, O'Grady and Christian and Ms. Cook, Kinsey and Anness.

                                       49

<PAGE>

ITEM 11.          EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

         The  following  table  summarizes  the  compensation   accrued/paid  by
Atlantic Gulf during the periods  indicated for services rendered to the Company
by (1)  Atlantic  Gulf's Chief  Executive  Officer and (2) the four highest paid
executive  officers,  other than the Chief Executive  Officer,  of Atlantic Gulf
during the year ended December 31, 1998 (the "Named Executive Officers").


<TABLE>
<CAPTION>
                                                                                  Long Term Compensation
                                                                           ----------------------------------

                                           Annual Compensation(1)                 Awards               Payout
                                   ------------------------------------    ----------------------      ------

                                                            Other         Restricted   Securities
                        Fiscal                             Annual           Stock      Underlying                     All Other
                         Year      Salary      Bonus(2) Compensation(3)    Award(s)     Option(s)    LTIP Payout   Compensation(4)
                         ----      ------      -------- ---------------    --------     ---------    -----------   ---------------
<S>                      <C>      <C>         <C>            <C>              <C>          <C>            <C>           <C>   
J. Larry Rutherford,     1998     $467,613    $400,000        --              (5)          (6)           -0-            $5,400
President and Chief      1997      425,000     306,000        --              (5)          (6)           -0-             3,673
Executive Officer        1996      400,000     385,000        --              -0-          -0-           -0-             3,183

Thomas W. Jeffrey,       1998     $233,010     $95,000        --              -0-          (7)           -0-            $5,000
Executive Vice           1997      200,000     105,000        --              -0-          (7)           -0-             4,563
President and Chief      1996      175,000     135,000        --              -0-         40,000         -0-             3,403
Financial Officer

John Laguardia,          1998     $311,663    $200,000        --              -0-          (9)           -0-            $5,000
Executive Vice           1997          N/A         N/A        --              -0-          N/A           -0-             4,059
President and Chief      1996          N/A         N/A        --              -0-          N/A           -0-             3,946
Operating Officer(8)

Kimball D. Woodbury,     1998     $155,894    $ 42,000        --              -0-         50,000         -0-            $3,988
Senior Vice President    1997      150,000  77,308(10)        --              -0-          -0-           -0-             3,943
- - Acquisitions           1996      135,000  72,815(10)        --              -0-         10,000         -0-              -0-


Kevin M. O'Grady, Vice   1998     $129,344    $256,000        --              -0-         30,000         -0-            $5,000
President                1997      100,000 210,781(11)        --              -0-          -0-           -0-               626
                         1996      100,000 178,914(11)        --              -0-          5,000         -0-              -0-
</TABLE>

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

(1)      Salary and  commissions  are included in the table on a when paid basis
         and bonuses are included on a when accrued basis.

(2)      These amounts consist of cash bonus payments,  except that (a) one half
         (i.e.,  $200,000) of Mr.  Rutherford's 1998 bonus was paid in shares (a
         total of  213,333  shares)  of  Common  Stock  and (b) one half  (i.e.,
         $100,000 ) of Mr. Laguardia's 1998 bonus was paid in shares (a total of
         106,666 shares) of Common Stock.

(3)      While the Named Executive Officers receive certain perquisites,  except
         as stated herein, such perquisites did not exceed the lesser of $50,000
         or  10% of  any  such  officer's  salary  and  bonus  for  any  periods
         presented.

                                       50

<PAGE>

(4)      Represents amounts contributed on the officer's behalf by Atlantic Gulf
         to its 401(k) Plan.

(5)      Reserved.

(6)      In November  1997,  Atlantic  Gulf granted Mr.  Rutherford an option to
         acquire  up to 3  million  shares  of Common  Stock  (Mr.  Rutherford's
         "Option"). See PART III, ITEM 11. EXECUTIVE COMPENSATION - STOCK OPTION
         GRANTS DURING FISCAL YEAR 1998 below for a description of the principal
         terms of Mr. Rutherford's Option.

(7)      In  November  1997,  Atlantic  Gulf  granted  Mr.  Jeffrey an option to
         acquire up to 50,000  shares of Common Stock (Mr.  Jeffrey's  "Existing
         Option").  The Existing  Option has a 7-year term and an exercise price
         of $4.3125 per share.  Existing  Options to purchase  16,667  shares of
         Common  Stock  vested and became  exercisable  on each of November  17,
         1997,  and June 30,  1998.  The last  tranche  of  Existing  Options to
         acquire  16,666 shares of Common Stock will become  exercisable on June
         30, 1999. The Existing  Option will become  immediately  exercisable in
         full if a "change of control" of Atlantic Gulf occurs or if a committee
         of outside  directors  appointed by the Board or the Board gives thirty
         (30) days' notice  canceling,  effective on the date of consummation of
         certain   major   transactions,   any  Existing   Option  that  remains
         unexercised on such date.

         In November  1997,  Atlantic Gulf also granted Mr. Jeffrey an option to
         acquire up to another  200,000  shares of Common  Stock (Mr.  Jeffrey's
         "New Option").  See PART III, ITEM 11.  EXECUTIVE  COMPENSATION - STOCK
         OPTION GRANTS  DURING  FISCAL YEAR 1998 below for a description  of the
         principal terms of Mr. Jeffrey's New Option.

(8)      Mr.  Laguardia joined Atlantic Gulf in December 1997 and became a Named
         Executive Officer for the first time in 1998.

(9)      In November  1997,  Atlantic  Gulf  granted Mr.  Laguardia an option to
         acquire  up  to  450,000  shares  of  Common  Stock  ("Mr.  Laguardia's
         "Option"). See PART III, ITEM 11. EXECUTIVE COMPENSATION - STOCK OPTION
         GRANTS DURING FISCAL YEAR 1998 below for a description of the principal
         terms of Mr. Laguardia's Option.

(10)     The bonus amounts for Mr. Woodbury  include  commissions of $0, $10,308
         and $15,783 in 1998, 1997 and 1996, respectively.

(11)     The bonus  amounts for Mr.  O'Grady  include  commissions  of $231,000,
         $200,781 and $153,914 in 1998, 1997 and 1996, respectively.

STOCK OPTION GRANTS DURING FISCAL YEAR 1998

         The following table sets forth summary  information  concerning options
to purchase Common Stock granted to Named Executive Officers in 1998.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                       Percent of Total Options
                                       Granted to Employees in    Exercise   Expiration    Grant Date
Name                  Options Granted      Fiscal Year(1)          Price        Date      Present Value(2)
- ----                  ---------------      --------------          -----        ----      ----------------
- ----------------------------------------------------------------------------------------------------------
<S>                    <C>                      <C>                <C>           <C>           <C>  
J. Larry Rutherford    3,000,000(3)             72.2%              $2.125        (3)           $0.97
- ----------------------------------------------------------------------------------------------------------
Thomas W. Jeffrey        200,000(4)              4.8%              $2.125        (4)            0.97
- ----------------------------------------------------------------------------------------------------------
John Laguardia           450,000(5)             10.8%              $2.125        (5)            0.97
- ----------------------------------------------------------------------------------------------------------
Kimball D. Woodbury       50,000(1)              1.2%              $2.00         (1)            0.91
- ----------------------------------------------------------------------------------------------------------
Kevin M. O'Grady          30,000(1)              0.7%              $2.00         (1)            0.91
- ----------------------------------------------------------------------------------------------------------
</TABLE>

                                       51

<PAGE>

(1)      During 1998,  Atlantic Gulf granted to executive officers and other key
         employees  (other  than  Messrs.  Rutherford,  Jeffrey  and  Laguardia)
         options to acquire a total of 500,000  shares of Common Stock under the
         Employee Stock Option Plan. All of these options were granted on August
         12, 1998, have an exercise price of $2.00 per share and a ten (10) year
         term. Of this amount,  options to acquire 80,000 shares of Common Stock
         were granted to Messrs. Woodbury and O'Grady, Named Executive Officers.

(2)      The grant date present values are calculated  based on the  "risk-free"
         Black-Scholes  model. The assumptions used in the calculations  include
         an expected  volatility  of .435, a rate of return of 5.5%, no dividend
         yield and a time to exercise of five years.

(3)      On November 17, 1997, Atlantic Gulf granted Mr. Rutherford an option to
         acquire  3,000,000 shares of Common Stock at an exercise price equal to
         the fair market value of the Common Stock on the date the  stockholders
         approved  the terms of Mr.  Rutherford's  option  agreement,  which the
         stockholders  did on July 2, 1998.  The fair market value of the Common
         Stock was $2.125 on July 2, 1998.  The option will vest in four 750,000
         share  tranches.  The first tranche  vested on July 2, 1998. The second
         tranche vested on December 31, 1998. The last two tranches will vest on
         December 31, 2000 and 2001. The option will expire seven years from its
         grant date,  i.e.,  November 17, 2004, if not  terminated  sooner.  The
         option will terminate upon the earliest to occur of the following:  (a)
         five (5) business days after the date Mr. Rutherford's  employment with
         Atlantic  Gulf is  terminated by Atlantic Gulf for cause (as defined in
         his  Employment  Agreement),  (b)  ninety  (90) days after the date Mr.
         Rutherford's  employment  with  Atlantic Gulf is terminated by Atlantic
         Gulf without  cause (as defined in his  Employment  Agreement)  or as a
         result of his death or disability and/or (c) thirty (30) days after the
         date Mr.  Rutherford  terminates his employment  with Atlantic Gulf. In
         addition,  Atlantic Gulf may cancel, effective upon the consummation of
         any  change of control  transaction  (as  defined  in Mr.  Rutherford's
         option  agreement) or a merger,  consolidation or other  transaction in
         which Atlantic Gulf does not survive,  any portion of Mr.  Rutherford's
         option that remains unexercised as of such date, provided that Atlantic
         Gulf  shall  give  Mr.  Rutherford  written  notice  of  such  proposed
         cancellation at least thirty (30) days prior thereto.

(4)      On November 17, 1997,  Atlantic  Gulf granted Mr.  Jeffrey an option to
         acquire  200,000  shares of Common Stock at an exercise  price equal to
         the fair market value of the Common Stock on the date  Atlantic  Gulf's
         stockholders  approved  the terms of Mr.  Jeffrey's  option  agreement,
         which the  stockholders  did on July 2, 1998.  The fair market value of
         the Common Stock was $2.125 on July 2, 1998.  Options for 66,667 shares
         vested on each of June 30, 1998 and July 2, 1998. Options for the final
         66,666 shares will vest on June 30, 1999.  The option will expire seven
         years from its grant date,  i.e.,  November 17, 2004, if not terminated
         sooner.  The option will  terminate  upon the  earliest to occur of the
         following:  (a) five (5)  business  days  after the date Mr.  Jeffrey's
         employment  with Atlantic Gulf is terminated by Atlantic Gulf for cause
         (as defined in his  Employment  Agreement),  (b) ninety (90) days after
         the date Mr.  Jeffrey's  employment with Atlantic Gulf is terminated by
         Atlantic Gulf without cause (as defined in his Employment Agreement) or
         as a result of his death or  disability  and/or  (c)  thirty  (30) days
         after the date Mr.  Jeffrey  terminates  his  employment  with Atlantic
         Gulf.  In  addition,  Atlantic  Gulf  may  cancel,  effective  upon the
         consummation  of any change of control  transaction  (as defined in Mr.
         Jeffrey's  option  agreement)  or  a  merger,  consolidation  or  other
         transaction in which Atlantic Gulf does not survive, any portion of Mr.
         Jeffrey's  option that remains  unexercised  as of such date,  provided
         that  Atlantic  Gulf  shall  give Mr.  Jeffrey  written  notice of such
         proposed cancellation at least thirty (30) days prior thereto.

(5)      On November 17, 1997,  Atlantic Gulf granted Mr. Laguardia an option to
         acquire  450,000  shares of Common Stock at an exercise  price equal to
         the fair market value of the Common Stock on the date the  stockholders
         approved  the  terms of Mr.  Laguardia's  option  agreement,  which the
         stockholders  did on July 2, 1998.  The fair market value of the Common
         Stock was $2.125 on July 2, 1998.  Options for 150,000 shares vested on
         each of June 30, 1998 and July 2, 1998.  Options for the final  150,000
         shares will vest on June 30, 1999.  This option will expire seven years
         from its grant date, i.e., November 17, 2004, if not terminated sooner.
         The option will  terminate upon the earliest to occur of the following:
         (a) five (5) business  days after the date Mr.  Laguardia's  employment
         with Atlantic Gulf is terminated by Atlantic Gulf for cause (as defined
         in his Employment  Agreement),  (b) ninety (90) days after the date Mr.
         Laguardia's  employment  with  Atlantic  Gulf is terminated by Atlantic
         Gulf without  cause (as defined in his  Employment  Agreement)  or as a
         result of his death or disability and/or (c) thirty (30) days after the
         date Mr.  Laguardia  terminates his  employment  with Atlantic Gulf. In
         addition,  Atlantic Gulf may cancel, effective upon the consummation of
         any change of control transaction (as defined in Mr. Laguardia's option
         agreement) or a merger,  consolidation  or other  transaction  in which
         Atlantic Gulf does not survive,  any portion of Mr.  Laguardia's option
         that remains  unexercised as of such date,  provided that Atlantic Gulf
         shall give Mr. Laguardia  written notice of such proposed  cancellation
         at least thirty (30) days prior thereto.

                                       52
<PAGE>

AGGREGATED  STOCK OPTION AND STOCK  APPRECIATION  RIGHTS EXERCISES DURING FISCAL
YEAR 1998 AND STOCK OPTION VALUES AT DECEMBER 31, 1998

         The  following  table  sets  forth  information  concerning  options to
purchase Common Stock held by each of the Named Executive Officers during fiscal
year 1998 and the value of their unexercised  options at December 31, 1998. None
of the Named Executive  Officers  exercised any options to purchase Common Stock
during fiscal year 1998.


<TABLE>
<CAPTION>
                                                                Number of Securities                    Value of
                                                                     Underlying                       Unexercised
                                 Shares                              Unexercised                      In-the-money
                                Acquired                             Options At                        Options At
                                   On          Value              December 31, 1998               December 31, 1998(1)
                                Exercise      Realized     Exercisable     Unexercisable    Exercisable   Unexercisable
                                --------      --------     -----------     -------------    -----------   -------------
<S>                                <C>         <C>          <C>               <C>             <C>            <C>  
  J. Larry Rutherford             -0-          $ -0-        1,732,500         1,542,500       $ -0-          $ -0-

  Thomas W. Jeffrey               -0-            -0-          252,668           117,332         -0-            -0-

  John Laguardia                  -0-            -0-          300,000           150,000         -0-            -0-

  Kimball D. Woodbury             -0-            -0-           40,500            49,500         -0-            -0-

  Kevin M. O'Grady                -0-            -0-            9,500            25,500         -0-            -0-
</TABLE>

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

(1)      Represents the  difference  between the fair market value of the Common
         Stock on December  31,  1998 (i.e.,  $0.75 per share) and the per share
         exercise prices of the options.

         Atlantic Gulf had no stock appreciation rights ("SARs")  outstanding to
Named Executive officers at any time during fiscal year 1998.

LONG-TERM INCENTIVE PLAN ("LTIP") AWARDS DURING FISCAL YEAR 1998

         Atlantic  Gulf  made no LTIP  Awards to any  Named  Executive  Officers
during fiscal year 1998.

                                                    53

<PAGE>

DEFINED BENEFIT RETIREMENT PLAN  

         Atlantic Gulf has a defined benefit plan (the  "Retirement  Plan") that
covers  most  employees  who met certain  age and  service  requirements  before
December 31, 1990. The  Retirement  Plan was amended in 1990 to fix benefits and
service accruals as of December 31, 1990. The following table reflects estimated
annual benefits payable on retirement under the Retirement Plan in the form of a
life annuity.  Because credited service ceased in 1990 and none of the Company's
executive officers had 15 years of credited service,  the table does not display
more than 15 years.  Benefits  payable under the Retirement  Plan are subject to
certain  limitations  imposed by the Internal  Revenue Code of 1986,  as amended
(the "Code"),  and benefits in certain  situations may be subject to offsets for
Social Security.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
                                                                Years of Credited Service
                                                                -------------------------
                                                    -----------------------------------------------

          Assumed Highest Average Compensation           5                 10                 15
                                                         -                 --                 --
- ---------------------------------------------------------------------------------------------------
<S>                      <C>                          <C>                <C>                <C>    
                         $ 75,000                     $4,467             $ 8,935            $13,402
- ---------------------------------------------------------------------------------------------------
                          100,000                      6,155              12,310             18,465
- ---------------------------------------------------------------------------------------------------
</TABLE>

         Because of the 1990 amendment to the retirement  Plan, Mr.  Woodbury is
the only Named Executive officer entitled to participate in the Retirement Plan.
His credited  service is frozen at ten (10) years, and his benefits are fixed at
his average salary for the five years ended December 31, 1990 of $50,192.

COMPENSATION OF DIRECTORS

         Under the 1996  Non-Employee  Directors' Stock Plan (the  "Non-Employee
Directors'  Stock  Plan"),  each  Non-Employee  Director  receives (1) an annual
retainer of  $25,000,  (2) $3,000 per Board  meeting  attended in person and (3)
$1,000 per Board meeting  attended by telephone.  Board meeting fees are paid in
cash quarterly. No fees are paid for attending Committee meetings or for serving
as Chairman of a Committee. Prior to April 1, 1998, the annual retainer was paid
in shares of Atlantic Gulf Common Stock,  quarterly  based on the share price at
the end of the previous quarter.  Effective April 1, 1998, the Board amended the
Non-Employee  Director Stock Plan to provide that (a) sixty percent (60%) of the
annual  retainer  (i.e.,  $15,000)  will  be paid in  Common  Stock  and (b) the
remaining  forty percent (40%) of the annual  retainer  (i.e.,  $10,000) will be
paid in  cash.  The  purpose  of this  change  is to  provide  the  Non-Employee
Directors  with cash in an amount  sufficient to pay their taxes on their annual
retainers.  Mr.  Rutherford  is an  employee  Director  and,  therefore,  is not
entitled to participate in the Non-Employee Directors' Stock Plan.

         Under the Non-Employee  Directors' Stock Option Plan (the "Non-Employee
Directors' Stock Option Plan"), each Non-Employee  Director (1) was (is) granted
an option to acquire  20,000  shares of Common Stock on the date he first became
(becomes) a director of Atlantic Gulf and (2) is granted an option to acquire an
additional  5,000  shares of  Common  Stock at the first  meeting  of  directors
following each  subsequent  election or  re-appointment  of such director to the
Board.  The  exercise  price of each of these  options is 100% of the FMV of the
Common Stock on the option grant date.  Each option is fully vested on the grant
date and has a term of ten years.  Options  for a maximum  of 350,000  shares of
Common Stock may be granted under this plan.  Effective April 1, 1998, the Board
amended the  Non-Employee  Directors'  Stock  Option  Plan to provide  that each
Apollo  Director (who is subject to  reappointment  annually) will be granted an
option to purchase 1,667 shares of Common Stock each time he is  re-appointed to
the Board. Every third year that an Apollo Director is re-appointed to the Board
his option grant will cover 1,666 shares of Common  Stock,  with the result that
an Apollo Director who is re-appointed to the Board for three  consecutive years
will receive three option(s)

                                                54

<PAGE>

covering  the same number of shares of Common Stock  (i.e.,  5,000  shares) as a
Class 1, 2 and 3 Director who is re-elected to a three-year term.

EMPLOYMENT  CONTRACTS  AND  TERMINATION  OF  EMPLOYMENT  AND   CHANGE-IN-CONTROL
ARRANGEMENTS

         Atlantic Gulf is a party to written employment  agreements with Messrs.
Rutherford, Jeffrey and Laguardia, the terms of which are described below.

         MR.  RUTHERFORD'S  EMPLOYMENT  AGREEMENT.  On November  17,  1997,  Mr.
Rutherford and Atlantic Gulf entered into that certain Employment  Agreement (as
amended on November  26,  1997,  and on December  29,  1997),  pursuant to which
Atlantic Gulf agreed to continue to employ Mr. Rutherford as President and Chief
Executive  Officer of Atlantic Gulf for the period  commencing on and as of July
1, 1997 and ending on December 31, 2000,  unless terminated sooner in accordance
with its terms.

         Pursuant to his Employment Agreement, Mr. Rutherford was paid an annual
base salary of $450,000 in fiscal  year 1998 ("Base  Salary")  and is  currently
being paid the same Base  Salary in fiscal year 1999,  although  his Base Salary
amount is subject  to review by the Board in 1999.  As of the date  hereof,  the
Board has not reviewed Mr.
Rutherford's Base Salary.

         Mr.  Rutherford  received a bonus in the amount of $206,000 on the date
he signed his Employment Agreement. Mr. Rutherford was eligible to receive up to
a $600,000 annual bonus ("Annual Bonus") for 1998,  twenty-five percent (25%) of
which was payable in the discretion of the Board (the "Discretionary Component")
and  seventy-five  percent (75%) of which was payable based on Mr.  Rutherford's
and the Company's  achievement of certain performance  objectives which were set
by the Compensation  Committee in March 1998 and approved by the stockholders at
the 1998 Annual  Meeting (the  "Nondiscretionary  Component")  (the "1998 Annual
Meeting").  The actual amount of Mr.  Rutherford's  1998 Annual Bonus (which was
paid to him in March 1999) was $400,000,  consisting of a $148,000 Discretionary
Component  and a  $252,000  Nondiscretionary  Component.  Fifty  percent  of Mr.
Rutherford's 1998 Bonus was paid in cash and 50% was paid in the form of 213,333
shares of Common Stock  valued at their  closing  trading  price as of March 15,
1999 (which the stockholders approved at the 1998 Annual Meeting).

         Mr. Rutherford is eligible to receive up to a $600,000 Annual Bonus for
1999.  Like his 1998  Annual  Bonus,  his 1999  Annual  Bonus has a  twenty-five
percent  (25%)  Discretionary   Component  and  a  seventy-five   percent  (75%)
Nondiscretionary   Component,   based  on  performance  objectives  set  by  the
Compensation  Committee  in  March  1999  and  which  will be  submitted  to the
stockholders  for their approval at the 1999 Annual  Meeting).  Fifty percent of
his 1999 Annual  Bonus,  to the extent  earned,  may be paid in shares of Common
Stock valued at their FMV.

         Pursuant to his Employment Agreement,  Atlantic Gulf has agreed to loan
to Mr.  Rutherford  the funds  necessary to pay his federal  income taxes on the
portions of his 1998 and 1999  Annual  Bonuses  paid in shares of Common  Stock.
Each loan will be evidenced by a recourse promissory note secured by a pledge of
the shares of Common  Stock paid to Mr.  Rutherford,  will bear  interest at the
prime rate as  published  in THE WALL STREET  JOURNAL  from time to time payable
monthly and will be due and payable in full one year from the date of the loan.

         Pursuant to his Employment  Agreement,  Mr.  Rutherford was entitled to
receive a $250,000 bonus (the "Warrant Reset  Incentive") in the event there was
no downward  adjustment in the exercise price of the warrants received by Apollo
(the  "Apollo  Warrants")  in  connection  with the closing of the  transactions

                                       55

<PAGE>

described in the Investment  Agreement and Secured Agreement,  based on Atlantic
Gulf achieving certain cash flow targets for the period ended December 31, 1998.
Atlantic  Gulf did not achieve the cash flow  targets,  and there was a downward
adjustment of the exercise price of the Apollo Warrants as of March 31, 1999. As
a result, Mr. Rutherford did not earn the Warrant Reset Incentive.

         Pursuant to Mr. Rutherford's Employment Agreement, Atlantic Gulf loaned
Mr.  Rutherford  (1) $199,000 in each of 1997 and 1998 (a total of $398,000) for
the purpose of permitting Mr.  Rutherford to purchase  shares of Common Stock in
the open market  and/or in one or more private  transactions  with third parties
(the "Recourse Loans") and (2) an additional $600,000 in 1998 for the purpose of
permitting  Mr.  Rutherford  to purchase  shares of Common Stock  directly  from
Atlantic  Gulf having a market  value equal to $600,000  (the  "$600,000  Loan")
(collectively,   the  "Loans").   The  two  Recourse  Loans  are  full  recourse
obligations.  The $600,000 Loan is a nonrecourse obligation. All three Loans are
evidenced by  promissory  notes and secured by pledges  (evidenced  by a written
pledge and security  agreement) of the shares of Common Stock  acquired with the
Loan proceeds. The terms of all three Loans are five year. The Loans are payable
in annual  installments of interest only, with all unpaid  principal and accrued
and unpaid interest  payable on maturity.  Interest on all three Loans is at the
prime  rate as  published  in THE WALL  STREET  JOURNAL  from  time to time.  In
addition to other  customary  events of  default,  the Loans will become due and
payable in full upon (a) the  termination  by Atlantic Gulf of Mr.  Rutherford's
employment with Atlantic Gulf for cause (as defined in his Employment Agreement)
or (b) the  termination by Mr.  Rutherford of his employment with Atlantic Gulf.
The stockholders  approved the terms of the Recourse Loans and the $600,000 Loan
at the 1998 Annual Meeting.  During 1998, Mr. Rutherford expended  substantially
all  of  the  proceeds  from  the  three  Loans  and  acquired  in a  series  of
transactions 429,052 shares of Common Stock.

         Mr.  Rutherford's   Employment  Agreement  provides  for  other  fringe
benefits,   including   participation  in  medical,   dental,   hospitalization,
accidental death and dismemberment,  disability, travel and life insurance plans
and any and all other  welfare or benefit  plans offered by Atlantic Gulf to its
executives, including savings, pension, profit-sharing and deferred compensation
plans.

         In November  1997,  Atlantic  Gulf granted Mr.  Rutherford an option to
acquire up to 3 million shares of Common Stock (Mr. Rutherford's "Option").  See
PART III, ITEM 11.  EXECUTIVE  COMPENSATION  - STOCK OPTION GRANTS DURING FISCAL
YEAR 1998 above for a  description  of the principal  terms of Mr.  Rutherford's
Option.

         Atlantic Gulf has the right,  in its sole and absolute  discretion,  to
terminate Mr.  Rutherford's  employment with Atlantic Gulf for cause, as defined
in Mr.  Rutherford's  Employment  Agreement.  Upon  any  such  termination,  Mr.
Rutherford  will be  entitled  to receive (1) any accrued and unpaid Base Salary
through the  termination  date and (2) any accrued and earned but unpaid bonuses
for periods ending on or before the  termination  date. Any and all  unexercised
and unvested Options will terminate five (5) business days after the termination
date.

         Mr. Rutherford's  Employment Agreement will terminate on his death, and
Atlantic Gulf will have the right to terminate Mr. Rutherford's  employment with
Atlantic Gulf if Mr.  Rutherford,  as a result of physical or mental  disability
(as defined in his Employment Agreement),  is unable to perform his duties for a
period of one hundred  eighty (180) days in any twelve (12) month  period.  Upon
the occurrence of such  termination,  Mr. Rutherford (or his estate, in the case
of his death) will be entitled to receive (1) any accrued and unpaid Base Salary
through the termination  date, (2) any accrued and earned but unpaid bonuses for
periods  ending  on or  before  the  termination  date  and (3)  six (6)  months
additional Base Salary according to Atlantic Gulf's

                                       56

<PAGE>

normal  payroll  schedule.  Any and all  unexercised  and unvested  Options will
terminate ninety (90) days after the termination date.

         Finally,  Atlantic  Gulf has the  right at all  times,  in its sole and
absolute  discretion,  to terminate Mr.  Rutherford's  employment without cause.
Upon the occurrence of any such termination,  Mr. Rutherford will be entitled to
receive (1) any accrued and unpaid Base Salary through the termination date, (2)
any  accrued and earned but unpaid  bonuses for periods  ending on or before the
termination  date and (3) his Base Salary  (according to Atlantic  Gulf's normal
payroll  schedule)  until  the  earlier  of (a) two (2)  years  from the date of
termination  or (b)  December  31, 2000.  Any and all  unexercised  and unvested
Options will terminate ninety (90) days after the termination date.

         Mr.  Rutherford has the right at all times, on sixty (60) days' written
notice,   to  terminate  his  employment  with  Atlantic  Gulf.  Upon  any  such
termination,  Mr.  Rutherford  will be  entitled  to receive (1) any accrued and
unpaid Base Salary through the  termination  date and (2) any accrued and earned
but unpaid bonuses for periods ending on or before the termination date. Any and
all unexercised and unvested  Options will terminate  thirty (30) days after the
termination date.

         At all times  while he is  employed  by  Atlantic  Gulf and  unless his
employment  with  Atlantic  Gulf is  terminated  by  Atlantic  Gulf prior to the
expiration of his Employment  Agreement without cause, for a two (2) year period
following  termination of his employment  with Atlantic Gulf, Mr.  Rutherford is
prohibited  from  competing,  directly or  indirectly,  with the  Company  (with
certain limited  exceptions,  as set forth in his Employment  Agreement).  He is
also  prohibited  at any time from  disclosing,  using to the  detriment  of the
Company  for  the  benefit  of any  other  persons  or  misusing  the  Company's
confidential information.  Finally, during his employment and for a two (2) year
period following  termination of his employment for any reason, he is prohibited
from (a)  employing or  attempting  to employ any Company  employee  unless such
employee has not been  employed by the Company for a period in excess of six (6)
months or (b)  calling on or  soliciting  actual or  prospective  clients of the
Company on behalf of any competitor of the Company.

         Mr.  Rutherford's  Employment  Agreement provides that, for purposes of
Section  162(m)  of the  Internal  Revenue  Code of 1986,  as  amended,  and the
Treasury Regulations  promulgated thereunder ("Section 162(m)," which limits the
deductibility for federal income tax purposes of certain  compensation in excess
of $1 million  paid to certain  executive  officers),  for each  fiscal  year of
Atlantic Gulf,  payment of the portion of Mr.  Rutherford's  Annual Bonus earned
for that fiscal year that would not otherwise be deductible by reason of Section
162(m)  (the  "Section  162(m)  Portion")  shall  be  subject  to the  following
conditions:  (1) the performance objectives for such year shall be determined by
the  Compensation  Committee  at such times as may be  required  for the Section
162(m)  Portion  to be  deductible  under  Section  162(m),  (2)  the  Company's
attainment of the performance objectives shall be determined by the Compensation
Committee,  in its sole  discretion,  (3) payment of the Section  162(m) Portion
shall be subject to the prior approval of the stockholders of the material terms
of such  performance  objectives  (including the maximum amount of  compensation
that may be paid to Mr. Rutherford for any calendar year) and (4) the sum of the
Annual Bonus and the Warrant Reset  Incentive  payable to Mr.  Rutherford in any
calendar year shall not exceed $1 million.  Notwithstanding  any other provision
of Mr. Rutherford's Employment Agreement,  compensation otherwise payable to Mr.
Rutherford  thereunder  that,  for any calendar  year,  does not meet one of the
exceptions to the deduction  limitation  in Section  162(m),  will not, for such
year, exceed the Section 162(m) deduction limitation.

         MR. JEFFREY'S EMPLOYMENT  AGREEMENT.  On November 17, 1997, Mr. Jeffrey
and Atlantic Gulf entered into that certain Employment  Agreement,  effective as
of July 1, 1997,  pursuant to which  Atlantic  Gulf agreed to continue to employ
Mr. Jeffrey as Executive Vice President and Chief Financial  Officer of Atlantic

                                       57

<PAGE>

Gulf for the  period  commencing  on July 1, 1997 and  ending on June 30,  1999,
unless terminated sooner in accordance with the terms thereof.

         Pursuant to his  Employment  Agreement,  Mr. Jeffrey was paid an annual
base  salary of  $225,000  in  fiscal  year 1998  ("Base  Compensation")  and is
currently being paid the same Base Compensation in fiscal year 1999.

         Mr.  Jeffrey  received  a cash  bonus of  $90,000  when he  signed  his
Employment  Agreement.  Mr. Jeffrey was eligible to receive an annual bonus,  to
the  extent  earned  (a  "Performance   Bonus"),  of  up  to  50%  of  his  Base
Compensation,  in fiscal year 1998, based upon the Company's and his achievement
of  certain  performance  objectives  and other  criteria  which were set by the
President and approved by the Board in  consultation  with Mr.  Jeffrey in March
1998. The actual amount of Mr. Jeffrey's 1998 Performance  Bonus (which was paid
to him in March 1999) was $95,000.

         Mr. Jeffrey is eligible to receive a Performance  Bonus,  to the extent
earned,  of up to 50% of his Base  Compensation in 1999,  subject to the Company
and his achieving certain  performance  objectives and other criteria which were
set by the President and approved by the Board in consultation  with Mr. Jeffrey
in March 1999.

         Mr.  Jeffrey's  Employment  Agreement  also  provides  that  he will be
entitled to such other fringe benefits and perquisites as are provided to any or
all of Atlantic Gulf's senior  executives,  including (but not limited to), life
insurance  and  health  insurance,  four  weeks of paid  vacation,  the right to
participate in Atlantic Gulf's 401K plan, a leased car and up to $1,000 per year
of tax planning and return preparation services.

         In  November  1997,  Atlantic  Gulf  granted  Mr.  Jeffrey an option to
acquire  up to 50,000  shares of Common  Stock  (Mr.  Jeffrey's  "Existing  Plan
Option"),  the terms of which are set forth in that certain  Existing Plan Stock
Option Agreement,  dated as of November 17, 1997 (Mr.  Jeffrey's  "Existing Plan
Option  Agreement").  See PART III, ITEM 11.  EXECUTIVE  COMPENSATION  - SUMMARY
COMPENSATION  TABLE  above  for a  description  of the  principal  terms  of Mr.
Jeffrey's Existing Plan Option.

         In November  1997,  Atlantic Gulf also granted Mr. Jeffrey an option to
acquire  up to  another  200,000  shares of Common  Stock  (Mr.  Jeffrey's  "New
Option"), the terms of which are set forth in that certain New Stock Option Plan
and  Agreement,  dated as of November 17, 1997 (Mr.  Jeffrey's  "New Plan Option
Agreement"). See PART III, ITEM 11. EXECUTIVE COMPENSATION - STOCK OPTION GRANTS
DURING  FISCAL YEAR 1998 above for a description  of the principal  terms of Mr.
Jeffrey's  New Option.  Mr.  Jeffrey's  Existing  Plan Option and New Option are
collectively referred to herein as his "Options."

         Atlantic Gulf has the right to terminate Mr. Jeffrey's  employment with
Atlantic Gulf for cause, as defined in Mr. Jeffrey's Employment Agreement.  Upon
any such a termination,  Mr. Jeffrey will not be entitled to receive any further
compensation, and all of his Options will terminate five (5) business days after
the termination date.

         Mr. Jeffrey's Employment Agreement will terminate  immediately upon his
death or total and permanent  disability  (i.e.,  if he is unable to perform his
regular duties for one hundred eighty (180) or more consecutive days). Upon such
a  termination,  Mr.  Jeffrey or his estate  will be entitled to receive (1) any
accrued  but unpaid Base  Compensation  through the  termination  date,  (2) any
accrued  and earned but unpaid  Performance  Bonus and (3) a  severance  payment
equal  to six (6)  months  of Base  Compensation.  Any and all  unexercised  and
unvested Options will terminate ninety (90) days after the termination date.

                                       58

<PAGE>

         Atlantic  Gulf also has the right,  upon sixty  (60) days'  notice,  to
terminate Mr.  Jeffrey's  employment with Atlantic Gulf without cause.  Upon any
such  termination,  Mr.  Jeffrey  will be entitled to receive (1) any earned but
unpaid  Performance  Bonus and (2) a cash  severance  payment  in the  amount of
$300,000,  payable  bi-weekly  over the twelve (12) month period  following  the
termination  date.  Atlantic  Gulf will  continue Mr.  Jeffrey's  (a) leased car
expense  reimbursement  and his tax  preparation  reimbursement  for a period of
three (3) months  following  the  termination  date or,  alternatively,  pay Mr.
Jeffrey the after-tax equivalent of such benefits and (b) insurance benefits for
a period of twelve (12) months following the termination date or, alternatively,
pay Mr. Jeffrey the after-tax  equivalent of such  benefits.  Atlantic Gulf also
will pay, on Mr. Jeffrey's behalf, up to $10,000 of outplacement  costs. Any and
all unexercised and unvested  Options will terminate  ninety (90) days after the
termination date.

         Mr.  Jeffrey has the right,  on ninety (90) days'  written  notice,  to
terminate his employment  with Atlantic  Gulf.  Upon any such  termination,  Mr.
Jeffrey will be not be entitled to receive any further compensation, and any and
all unexercised and unvested  Options will terminate  thirty (30) days after the
termination date.

         At all times  while he is employed by  Atlantic  Gulf,  Mr.  Jeffrey is
prohibited from competing,  directly or indirectly, with the Company in the real
estate  development  and  sales  business  in the State of  Florida.  He is also
prohibited  at  any  time  from   disclosing  or  using  any  of  the  Company's
confidential information except as required by the performance of his duties and
solely for the Company's benefit,  except as may be required by any law or court
order.  Finally,  during his  employment  and for a period of one hundred eighty
(180) days following the  termination of his employment  with Atlantic Gulf, Mr.
Jeffrey is prohibited from  soliciting,  encouraging or inducing any employee of
the Company to leave his employment with the Company.

         MR.  LAGUARDIA'S  EMPLOYMENT  AGREEMENT.  On  November  17,  1997,  Mr.
Laguardia  and Atlantic  Gulf entered  into that certain  Employment  Agreement,
pursuant to which  Atlantic  Gulf  retained  Mr.  Laguardia  as  Executive  Vice
President and Chief Operating Officer of Atlantic Gulf for the period commencing
on November 17, 1997 and ending on November 17, 2001,  unless  terminated sooner
in accordance with the terms thereof.

         Pursuant to his Employment Agreement,  Mr. Laguardia was paid an annual
base  salary of  $300,000  in  fiscal  year 1998  ("Base  Compensation")  and is
currently being paid the same Base Compensation in fiscal year 1999.

          Mr.  Laguardia was eligible to receive an annual bonus,  to the extent
earned (a "Performance Bonus"), of up to 100% of his Base Compensation in fiscal
year 1998,  based upon the Company's and his achievement of certain  performance
objectives  and other  criteria  which were set by the President and approved by
the Board in consultation with Mr. Laguardia in March 1998. The actual amount of
Mr. Laguardia's 1998 Performance Bonus (which was paid to him in March 1999) was
$200,000.  Fifty percent of Mr.  Laguardia's 1998 Bonus was paid in cash and 50%
was paid in the form of 106,666  shares of Common Stock valued at their  closing
trading price as of March 15, 1999 (which the stockholders  approved at the 1998
Annual Meeting).

         Mr. Laguardia is eligible to receive a Performance Bonus, to the extent
earned, of up to 100% of his Base Compensation in 1999, subject to Atlantic Gulf
and his achieving certain  performance  objectives and other criteria which were
set by the  President  and  approved  by the  Board  in  consultation  with  Mr.
Laguardia in March 1999.  Fifty percent of his 1999 Annual Bonus,  to the extent
earned, may be paid in shares of Common Stock valued at their FMV, provided that
it agrees to loan Mr.  Laguardia  the funds to pay his federal  income  taxes on
such shares.

                                       59

<PAGE>

         Mr.  Laguardia's  Employment  Agreement  also  provides that he will be
entitled to such other fringe benefits and perquisites as are provided to any or
all of Atlantic Gulf's senior  executives,  including (but not limited to), life
insurance  and  health  insurance,  four  weeks of paid  vacation,  the right to
participate in Atlantic Gulf's 401K plan, a leased car and up to $1,000 per year
of tax planning and return  preparation  services.  During 1998,  Mr.  Laguardia
received a relocation  allowance of $45,722.  Mr.  Laguardia also is entitled to
certain other related reimbursements.

         In November  1997,  Atlantic  Gulf  granted Mr.  Laguardia an option to
acquire up to 450,000 shares of Common Stock ("Mr.  Laguardia's  "Option"),  the
terms of which are set forth in that certain  Stock  Option Plan and  Agreement,
dated as of November 17, 1997 (Mr.  Laguardia's  "Option  Agreement").  See PART
III, ITEM 11.  EXECUTIVE  COMPENSATION  - STOCK OPTION GRANTS DURING FISCAL YEAR
1998 above for a description of the principal terms of Mr. Laguardia's Option.

         Atlantic  Gulf has the right to terminate  Mr.  Laguardia's  employment
with  Atlantic  Gulf  for  cause,  as  defined  in  Mr.  Laguardia's  Employment
Agreement.  Upon any such a termination,  Mr.  Laguardia will not be entitled to
receive any further compensation, and all of his Options will terminate five (5)
business days after the termination date.

         Mr. Laguardia's  Employment  Agreement will terminate  immediately upon
his death or total and permanent  disability  (i.e.,  if he is unable to perform
his regular duties for one hundred eighty (180) or more consecutive  days). Upon
such a termination,  Mr. Laguardia or his estate will be entitled to receive (1)
any accrued but unpaid Base  Compensation  through the termination  date and (2)
any accrued and earned but unpaid Performance Bonus. Any and all unexercised and
unvested Options will terminate ninety (90) days after the termination date.

         Atlantic  Gulf also has the right,  upon sixty  (60) days'  notice,  to
terminate Mr. Laguardia's  employment with Atlantic Gulf without cause. Upon any
such  termination,  Mr. Laguardia will be entitled to receive (1) any earned but
unpaid  Performance  Bonus and (2) a cash  severance  payment  in the  amount of
$300,000,  payable within fifteen (15) days of the  termination  date.  Atlantic
Gulf will continue Mr.  Laguardia's  (a) life and health  insurance,  leased car
expense reimbursement allowance and his tax preparation  reimbursement allowance
for  a  period  of  twelve  (12)  months  following  the  termination  date  or,
alternatively,  pay Mr. Laguardia the after-tax  equivalent of such benefits and
(b) continue his rental  apartment  lease  reimbursement  allowance  through the
earlier of the expiration of his Employment Agreement or the term of such lease.
Atlantic  Gulf  also will pay,  on Mr.  Laguardia's  behalf,  up to  $10,000  of
outplacement  costs. Any and all unexercised and unvested Options will terminate
ninety (90) days after the termination date.

         Mr.  Laguardia has the right, on ninety (90) days' written  notice,  to
terminate his employment  with Atlantic  Gulf.  Upon any such  termination,  Mr.
Laguardia will be not be entitled to receive any further  compensation,  and any
and all unexercised and unvested  Options will terminate  thirty (30) days after
the termination date.

         At all times while he is employed by Atlantic  Gulf,  Mr.  Laguardia is
prohibited from competing,  directly or indirectly, with the Company in the real
estate  development  and  sales  business  in the State of  Florida.  He is also
prohibited  at  any  time  from   disclosing  or  using  any  of  the  Company's
confidential information except as required by the performance of his duties and
solely for the Company's benefit,  except as may be required by any law or court
order.  Finally,  during his  employment  and for a period of one hundred eighty
(180) days following the  termination of his employment  with Atlantic Gulf, Mr.
Laguardia is prohibited

                                       60

<PAGE>

from  soliciting,  encouraging  or inducing any employee of the Company to leave
his employment with the Company.

CONSULTING, BROKERAGE AND OTHER SIMILAR ARRANGEMENTS WITH FORMER NAMED EXECUTIVE
OFFICERS

         EXCLUSIVE BROKERAGE AND CONSULTING  AGREEMENT WITH BAYSHORE LAND GROUP,
INC. On January 16, 1998,  Atlantic Gulf entered into an Exclusive Brokerage and
Consulting Agreement, dated as of the same date (the "Bayshore Agreement"), with
Bayshore Land Group, Inc.  ("Bayshore").  Mr. Fertig,  who was a Named Executive
Officer of Atlantic Gulf prior to terminating  his employment with Atlantic Gulf
in January 1998, is the president and a stockholder of Bayshore.

         Pursuant  to  the  Bayshore  Agreement,   Atlantic  Gulf  has  retained
Bayshore,  on an exclusive  basis,  to serve as its exclusive  broker,  and as a
consultant  to Atlantic  Gulf, in connection  with the  advertising,  marketing,
promotion and sale of certain Company-owned Tracts (as identified therein), Lots
(as identified therein) and one Commercial Parcel (as identified  therein),  all
located in Florida and Tennessee (collectively, the "Property").

         The term of the  Bayshore  Agreement is one year for the sale of Tracts
and  two  (2)  years  for  the  sale of  Lots  and  the  Commercial  Parcel.  In
consideration for Bayshore's services,  Atlantic Gulf has agreed to pay Bayshore
the  following  commissions  ("Commissions"):  (1) six percent (6%) of the gross
sales  price for the sale of certain  Lots and Tracts  that were  already  under
contract at the time the parties  entered into the Bayshore  Agreement,  (2) six
percent  (6%) of the gross sales price for all other Lots and Tracts  (three and
one-half  percent  (3.5%)  in the  case of  certain  sales  in the  Sabal  Trace
development),  and  (3)  four  percent  (4%) of the  gross  sales  price  of the
Commercial  Parcel (six  percent (6%) of the gross sales price if a co-broker is
retained,  but Bayshore  will be  responsible  for paying the  co-broker).  From
January  16, 1998  through  December  31,  1998,  Atlantic  Gulf paid a total of
$207,247 in commissions to Bayshore.

         Atlantic Gulf may  terminate  the Bayshore  Agreement (1) without cause
(as defined  therein) at any time upon thirty (30) days prior written  notice to
Bayshore and (2) at any time with cause (as defined therein).  In the event of a
termination  without  cause,  Atlantic  Gulf has agreed to pay  Bayshore (a) all
Commissions  payable  under the Bayshore  Agreement  with respect to sales under
contract  on the  termination  date which close  thereafter,  (b) subject to (c)
below, in the case of all properties not under contract on the termination date,
between  three  percent (3%) and six percent  (6%) of the listing  price for the
Properties  (as shown on an  attachment to the Bayshore  Contract)  depending on
when the Bayshore  Agreement is terminated (the  "Termination (b)  Commissions")
and (c) if a Property not under contract on the termination  date is sold within
one hundred twenty (120) days after the termination date, the full Commission on
the Property  (less amounts  already paid under (b) above) with respect to sales
to parties to whom Bayshore  showed the Property prior to the  termination  date
(the "Termination (c) Payments").

         Effective  as of December 1, 1998,  the  parties  amended the  Bayshore
Agreement to (a) delete all  references to Lots,  eliminate the 6% commission on
sales of Lots and terminate the Bayshore Agreement as to the Lots, (b) amend the
Tracts schedule,  (c) modify certain of Bayshore's duties and  responsibilities,
(d) extend the term of the Bayshore Agreement for sales of Tracts to December 1,
1999, (e) eliminate draws against commissions, (f) eliminate the Termination (b)
Payments and (f) change the time period for  Termination  (c) Payments  from 120
days to 45 days.

                                       61

<PAGE>

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         The members of the Compensation  Committee during fiscal year 1998 were
Messrs.  DeFrancia,  Koenig and Neibart (the  Chairman).  None of the  executive
officers of  Atlantic  Gulf serves or served on the  compensation  committee  of
another  entity or on any other  committee  of the board of directors of another
entity  performing  similar  functions during fiscal year 1998, and no executive
officer of Atlantic Gulf serves or served as a director of another entity one of
whose executive  officers serves or served on the Compensation  Committee or the
Board.


ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  following  table  sets forth  certain  information  regarding  the
beneficial ownership of shares of Common Stock as of March 31, 1999, by (i) each
person  (or  group  of  affiliated  persons)  known by  Atlantic  Gulf to be the
beneficial  owner of more than five  percent (5%) of the  outstanding  shares of
Common Stock, (ii) each of Atlantic Gulf's directors, (iii) each Named Executive
Officer  (as  defined  in PART  III,  ITEM 11.  EXECUTIVE  COMPENSATION  SUMMARY
COMPENSATION TABLE above) and (iv) all directors and Named Executive Officers as
a group.

                                                       Number of 
    Name and Address of Beneficial Owner (1)           Shares(2)   Percent (2)
    ----------------------------------------           ---------   -----------

AP-AGC, LLP (3)(4)                                     11,472,267    48.61%

Morgan Stanley Group (5)                                4,098,709    29.35%

Elliott Group (6)                                       3,399,964    22.49%

Gerald N. Agranoff (7)                                     63,669     (18)

James M. Defrancia (8)                                     39,295     (18)

Stuart F. Koenig (3)(4)(9)                                 34,572     (18)

Ricardo Koenigsberger (3)(4)(10)                           35,962     (18)

Charles K. MacDonald (11)                                  34,295     (18)

Lee Neibart (3)(4)(12)                                     35,962     (18)

J. Larry Rutherford (13)                                2,402,879    16.72%

Thomas W. Jeffrey (14)                                    262,040     2.03%

John Laguardia (15)                                       300,000     2.32%

Kimball D. Woodbury (16)                                   42,500     (18)

Kevin M. O'Grady (17)                                      20,000     (18)

All Named Executive Officers and Directors as a Group 
(10 Persons)                                            3,271,174    21.63%

- ---------

                                       62

<PAGE>

(1)      Unless  otherwise  indicated,  the address of each of the persons named
         above is c/o Atlantic Gulf Communities Corporation, 2601 South Bayshore
         Drive, Miami Florida 33133.

(2)      A person is deemed to be the beneficial owner of securities that can be
         acquired  by such  person  within 60 days from the date hereof upon the
         exercise of options or  warrants.  Each  beneficial  owner's  number of
         shares is determined by assuming that options or warrants that are held
         by such  person  (but not those held by any other  person) and that are
         exercisable  within 60 days from the date hereof  have been  exercised.
         The total outstanding  shares used to calculate each beneficial owner's
         percentage  includes  such  exercisable  options  and  warrants of that
         person Only.  Unless otherwise  noted,  Atlantic Gulf believes that all
         persons named in the table have sole voting and  investment  power with
         respect to all shares of Common Stock beneficially owned by them.

(3)      Messrs.  Koenig,  Koenigsberger and Neibart, the Apollo Directors,  are
         affiliated  with  Apollo.  Accordingly,  Apollo may be deemed to be the
         beneficial  owner  of the  shares  owned  by  each of  Messrs.  Koenig,
         Koenigsberger  and Neibart and, in turn,  each of them may be deemed to
         be the  beneficial  owner of the shares  owned by Apollo.  As discussed
         below, each of the Apollo Directors disclaims any beneficial  ownership
         of the shares of Common Stock,  shares of Series A Preferred  Stock and
         Apollo Warrants owned by Apollo.

(4)      According  to a Schedule  13G,  dated June 30,  1998 and the  Company's
         stock records,  AP-AGC,  LLC  beneficially  owns  11,472,267  shares of
         Common  Stock,  consisting of (a) 500,000  shares of Common Stock,  (b)
         5,972,267  shares of  Common  Stock  issuable  upon the  conversion  of
         2,500,000  shares of Series A Preferred Stock and (c) 5,000,000  shares
         of Common Stock  issuable upon the exercise of 5 million  warrants (the
         "Apollo Warrants").  The Address for Apollo is Two Manhattanville Road,
         Purchase, New York 10577.

(5)      According to a Schedule 13G,  dated February 10, 1999 and the Company's
         stock records,  the following parties,  which have elected to file as a
         13G Group (the "Morgan  Stanley  Group"),  beneficially  own  4,098,709
         shares of Common Stock,  consisting  of (a) 2,761,715  shares of Common
         Stock,  (b) 736,994 shares of Common Stock issuable upon the conversion
         of 300,000 shares of Series B Preferred Stock and (c) 600,000 shares of
         Common Stock issuable upon the exercise of 600,000 warrants  ("Series B
         Warrants").

         The  addresses  for the Morgan  Stanley  Group  members  are (a) Morgan
         Stanley Dean Witter & Co. - 1585  Broadway,  38th Floor,  New York, New
         York 10036 ; (b) Morgan  Stanley  Asset  Management,  Inc.,  and Morgan
         Stanley  Institutional  Fund,  Inc. - 1221 Avenue of the Americas,  New
         York, New York 10020;  and (c) Van Kampen  American  Asset  Management,
         Inc., and Van Kampen American Capital Life Investment Trust Real Estate
         Securities Fund - One Parkview Plaza, Oakbrook Terrace, Illinois 60181.

(6)      According  to a Schedule  13D,  dated July 9, 1998,  and the  Company's
         stock records,  the following parties,  which have elected to file as a
         13D group (the "Elliott  Group"),  beneficially own 3,399,964 shares of
         Common Stock  consisting  of (a) 909,079  shares of Common  Stock,  (b)
         1,367,982  shares of  Common  Stock  issuable  upon the  conversion  of
         561,452 shares of Series B Preferred Stock and (c) 1,122,903  shares of
         Common Stock issuable upon the exercise of 1,122,903  warrants ("Series
         B Warrants").

         The address of the Elliott Group is 712 Fifth Avenue,  36th Floor,  New
         York, New York 10019.

(7)      Consisting  of (a) 38,669  shares of Common Stock and (b) 25,000 shares
         of Common Stock issuable upon the exercise of stock options.

(8)      Consisting  of (a) 14,295  shares of Common Stock and (b) 25,000 shares
         of Common Stock issuable upon the exercise of stock options.

(9)      Consisting  of (a) 12,905  shares of Common Stock and (b) 21,667 shares
         of Common Stock issuable upon the exercise of stock options. Mr. Koenig
         disclaims beneficial ownership of the Atlantic Gulf Securities owned by
         Apollo and Messrs. Koenigsberger and Neibart.

(10)     Consisting  of (a) 14,295  shares of Common Stock and (b) 21,667 shares
         of Common  Stock  issuable  upon the  exercise  of stock  options.  Mr.
         Koenigsberger  disclaims  beneficial  ownership  of the  Atlantic  Gulf
         Securities owned by Apollo and Messrs. Koenig and Neibart.

                                       63

<PAGE>

(11)     Consisting  of (a) 14,295  shares of Common Stock and (b) 20,000 shares
         of Common Stock issuable upon the exercise of stock options.

(12)     Consisting  of (a) 14,295  shares of Common Stock and (b) 21,667 shares
         of Common  Stock  issuable  upon the  exercise  of stock  options.  Mr.
         Neibart disclaims  beneficial ownership of the Atlantic Gulf Securities
         owned by Apollo and Messrs. Koenig and Koenigsberger.

(13)     Consisting of (a) 656,585 Shares of Common Stock,  (b) 1,742,500 shares
         of Common Stock issuable upon the exercise of vested stock options, (c)
         2,018 shares of Common Stock issuable upon the conversion of 888 shares
         of series B Preferred  Stock into common  stock and (d) 1,776 shares of
         common stock  issuable  upon the exercise of 1,776  warrants.  Does not
         include  1,532,500 shares of common stock issuable upon the exercise of
         options that are not exercisable within 60 days of the date hereof.

(14)     Consisting of (a) 1,000 shares of Common  Stock,  (b) 260,668 of Common
         Stock  issuable  upon the  exercise of vested  stock  options,  (c) 198
         shares of Common Stock  issuable  upon the  conversion  of 87 shares of
         series B Preferred Stock into Common Stock and (d) 174 shares of Common
         Stock  issuable  upon the  exercise of 174  warrants.  Does not include
         109,332  shares of Common Stock  issuable  upon the exercise of options
         that are not exercisable within 60 days of the date hereof.

(15)     Consisting of 300,000 shares of Common Stock issuable upon the exercise
         of stock  options.  Does not  include  150,000  shares of common  stock
         issuable upon the exercise of options that are not  exercisable  within
         60 days of the date hereof.

(16)     Consisting of 42,500 shares of Common Stock  issuable upon the exercise
         of vested stock options. Does not include 47,500 shares of common stock
         issuable upon the exercise of options that are not  exercisable  within
         60 days of the date hereof.

(17)     Consisting of (a) 10,500 shares of Common Stock and (b) 9,500 shares of
         Common Stock issuable upon the exercise of vested stock  options.  Does
         not include 25,500 shares of Common Stock issuable upon the exercise of
         options that are not exercisable within 60 days of the date hereof.

(18)     Less than one percent.


ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

MR. APTHORP'S EMPLOYMENT AGREEMENT

         On July 1, 1997,  Atlantic Gulf and Mr.  Apthorp,  a former director of
Atlantic  Gulf and the former  chairman of the Board,  entered into that certain
Employment  Agreement,  pursuant to which Atlantic Gulf retained Mr. Apthorp, in
the position of "Chairman  Emeritus,"  principally  to coordinate  the Company's
statewide  governmental  relations program. The term of Mr. Apthorp's Employment
Agreement  commenced on July 1, 1997 and will terminate on June 30, 1999, unless
terminated  sooner  in  accordance  with  the  terms  thereof.  Pursuant  to his
Employment  Agreement,  Mr. Apthorp is (1) paid an annual salary of $175,000 and
(2) eligible to receive an annual bonus as  determined  by the Board in its sole
discretion,  based on Mr. Apthorp's performance. Mr. Apthorp is also eligible to
receive such  comparable  fringe  benefits and perquisites as may be provided to
the  Company's  other senior  executives.  During 1998,  Atlantic  Gulf paid Mr.
Apthorp a $175,000 salary.

                                       64

<PAGE>

LOWE ENTERPRISES MID-ATLANTIC, INC. CONSULTING AGREEMENT

         In October 1998,  Atlantic Gulf negotiated a Consulting  Agreement (the
"Consulting  Agreement")  with Lowe  Enterprises  Mid-Atlantic,  Inc.  ("Lowe"),
pursuant to which Atlantic Gulf would retain Lowe to provide  certain  executive
management  consulting  services  in  connection  with  the  development  of the
Company's Aspen Springs Ranch Project (the "Project").  Mr. James  DeFrancia,  a
director of Atlantic Gulf, is the chairman and a stockholder  of Lowe.  Atlantic
Gulf has not executed the Consulting  Agreement as of the date hereof;  however,
the parties have operated  since  October 1998 under the term of the  Consulting
Agreement.

         Pursuant  to the  Consulting  Agreement,  Lowe has  agreed to provide a
minimum of twenty percent (20%) and a maximum of forty percent (40%) of the work
time  of Mr.  DeFrancia  to  oversee  the  construction,  marketing,  financing,
development  and sale of the Project.  The term of the Consulting  Agreement was
scheduled  to begin on  September 1, 1998 and is scheduled to end on the earlier
of  September  30,  2003 or the date upon which the  Company has sold all of the
lots,   timeshare  units  and  club  memberships   comprising  the  Project.  In
consideration  for Lowe's  services,  Atlantic Gulf has agreed to pay Lowe (1) a
base fee of  $15,000  per month and a  retainer  fee of $5,000 per month and (2)
incentive  compensation  in an amount  equal to one percent (1%) of the Company'
gross revenues from the Project, payable as follows: (a) $500,000 upon achieving
$50 million in gross revenues,  (b) another $500,000 upon achieving $100 million
in gross  revenues,  (c) another  $500,000 upon  achieving $150 million in gross
revenues, (d) another $500,000 upon achieving $200 million in gross revenues and
(e) one  percent  (1%) of the gross  revenues  in excess  of $200  million  upon
completion  of the  disposition  of the  Project.  The amount of each  incentive
payment is conditioned  upon the Project  achieving a cumulative  twenty percent
(20%) minimum gross margin. If such gross margin has not been achieved as of the
date of any incentive payment,  then that payment will not be earned and will be
permanently forfeited.

         Either party may terminate the Consulting Agreement,  without cause, on
thirty  (30)  days  prior  written  notice.  If  Atlantic  Gulf  terminates  the
Consulting Agreement without cause, Lowe will not be entitled to receive,  after
the date of termination, any further base fees or retainer fees, but will retain
its right to be paid incentive  compensation.  If Lowe terminates the Consulting
Agreement without cause, Lowe will not be entitled to receive, after the date of
termination, any further base fees, retainer fees or incentive compensation.

         Atlantic  Gulf  may  terminate  Lowe  for  cause  (as  defined  in  the
Consulting Agreement), in which case Lowe will not be entitled to receive, after
the date of  termination,  any further  base fees,  retainer  fees or  incentive
compensation.  If Lowe terminates the Consulting Agreement for cause (as defined
in the Consulting  Agreement),  Lowe will not be entitled to receive,  after the
date of such  termination,  any  further  base fees or retainer  fees,  but will
retain its right to be paid incentive compensation.

         In the event of Mr.  DeFrancia's death or disability or if he ceases to
be employed by Lowe, Atlantic Gulf may terminate the Consulting  Agreement,  and
such  termination  shall  be  deemed  a  termination  by  Atlantic  Gulf  of the
Consulting  Agreement  for cause.  In  addition,  if Atlantic  Gulf is unable to
obtain certain  permits for the Project within  eighteen (18) months of the date
of  the  Consulting  Agreement,  Atlantic  Gulf  may  terminate  the  Consulting
Agreement,  and such  termination  shall be deemed a termination  for cause.  If
Atlantic  Gulf obtains  such permits  within such  eighteen  (18) month  period,
Atlantic  Gulf may  terminate  the  Consulting  Agreement,  and Lowe will not be
entitled  to receive,  after the date of  termination,  any  further  base fees,
retainer  fees or  incentive  compensation;  however,  Lowe will be  entitled to
receive a lump sum $250,000  termination  payment  within thirty (30) days after
the date of such termination.

                                       65

<PAGE>

         At all  times  during  or  subsequent  to the  term  of the  Consulting
Agreement, Lowe has agreed not to disclose or use for its own benefit any of the
Company's confidential  information except as required by the performance of its
duties and solely for the Company's benefit except as may be required by any law
or court order. In addition,  during the term of the Consulting Agreement,  Lowe
has agreed not to,  directly or indirectly,  own,  operate,  control,  assist or
participate in the development of any other residential community development in
Garfield or Pitkin County, Colorado, with certain limited exceptions.

         Atlantic Gulf has agreed to indemnify Lowe and its employees,  officers
and  directors   ("Consultant  Person")  for  any  losses,  claims,  damages  or
liabilities  ("Losses")  arising  out  of  or  related  to  Consultant  Person's
provision of services under the Consulting  Agreement,  other than Losses caused
by such Consultant  Person's gross  negligence or willful  misconduct.  Lowe has
agreed to indemnify Atlantic Gulf, its affiliates and their employees,  officers
and directors ("Company Person") for any Losses arising out of or related to any
Consultant  Person's  gross  negligence or willful  misconduct and certain other
expenses, taxes and liabilities.

STOCK PURCHASES BY APOLLO PURSUANT TO THE TERMS OF THE INVESTMENT AGREEMENT

         In  March  1998,  Apollo,  pursuant  to the  terms  of  the  Investment
Agreement,  purchased  173,525  shares of Series A Preferred  Stock and Investor
Warrants  to  purchase  an  additional  347,050  shares of  Common  Stock for an
aggregate purchase price of $1,735,248,  bringing (1) the total number of shares
of Series A  Preferred  Stock  owned by Apollo  to  2,500,000  and (2) the total
number of shares purchasable upon exercise of Investor Warrants to 5,000,000. At
December 31, 1998, the  liquidation  value of Apollo's  Series A Preferred Stock
was 32,706,000.

AMENDMENTS TO THE INVESTMENT AGREEMENT AND SECURED AGREEMENT AND RELATED MATTERS

         Effective as of December 31, 1998,  Apollo  consented to the terms, and
consummation, of the New Senior Loan Agreements and, in connection therewith:

         -        Atlantic  Gulf  issued the  $850,000  promissory  note and the
                  $1,000,000 Promissory Note to Apollo.

         -        Atlantic Gulf issued 500,000 Additional Shares to Apollo.

         -        Atlantic Gulf and Apollo  entered into the First  Amendment to
                  the  Amended  and  Restated  Secured  Agreement  and the First
                  Amendment  to the Amended and  Restated  Investment  Agreement
                  pursuant.

         -        Atlantic Gulf and Apollo entered into an Omnibus  Amendment of
                  Collateral  Documents  pursuant to which the parties agreed to
                  (a) include the indebtedness evidenced by the Notes as part of
                  the Secured Obligations under the Apollo Collateral  Documents
                  (as defined therein) and (b) make other conforming  changes to
                  the Apollo Collateral Documents.

         -        Apollo, the New Revolving Loan Agreement lenders, the New Term
                  Loan Agreement lenders and MHD, as collateral  agent,  entered
                  into the new Intercreditor Agreement.

         In connection with the foregoing,  the Board obtained a written opinion
from  an  independent  third  party  financial  advisor  that,  subject  to  the
conditions  and   limitations   set  forth  in  such  opinion,   the  terms  and

                                       66

<PAGE>

consideration  paid to Apollo for its  consent and the other  matters  discussed
above was fair to the  stockholders  of Atlantic Gulf from a financial  point of
view as of the date of such opinion.

         See PART I, ITEM 1. BUSINESS - OPERATING  AND  FINANCIAL  STRATEGIES --
OTHER  SIGNIFICANT   BUSINESS   DEVELOPMENTS  IN  1998  and  PART  II,  ITEM  7.
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS - LIQUIDITY  AND CAPITAL  RESOURCES for more  information  concerning
these agreements and transactions between the Company and Apollo.

LOANS TO MR. RUTHERFORD

         See PART II, ITEM 11. EXECUTIVE COMPENSATION - EMPLOYMENT AGREEMENTS --
MR.  RUTHERFORD'S  EMPLOYMENT  AGREEMENT for a  description  of the terms of the
Recourse Loans and $600,000 Loan made by Atlantic Gulf to Mr.  Rutherford during
fiscal year 1998.

LOAN TO MR. JEFFREY

         On April 15, 1998, Atlantic Gulf Communities Corporation loaned $20,000
to Mr. Jeffrey.  The loan, which is evidenced by a written promissory note, is a
full recourse  note which bears  interest at eight percent (8%) per annum and is
payable upon demand.



PART IV

ITEM 14.          EXHIBITS,  FINANCIAL  STATEMENTS SCHEDULES AND REPORTS ON FORM
                  8-K

(a)  1.  FINANCIAL STATEMENTS

         A.       Consolidated Balance Sheets as of December 31, 1998 and 1997

         B.       Consolidated  Statements of Operations  for fiscal years 1998,
                  1997 and 1996

         C.       Consolidated  Statements  of Cash Flows for fiscal years 1998,
                  1997 and 1996

         D.       Consolidated Statements of Stockholders' Equity for the fiscal
                  years 1998, 1997 and 1996

     2.  FINANCIAL  STATEMENT  SCHEDULES REQUIRED TO BE FILED BY PART II, ITEM 8
         AND BY PART II, ITEM 14(D).

         A.       Schedule II - Valuation and Qualifying Accounts

     3.  EXHIBITS REQUIRED BY ITEM 601 OF REGULATION S-K.  See c. below.

(b)  REPORTS ON FORM 8-K DURING THE LAST QUARTER OF FISCAL YEAR 1998

                                       67

<PAGE>

     1.  The Company  filed a report on Form 8-K on December 11, 1998,  pursuant
         to Item 5, Other Events  announcing that NASDAQ had de-listed  Atlantic
         Gulf's securities from the NASDAQ National Market,  effective as of the
         close of business on Thursday, December 10, 1998.

(c)  EXHIBITS  REQUIRED BY ITEM 601 OF REGULATION S-K (THE EXHIBIT NUMBERS BELOW
     CORRESPOND TO THE EXHIBIT  NUMBERS IN ITEM 601 OF REGULATION  S-K,  EXHIBIT
     TABLE):

     3.  ARTICLES OF INCORPORATION AND BYLAWS:

         3.1.     Amended and Restated  Certificate of Incorporation of Atlantic
                  Gulf.(7)

         3.2.     Restated Bylaws of Atlantic Gulf, dated November 17, 1997 (the
                  "Bylaws").(13)

         3.3.     Amendment to the Bylaws, dated March 24, 1999.(15)

     4.  INSTRUMENTS   DEFINING  THE  RIGHTS  OF  SECURITY  HOLDERS,   INCLUDING
         INDENTURES:

         4.1.     Third Amended and Restated Revolving Loan Agreement,  dated as
                  of December 31, 1998, by and among  Atlantic Gulf, the lenders
                  signatory  thereto and M.H.  Davidson & Co., LLC  ("MHD"),  as
                  agent   and   collateral    agent   (the    "Revolving    Loan
                  Agreement").(15)

         4.2.     Term Loan  Agreement,  dated as of December 31,  1998,  by and
                  among  by and  among  Atlantic  Gulf,  the  lenders  signatory
                  thereto,  Anglo  American  Financial,  as  agent,  and  MHD as
                  collateral agent (the "Term Loan Agreement").(15)

         4.3.     Secured  Agreement,  dated as of February 7, 1997, amended and
                  restated  as of May 15,  1997,  by and  among  Atlantic  Gulf,
                  certain of its subsidiaries,  AP-AGC, LLC ("Apollo"), and MHD,
                  as  collateral   agent  (the  "Amended  and  Restated  Secured
                  Agreement").(14)

         4.4      First  Amendment  to Amended and Restated  Secured  Agreement,
                  dated as of December 31,  1998,  by and among  Atlantic  Gulf,
                  certain of its  subsidiaries,  Apollo and MHD,  as  collateral
                  agent.(15)

         4.5.     Investment Agreement, dated as of February 7, 1997, amended as
                  of March 20, 1997, amended and restated as of May 15, 1997, by
                  and  between   Atlantic  Gulf  and  Apollo  (the   "Investment
                  Agreement").(9)

         4.6.     First Amendment to Amended and Restated Investment  Agreement,
                  dated as of December 31, 1998, by and among  Atlantic Gulf and
                  Apollo.(15)

         4.7.     Intercreditor Agreement, dated as of December 31, 1998, by and
                  among the  Revolving  Loan  Agreement  lenders,  the Term Loan
                  Agreement  lenders,  the Secured Agreement obligee and MHD, as
                  collateral agent.(15)

         4.8      Form of Warrant granted on September 30, 1996.(6)

         4.9      The  Company  is a party  to a  number  of  other  instruments
                  defining  the  rights of holders of  long-term  debt.  No such
                  instrument authorizes an amount of securities in excess of ten

                                       68

<PAGE>

                  percent  (10)  of the  total  assets  of the  Company  and its
                  subsidiaries on a consolidated basis. On request,  the Company
                  agrees  to  furnish  a copy of  each  such  instrument  to the
                  Commission.

     10. MATERIAL CONTRACTS:

         10.1     Trust Agreement among GDC and NCNB National Bank of Florida as
                  Trustee, dated as of January 17, 1991 (for GDC-owned developed
                  lots in Florida).(1)

         10.2     Tennessee Trust Agreement between GDC and Joe M. Looney,  Esq.
                  as Trustee,  dated as of December 29, 1989 (for GDC-owned lots
                  in Tennessee).(1)

         10.3     Trust  Agreement No. 2 between GDC and Joe M. Looney,  Esq. as
                  Trustee,  dated as of May 31,  1991  (for  GDFS-owned  lots in
                  Tennessee).(1)

         10.4     Atlantic Gulf's 401(k) Plan.(2)

         10.5     Atlantic  Gulf's  Employee  Stock  Option Plan as amended,  as
                  adopted by Atlantic Gulf's Board on April 6, 1993, as approved
                  by  Atlantic  Gulf's  common  stockholders  at the 1993 Annual
                  Meeting of  Stockholders  (the "Employee  Stock Option Plan").
                  (3)

         10.6     Agreement  of  Nanjing  Ya  Dong   International   Corporation
                  Limited,  dated  September  1993,  between  Nanjing  Huan Dong
                  Enterprise/Nanjing  Xianlin  Agricultural and Grazing Farm and
                  Atlantic Gulf Asia Holdings N.V.(3)

         10.7     Joint  Venture  Contract  of  Nanjing  Ya  Dong  International
                  Corporation  Limited,  dated September  1993,  between Nanjing
                  Huan Dong Enterprise/Nanjing  Xianlin Agricultural and Grazing
                  Farm and Atlantic Gulf Asia Holdings N.V.(3)

         10.8     Articles  of  Association  of  Nanjing  Ya Dong  International
                  Corporation  Limited,  dated September  1993,  between Nanjing
                  Huan Dong Enterprise/Nanjing  Xianlin Agricultural and Grazing
                  Farm and Atlantic Gulf Asia Holdings N.V.(3)

         10.9     Non-Employee  Directors'  Stock  Option  Plan as  approved  by
                  Atlantic Gulf's common stockholders at the 1995 Annual Meeting
                  of Shareholders.(5)

         10.10    Atlantic Gulf 1996 Non-Employee Directors' Stock Plan.(11)

         10.11    Registration  Rights  Agreement dated as of September 30, 1996
                  between the Atlantic Gulf and the lenders set forth in Exhibit
                  A of the agreement.(6)

         10.12    Utility Lot Trust  Agreement,  dated as of December  26, 1996,
                  between  Atlantic Gulf and the Division of Florida Land Sales,
                  Condominiums,  and Mobile Homes, and Peninsula State Title, as
                  Trustee.(8)

         10.13    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

                                       69

<PAGE>

                  Regulation,  Division of Florida Land Sales, Condominiums, and
                  Mobile Homes,  Atlantic Gulf and First Union  National Bank of
                  Florida, as Trustee.(8)

         10.14    First  Amendment  to the  Restated,  Amended and  Consolidated
                  Trust Agreement,  dated as of December 26, 1996, amended as of
                  December 30, 1996.(8)

         10.15    Employment Agreement,  dated November 17, 1997, effective July
                  1, 1997,  between Atlantic Gulf and J. Larry Rutherford,  with
                  form of  Stock  Incentive  Plan  and  Agreement  for J.  Larry
                  Rutherford,  and  Amendment  to  Employment  Agreement,  dated
                  November 26, 1997.(12)

         10.16    Modification of Employment  Agreement  between the Company and
                  J. Larry Rutherford, dated December 27, 1997.(13)

         10.17    Employment  Agreement,  dated  November  19,  1997,  effective
                  November 17, 1997,  between  Atlantic Gulf and John Laguardia,
                  with  form  of  Stock  Option  Plan  and  Agreement  for  John
                  Laguardia.(12)

         10.18    Employment Agreement,  dated November 17, 1997, effective July
                  1, 1997, between Atlantic Gulf and Thomas W Jeffrey, with form
                  of Existing Plan Stock Option Agreement for Thomas W. Jeffrey,
                  and  New  Stock  Option  Plan  and  Agreement  for  Thomas  W.
                  Jeffrey.(12)

         10.19    Amendment  to the Employee  Stock Option Plan,  as approved by
                  Atlantic Gulf's common stockholders at the 1997 Annual Meeting
                  of Stockholders.(15)

         10.20    Amendment of the Non-Employee  Directors' Stock Plan, dated as
                  of April 1, 1998.(15)

         10.21    Amendment of the  Non-Employee  Directors'  Stock Option Plan,
                  dated as of April 15, 1998.(15)

         10.22    Order Granting  Government's  Motion for Early  Termination of
                  Compliance Program and Special Master, dated as of December 9,
                  1998.(15)

         10.23    Form of Consulting  Agreement by and between Atlantic Gulf and
                  Lowe Enterprises Mid-Atlantic, Inc.

     21.          SUBSIDIARIES OF THE COMPANY (15)

     23.          ACCOUNTANTS' CONSENT - Ernst & Young LLP

     27.          FINANCIAL DATA SCHEDULE (15)

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

     (1) These exhibits are incorporated  herein by reference to the Predecessor
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         1991, as filed with the Securities and Exchange Commission ("SEC").

                                       70

<PAGE>

     (2) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1992,  as
         filed with the SEC.

     (3) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1993,  as
         filed with the SEC.

     (4) Reserved.

     (5) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1995,  as
         filed with the SEC.

     (6) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1996,  as
         filed with the SEC.

     (7) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Proxy Statement dated May 21, 1997, as filed with the SEC.

     (8) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Quarterly  Report on Form 10-Q for the quarter ended March 31, 1997, as
         filed with the SEC.

     (9) These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Current Report on Form 8-K, dated June 5, 1997, as filed with the SEC.

     (10)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1995, as
         filed with the SEC.

     (11)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Proxy Statement dated April 22, 1996, as filed with the SEC.

     (12)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Current  Report on Form 8-K, dated November 26, 1997, as filed with the
         SEC.

     (13)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1997,  as
         filed with the SEC.

     (14)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Amended  Annual  Report on Form 10-K/A for the year ended  December 31,
         1997, as filed with the SEC.

     (15)These exhibits are incorporated  herein by reference to Atlantic Gulf's
         Annual  Report on Form 10-K for the year ended  December 31,  1998,  as
         filed with the SEC.

(d)  Financial  Statement Schedules required by Regulation S-X that are excluded
     from  the  Annual  Report  to  Stockholders  by Rule  14a-3(b)  promulgated
     pursuant to Section 14 of the  Securities  Exchange Act of 1934,  including
     (1) separate  financial  statements of subsidiaries  and 50 percent of less
     owned  persons;  (2) separate  financial  statements  of  affiliates  whose
     securities are pledged as collateral; and (3) schedules.

                                       71

<PAGE>

                                   SIGNATURES


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

                                    ATLANTIC GULF COMMUNITIES CORPORATION


                                    By:  /s/ THOMAS W. JEFFREY
                                         ---------------------------------------
                                             Thomas W. Jeffrey
                                             Executive Vice President
                                             and Chief Financial Officer

                                             Date:  April 30, 1999

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>


             Atlantic Gulf Communities Corporation and Subsidiaries

                        Consolidated Financial Statements



<S>                                                                                         <C>
Report of Independent Certified Public Accountants                                        F-2

Consolidated Balance Sheets as of December 31, 1998 and 1997                              F-3

Consolidated Statements of Operations for the Years Ended December 31, 1998, 1997
         and 1996                                                                         F-4

Consolidated Statements of Cash Flows for the Years Ended December 31, 1998, 1997
         and 1996                                                                         F-5

Consolidated Statements of Common Stockholders' Equity for the Years Ended
          December 31, 1998, 1997 and 1996                                                F-6

Notes to Consolidated Financial Statements                                                F-7

Consolidated Financial  Statement  Schedule for each of the periods in the three
         years ended December 31, 1998:

         Schedule II - Valuation and Qualifying Accounts                                  S-1
</TABLE>


         All schedules other than those indicated in the index have been omitted
         as the required  information is  inapplicable  or not material,  or the
         information is presented in the Consolidated  Financial  Statements and
         Notes thereto.


<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements



                           Report of Ernst & Young LLP
                    Independent Certified Public Accountants


Board of Directors and Stockholders
Atlantic Gulf Communities Corporation

We have audited the  accompanying  consolidated  balance sheets of Atlantic Gulf
Communities  Corporation and  subsidiaries as of December 31, 1998 and 1997, and
the related consolidated statements of operations,  common stockholders' equity,
and cash flows for each of the three  years in the  period  ended  December  31,
1998. Our audits also included the financial  statement  schedule  listed in the
Index  at  Item  14(a).   These  financial   statements  and  schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Atlantic Gulf Communities  Corporation and subsidiaries at December 31, 1998 and
1997, and the consolidated  results of their operations and their cash flows for
each of the three years in the period ended  December 31,  1998,  in  conformity
with generally accepted accounting principles. Also, in our opinion, the related
financial statement schedule, when considered in relation to the basic financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.


                                                     /s/ Ernst & Young LLP


Miami, Florida
March 11, 1999,  except for the last  
paragraph of Note 20, as to
which the date is March 26, 1999.

                                       F-2

<PAGE>
<TABLE>
<CAPTION>

                              ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                            December 31, 1998 and 1997
                                (in thousands, except share amounts and par value)


                                                                                      1998               1997
                                                                                   ----------         -----------
         ASSETS
<S>                                                                                <C>                 <C>       
Cash and cash equivalents                                                          $    9,413         $     9,188
Restricted cash and cash equivalents                                                    1,041               1,713
Contract receivables, net                                                               4,109               6,336
Mortgages, notes and other receivables, net                                            29,273              34,910
Land and residential inventory                                                        166,870             130,506
Property, plant and equipment, net                                                      3,950               1,754
Other assets, net                                                                      15,150              18,664
                                                                                   ----------         -----------
Total assets                                                                       $  229,806         $   203,071
                                                                                   ==========         ===========
         LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY

Accounts payable and accrued liabilities                                           $   17,533         $    13,615
Other liabilities                                                                       8,207              10,046
Notes and mortgages payable                                                           151,805             132,408
                                                                                   ----------         -----------
                                                                                      177,545             156,069
                                                                                   ----------         -----------

Redeemable Preferred Stock
         Series A, 20%, $.01 par value,  2,500,000 shares authorized;  2,500,000
         shares  issued and  outstanding,  having a  liquidation  preference  of
         $32,706,  as  of  December  31,  1998;   2,326,475  shares  issued  and
         outstanding, having a liquidation preference of $25,254, as of
         December 31, 1997                                                             30,403              22,378

         Series B, 20%, $.01 par value;  2,000,000 shares authorized;  2,000,000
         shares  issued and  outstanding,  having a  liquidation  preference  of
         $25,898 and $21,307 as of December 31, 1998
         and 1997, respectively                                                        24,417              19,306
                                                                                   ----------         -----------
                                                                                       54,820              41,684
                                                                                   ----------         -----------

Commitments and Contingencies

Common stockholders' (deficit) equity
         Common stock, $.10 par value, 70,000,000 shares authorized;
              11,933,359 and 11,607,526 shares issued as of
              December 31, 1998 and 1997, respectively                                  1,193               1,161
         Contributed capital                                                          117,994             128,930
         Accumulated deficit                                                         (115,379)           (119,052)

         Accumulated other comprehensive loss                                          (6,351)             (5,712)
         Treasury stock, 158,536 and 86,277 shares, at cost                               (16)                 (9)
                                                                                   ----------         -----------

Total common stockholders' (deficit) equity                                            (2,559)              5,318
                                                                                   ----------         -----------

Total liabilities and common stockholders' (deficit) equity                        $  229,806         $   203,071
                                                                                   ==========         ===========
</TABLE>


See accompanying notes to consolidated financial statements.

                                                        F-3

<PAGE>

<TABLE>
<CAPTION>
                   ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                            Consolidated Statements of Operations
                        Years Ended December 31, 1998, 1997 and 1996
                            (in thousands, except per share data)


                                                           1998        1997          1996
                                                        ---------    ---------    ---------
<S>                                                     <C>          <C>          <C>      
Revenues:
  Real estate sales:
      Homesite                                          $  17,276    $  24,606    $  52,910
      Commercial                                           55,525       32,029       53,693
      Vertical residential units                                -       10,984       20,962
                                                        ---------    ---------    ---------
         Total real estate sales                           72,801       67,619      127,565
  Other operating revenue                                   6,017        3,011        4,919
  Interest income                                           4,937        6,018        6,295
                                                        ---------    ---------    ---------
         Total revenues                                    83,755       76,648      138,779
                                                        ---------    ---------    ---------
Costs and expenses:
  Direct cost of real estate sales:
      Homesite                                             14,783       23,372       42,258
      Commercial                                           44,970       35,787       44,331
      Vertical residential units                                -       13,033       16,725
                                                        ---------    ---------    ---------
         Total direct cost of real estate sales            59,753       72,192      103,314
Inventory valuation reserves                                  195       14,457       12,283
Selling expense                                             6,510        8,502       13,525
Operating expenses                                          2,010        1,505        1,986
Real estate costs                                           9,598       14,984       19,384
General and administrative expense                          9,908       12,297       12,410
Cost of borrowing, net of amounts capitalized               4,375       12,222       13,430
Other expense                                                 853        1,463          512
                                                        ---------    ---------    ---------
         Total costs and expenses                          93,202      137,622      176,844
                                                        ---------    ---------    ---------
Operating loss                                             (9,447)     (60,974)     (38,065)
                                                        ---------    ---------    ---------
  Other income (expense):
    Reorganization reserves
      Utility trust accounts                                3,666            -       11,859
      Utility connection reserve                            1,063        1,063        4,097
      Contract receivables termination refunds                104          706         (112)
      Refund of unclaimed expired notes                     8,549            -            -
      Other reorganization reserves                             -        1,761        2,246
    Utility condemnation                                        -            -        4,122
    Land mortgages receivable valuation discount             (184)         (92)       1,020
    Miscellaneous                                             (78)        (810)       2,282
                                                        ---------    ---------    ---------
         Total other income (expense)                      13,120        2,628       25,514
                                                        ---------    ---------    ---------
Income (loss) before extraordinary items                    3,673      (58,346)     (12,551)
Extraordinary gains on extinguishment of debt                   -            -       13,732
                                                        ---------    ---------    ---------
Net income (loss)                                           3,673      (58,346)       1,181
                                                        ---------    ---------    ---------
Less:
    Accrued preferred stock dividends                      10,309        3,296            -
    Accretion of preferred stock to redemption amount       1,332          427            -
                                                        ---------    ---------    ---------
                                                           11,641        3,723            -
                                                        ---------    ---------    ---------
Net (loss) income applicable to common stock            $  (7,968)   $ (62,069)   $   1,181
                                                        =========    =========    =========
Basic and diluted earnings per common share:
    Net (loss) income per common share                  $   (0.68)   $   (5.82)   $     .12
                                                        =========    =========    =========
Weighted average common shares outstanding                 11,640       10,661        9,709
                                                        =========    =========    =========
</TABLE>


See accompanying notes to consolidated financial statements.

                                             F-4

<PAGE>
<TABLE>
<CAPTION>

                     ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                              Consolidated Statements of Cash Flows
                          Years Ended December 31, 1998, 1997 and 1996
                                    (in thousands of dollars)


                                                              1998          1997         1996
                                                            ---------    ---------    ---------

<S>                                                         <C>          <C>          <C>      
Cash flows from operating activities:
  Net income (loss)                                         $   3,673    $ (58,346)   $   1,181

  Adjustments to reconcile net income (loss) to net
       cash provided by (used in) operating activities:
    Depreciation and amortization                               4,807        5,033        5,244
    Other income                                               (3,259)      (2,396)     (19,337)
    Loss from sale of property, plant and equipment                 3           36           94
    Gains from utility condemnations or sales                       -            -       (5,504)
    Extraordinary gains from extinguishment of debt                 -            -      (13,732)
    Reorganization items                                          746          549       (1,477)
    Inventory valuation reserves                                  195       14,457       12,283
    Land acquisitions                                         (24,875)     (21,423)      (9,338)
  Other net changes in assets and liabilities:
    Restricted cash                                               672        4,321        2,427
    Receivables                                                 7,499       19,351         (403)
    Land and residential inventory                              6,702       45,091       61,694
    Other assets                                                3,514       (9,401)     (12,367)
    Accounts payable and accrued liabilities                    3,866       (3,046)      (2,753)
    Other liabilities                                          (3,224)      (5,648)      (2,731)
    Other, net                                                     --         (103)        (273)
                                                            ---------    ---------    ---------
      Net cash provided by (used in) operating activities         319      (11,525)      15,008
                                                            ---------    ---------    ---------

Cash flows from investing activities:
  Additions to property, plant and equipment                   (2,876)        (455)        (228)
  Proceeds from sale of property, plant and equipment               -            1        1,885
  Proceeds from utility condemnations or sales                      -            -       28,699
  Funds withdrawn from utility trust accounts                   3,774       12,109            -
                                                            ---------    ---------    ---------
      Net cash provided by investing activities                   898       11,655       30,356
                                                            ---------    ---------    ---------

Cash flows from financing activities:
  Borrowings under credit agreements                           71,412      120,097      123,848
  Repayments under credit agreements                          (74,531)    (168,860)    (161,477)
  Principal payments on other liabilities                           -       (2,494)      (4,250)
  Proceeds from issuance of common stock                          632       10,000            -
  Proceeds from issuance of preferred stock                     1,495       43,265            -
  Proceeds from exercise of stock options                           -            -            5
                                                            ---------    ---------    ---------
      Net cash (used in) provided by financing activities        (992)       2,008      (41,874)
                                                            ---------    ---------    ---------

Increase in cash and cash equivalents                             225        2,138        3,490
Cash and cash equivalents at beginning of period                9,188        7,050        3,560
                                                            ---------    ---------    ---------
Cash and cash equivalents at end of period                  $   9,413    $   9,188    $   7,050
                                                            =========    =========    =========

Supplemental cash flow information:
  Income tax payments                                       $       -    $     103    $       -
                                                            =========    =========    =========

  Interest payments, net of amounts capitalized             $     322    $   6,552    $  12,268
                                                            =========    =========    =========

  Reorganization item payments                              $      46    $   1,756    $   5,099
                                                            =========    =========    =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                               F-5

<PAGE>
<TABLE>
<CAPTION>


                                       ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                                       Consolidated Statements of Common Stockholders' Equity
                                            Years Ended December 31, 1998, 1997 and 1996
                                                           (in thousands)

                                                                                                Accumulated
                                              Common Stock                                         Other
                                           -----------------      Contributed    Accumulated   Comprehensive   Treasury
                                           Shares(1)  Amount        Capital        Deficit         Loss          Stock     Total
                                           ------     ------      -----------    -----------   -------------   --------    -----
<S>                                           <C>     <C>         <C>            <C>             <C>             <C>     <C>     
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995                    9,772   $    977    $  120,115     $  (61,887)     $  (4,825)      $    -  $ 54,380
- ------------------------------------------------------------------------------------------------------------------------------------
 Net income                                       -          -             -          1,181              -            -     1,181
 Minimum pension liability adjustment             -          -             -              -         (1,175)           -    (1,175)
                                                                                                                         --------
 Comprehensive income                                                                                                           6
                                                                                                                         --------
 Stock returned                                 (86)         -             -              -              -           (9)       (9)
 Shares issued under director stock plan         18          2            98              -              -            -       100
 Warrants issued to pay down Secured
    Cash Flow Notes                               -          -         1,875              -              -            -     1,875
 Exercise of stock options                        1          -             5              -              -            -         5
 Shares issued to director as
    recapitalization committee fee                4          1            30              -              -            -        31
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996                    9,709        980       122,123        (60,706)        (6,000)          (9)   56,388
- ------------------------------------------------------------------------------------------------------------------------------------
 Net loss                                         -          -             -        (58,346)             -            -   (58,346)
 Minimum pension liability adjustment             -          -             -              -            288            -       288
                                                                                                                         --------
 Comprehensive loss                                                                                                       (58,058)
                                                                                                                         --------
 Shares issued under director stock plan         36          3           189              -              -            -       192
 Common shares issued                         1,776        178         9,822              -              -            -    10,000
 Proceeds from issuance of warrants               -          -           519              -              -            -       519
 Accrued preferred stock dividends                -          -        (3,296)             -              -            -    (3,296)
 Preferred stock accretion                        -          -          (427)             -              -            -      (427)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1997                   11,521      1,161       128,930       (119,052)        (5,712)          (9)    5,318
- ------------------------------------------------------------------------------------------------------------------------------------
 Net income                                       -          -             -          3,673              -            -     3,673
 Minimum pension liability adjustment             -          -             -              -           (639)           -      (639)
                                                                                                                         --------
 Comprehensive income                                                                                                       3,034
                                                                                                                         --------
 Stock returned                                 (72)         -             -              -              -           (7)       (7)
 Shares issued under director stock plan         43          4           101              -              -            -       105
 Common shares issued                           283         28           583              -              -            -       611
 Proceeds from issuance of warrants               -          -            21              -              -            -        21
 Accrued preferred stock dividends                           -       (10,309)             -              -            -   (10,309)
 Preferred stock accretion                        -          -        (1,332)             -              -            -    (1,332)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1998                   11,775  $   1,193    $  117,994     $ (115,379)     $  (6,351)      $  (16) $ (2,559)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      Net of treasury stock shares.

See accompanying notes to consolidated financial statements.

                                       F-6

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements



(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                  (a)   GENERAL.   Atlantic   Gulf   Communities   Corporation's
         ("Atlantic  Gulf" or the  "Company")  core  business  consists of three
         principal business lines: (1) "Primary Market  Operations,"  consisting
         of the  acquisition,  development  and  sale  of real  estate  projects
         ("Primary Projects") containing  residential homesite components,  such
         as single-family lots, multi-family  lots/units,  and residential tract
         sales  ("Homesites")  and/or   non-residential   components,   such  as
         commercial,   industrial,   office   and   institutional   ("Commercial
         Development')  in  primary  markets  in Florida  and  selected  primary
         markets in the  southeastern  United States  ("Primary  Markets");  (2)
         "Luxury/Resort Operations," consisting of the acquisition,  development
         and sale of real estate projects  ("Luxury/Resort  Projects") involving
         one  or  more  of  the  following  activities:   Homesite  development,
         construction  of "Vertical  Residential  Units"  (i.e.,  single  family
         housing,  condominiums  and  timeshare  units),  and  construction  and
         operation  of equity golf clubs and other  amenities  ("Amenities")  in
         selected markets in Florida and Colorado ("Luxury/Resort Markets"); and
         (3) "Other  Operations,"  consisting  principally of (a) "Environmental
         Services,"  consisting  of the provision of  environmental  services to
         third  parties  on a  contract  basis  and (b)  "Receivables  Portfolio
         Management,"  consisting of portfolio management of primarily contracts
         receivables  and  mortgages  receivables.  The  Company's  (i)  Primary
         Markets and Luxury/Resort Markets are referred to as its "Core Markets"
         and (ii) Primary Projects and Luxury/Resort Projects are referred to as
         its "Core Projects."

                  The  Company is also  engaged in the  orderly  disposition  of
         scattered  predecessor homesites  ("Predecessor  Homesites") and tracts
         ("Predecessor  Tracts")  located in  secondary  markets in Florida  and
         Tennessee   (collectively,   "Predecessor   Assets").   The  continuing
         disposition of Predecessor Assets is a run-off business and not part of
         the Company's core business.

                  (b)  CONSOLIDATION.   The  consolidated  financial  statements
         include the accounts of the Company and all majority-owned subsidiaries
         controlled by the Company.  All significant  intercompany  accounts and
         transactions have been eliminated in consolidation.

                  (c)  USE  OF  ESTIMATES.  The  preparation  of  the  financial
         statements in conformity with generally accepted accounting  principles
         requires  management to make estimates and assumptions  that effect the
         amounts reported in the financial  statements and  accompanying  notes.
         Actual results could differ from those estimates.

                  (d)  REORGANIZATION.  In April  1990  (the  "Petition  Date"),
         Atlantic Gulf's  predecessor  corporation  ("Predecessor  Company") and
         certain of its subsidiaries filed for  reorganization  under Chapter 11
         of the United States Bankruptcy Code. The Predecessor Company's Plan of
         Reorganization   ("POR")  was  confirmed  on  March  27,  1992  by  the
         Bankruptcy  Court and became  effective  on March 31, 1992  ("Effective
         Date"). Atlantic Gulf, as the successor Company,  adopted a new charter
         and business plan.

                                       F-7

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


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

                  Cost  of  sales  of  residential  units  (other  than  Regency
         condominium  sales) is determined on a specific  identification  basis.
         Cost of sales of Regency  condominium  units was  determined  using the
         percentage-of-completion method. Cost of sales of land is determined on
         a Project basis, using the relative sales value method.

                  (f) INVENTORY.  Costs  capitalized are allocated on a specific
         Project identification basis.  Residential unit costs are accounted for
         on a specific  identification basis and all inventory stated at cost or
         at  values   determined  in  accordance  with  Statement  of  Financial
         Accounting Standards ("SFAS") No. 121, ACCOUNTING FOR THE IMPAIRMENT OF
         LONG-LIVED  ASSETS  AND  FOR  LONG-LIVED  ASSETS  TO  BE  DISPOSED  OF.
         Inventory  under  development  and  held  for  future   development  is
         evaluated at least  quarterly for  impairment if impairment  indicators
         are  present.  An  impairment  write-down  to fair value is made if the
         estimated  undiscounted  cash flows from an item of inventory  are less
         than  the  carrying  amount  of  such  inventory.   Inventory  that  is
         substantially complete and ready for its intended use is carried at the
         lower  of  carrying  amount  or  fair  value  less  cost to  sell.  The
         determination  of whether the carrying  amount of inventory  requires a
         write-down is based on an evaluation of each individual parcel.

                  (g) DEPRECIATION. Depreciation and amortization is provided on
         a straight-line basis on the following assets:


                                                             Estimated
                                                         useful lives in
                                                              years
                                                         ---------------
         Land improvements                                    5 to 33
         Buildings                                           10 to 40
         Fixtures and equipment                               3 to 10

                  Maintenance  and repairs  are  charged to income as  incurred.
         Renewals  and   betterments  to  owned   properties  are   capitalized.
         Betterments to leased properties are capitalized and amortized over the
         shorter of the terms of the leases or the lives of the betterments.

                  (h) INCOME TAXES.  Income taxes have been  provided  using the
         liability method in accordance with SFAS No. 109, ACCOUNTING FOR INCOME
         TAXES.

                                       F-8

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  (i) CAPITALIZED INTEREST.  The Company capitalizes interest on
         Core Projects under development and joint ventures accounted for on the
         equity method on a specific Project  identification basis.  Capitalized
         interest approximated $15,130,000,  $7,804,000 and $5,693,000 for 1998,
         1997 and 1996, respectively.

                  (j) CASH AND CASH  EQUIVALENTS.  The Company  includes in cash
         and cash equivalents all highly liquid debt instruments  purchased with
         a maturity of three  months or less.  The credit risk  associated  with
         cash and cash  equivalents is considered low due to the high quality of
         the financial instruments in which these assets are invested.

                  Restricted cash and cash  equivalents  include amounts held in
         sale escrow accounts,  development cash collateral accounts, funds in a
         trust  to pay  certain  bankruptcy  claims  and  various  other  escrow
         accounts.

                  (k) DEFERRED DEBT ISSUANCE  COSTS.  Costs  associated with the
         issuance of the Company's  various debt instruments or closing of other
         financing  transactions have been deferred and are being amortized over
         the term of the related  debt.  Amortization  of deferred debt issuance
         costs,  included  in  cost  of  borrowing,   net  in  the  accompanying
         consolidated statements of operations,  was $4,130,000,  $1,463,000 and
         $1,187,000 for 1998, 1997 and 1996, respectively.

                  (l)  REPORTING  ON  ADVERTISING  COSTS.  The Company  expenses
         advertising  costs as  incurred.  The  Company  recognized  advertising
         expenses of $1,498,000,  $1,608,000  and $3,577,000 for 1998,  1997 and
         1996,  respectively,  and these  expenses  are  included in selling and
         other real estate costs in the accompanying  consolidated statements of
         operations.  The Company did not incur any direct response  advertising
         cost, as defined by SOP 93-7, during the period.

                  (m) ACCOUNTING FOR STOCK-BASED COMPENSATION.  The Company will
         continue  to  account  for  stock-based  compensation  plans  under the
         provisions of APB 25 - Accounting  for Stock Issued to  Employees.  The
         Company  discloses the pro forma  information  required for stock-based
         compensation  plans in  accordance  with SFAS No. 123,  ACCOUNTING  FOR
         STOCK BASED COMPENSATION.

                  (n) EARNINGS PER COMMON SHARE.  Basic and diluted earnings per
         share is calculated and presented to conform with the  requirements  of
         SFAS No. 128, EARNINGS PER SHARE.

                  (o) RECENT ACCOUNTING  PRONOUNCEMENTS.  As of January 1, 1998,
         the Company adopted SFAS No. 130, REPORTING  COMPREHENSIVE INCOME. SFAS
         No.  130  establishes  new  rules  for the  reporting  and  display  of
         comprehensive income and its components;  however, the adoption of this
         Statement  had no impact  on the  Company's  net loss or  shareholders'
         equity.  SFAS  No.  130  requires  unrealized  gains or  losses  on the
         Company's  minimum  pension  liability  adjustments,   which  prior  to
         adoption  were  reported  separately  in  shareholders'  equity,  to be
         included  in other  comprehensive  income.  The  Company has elected to
         report   comprehensive   income  in  the  consolidated   statements  of
         stockholders'  equity.  Prior year  amounts have been  reclassified  to
         conform to the requirements of SFAS No. 130.


                                       F-9

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  Effective  January 1, 1998, the Company  adopted the Financial
         Accounting  Standards Board's SFAS No. 131,  DISCLOSURES ABOUT SEGMENTS
         OF AN ENTERPRISE AND RELATED INFORMATION.  SFAS No. 131 superseded SFAS
         No. 14, FINANCIAL REPORTING FOR SEGMENTS OF A BUSINESS ENTERPRISE. SFAS
         No.  131  establishes  standards  for  the  way  that  public  business
         enterprises  report  information  about  operating  segments  in annual
         financial   statements  and  requires  that  those  enterprises  report
         selected  information  about  operating  segments in interim  financial
         reports.   SFAS  No.  131  also   establishes   standards  for  related
         disclosures  about products and services,  geographic  areas, and major
         customers.  The  adoption  of SFAS No.  131 did not  affect  results of
         operations or financial position. See Note 19.

                  During  1998,  the Company  adopted  SFAS No. 132,  EMPLOYERS'
         DISCLOSURES  ABOUT  PENSIONS AND OTHER  POSTRETIREMENT  BENEFITS,  that
         supersedes  the  disclosure  requirements  of SFAS No.  87,  EMPLOYERS'
         ACCOUNTING FOR PENSIONS,  and SFAS No. 106,  EMPLOYERS'  ACCOUNTING FOR
         POSTRETIREMENT  BENEFITS OTHER THAN PENSIONS.  The Company adopted SFAS
         No.  132  on  January  1,  1998.  This  statement  revises   employers'
         disclosures  about pension and other  postretirement  benefit plans. It
         does not change the measurement or recognition of those plans.

                  (p)  RECLASSIFICATION.  Certain  amounts  in the  consolidated
         financial  statements  have been  reclassified to conform with the 1998
         presentation.

(2)      RECEIVABLES PORTFOLIO

                  The receivables portfolio consists of:

                  (a) CONTRACT RECEIVABLES. At December 31, Contract Receivables
         consisted of the following (in thousands of dollars):


                                                           1998         1997
                                                        ---------     --------
         Contract Receivables, gross                     $  4,551     $  7,347
         Reserve for estimated future cancellations,
           net of estimated land recoveries                     -         (244)
         Valuation discounts to yield 15%                    (442)        (767)
                                                        ---------     --------
                                                        $   4,109     $  6,336
                                                        =========     ========

                  Stated interest rates on the Contract Receivables  outstanding
         at December 31, 1996, 1997 and 1998 ranged from 4% to 12.5%  (averaging
         approximately  7.0%).  The original  terms of the Contract  Receivables
         were 10 to 12 years.

                  Total  future  cancellations  are  estimated  at $550,000  and
         $1,128,000  as of December  31, 1998 and 1997,  respectively,  based on
         prior  cancellation  experience.  When a contract cancels,  the Company
         recovers/restores  the  Predecessor  Asset to  inventory at its current
         fair value.  Total  future  recoveries  are  estimated  at $550,000 and
         $884,000  as of  December  31,  1998 and 1997,  respectively.  Based on
         actual  collection  and  cancellation  activity,  the estimated  future
         cancellations and recoveries were adjusted  resulting in a net gains of
         $141,000 and $47,000 in 1998 and 1997, respectively,  and a net loss of
         $395,000 in 1996 recorded in other income (expense) in the accompanying
         consolidated

                                      F-10

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         statements of operations.  There are no significant  concentrations  of
         credit risk associated with the Contract Receivables.

                  The  Company  amortizes  the  valuation   discounts  over  the
         expected life of the Contract Receivables. This amortization,  included
         in results of operations in the accompanying consolidated statements of
         operations,  amounted to $325,000,  $673,000 and  $1,153,000  for 1998,
         1997 and 1996, respectively.  The valuation discounts were increased by
         $44,000 in 1998 due to lower than  anticipated  collection  activity in
         1998 resulting in a loss of $44,000  recorded in other income (expense)
         in  the  accompanying   consolidated  statements  of  operations.   The
         valuation discounts were reduced by $106,000 in 1997 due to higher than
         anticipated  collection and  cancellation  activity since the Effective
         Date resulting in a gain of $106,000 recorded in other income (expense)
         in the accompanying consolidated statements of operations.

                  As of December 31, 1998,  scheduled  principal  collections on
         the Contract  Receivables  for the next five years ending  December 31,
         2003  and  thereafter  are  as  follows:  1999  -  $1,853,000,  2000  -
         $1,335,000,  2001 -  $837,000,  2002 -  $369,000,  2003 - $109,000  and
         thereafter - $48,000.

                  The Contract  Receivables serve as collateral for a portion of
         the Company's indebtedness (see Note 8).

                  (b)  MORTGAGES  AND OTHER  RECEIVABLES.  At December 31, 1998,
         Mortgages  and Other  Receivables,  net  consisted of (in  thousands of
         dollars):

                                                         1998             1997
                                                      ---------        ---------
         Mortgage Receivables, net of valuation
           reserves of $2,483 and $2,605              $  20,246        $  28,091
         Sunset Lakes Receivable                          1,794            1,193
         Jupiter Ocean Grande Receivable                  2,478            1,269
         Other Receivables                                4,755            4,357
                                                      ---------        ---------
                                                      $  29,273        $  34,910
                                                      =========        =========

                           (i) MORTGAGE  RECEIVABLES.  The Mortgage  Receivables
         are  typically  three to five year notes using 15-20 year  amortization
         schedules with a balloon payment at the end. Most Mortgage  Receivables
         are secured by Predecessor Tracts. The stated interest rate on Mortgage
         Receivables  is  typically  prime plus two  percent.  The  Company  has
         established  a  reserve  for  estimated  future  delinquencies  on  its
         Mortgage  Receivables.  The  value of the land  securing  the  Mortgage
         Receivables  is  estimated to equal or exceed the net book value of the
         related receivables as adjusted by valuation reserves.

                  The Company entered into  two-secured  borrowing  transactions
         (one in  March  1997 and  another  in  December  1997)  with the  First
         National  Bank of Boston  ("BankBoston")  pursuant to which the Company
         (i) borrowed approximately $7.0 million and $5.2 million, respectively,
         from  BankBoston and (ii)  transferred  approximately  $9.3 million and
         $6.9 million, respectively, of Mortgage

                                      F-11

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         Receivables to BankBoston as collateral for the borrowings. The Company
         financed an  additional  $1 million net amount of Mortgage  Receivables
         under the agreement in January 1998 for approximately $0.8 million. The
         Company  used the  proceeds  from  these  transactions  to  reduce  its
         corporate debt and to fund ongoing  operations.  These  borrowings were
         subsequently repaid on February 2, 1999. See Note 20.

                  In July 1996, the Company sold approximately  $19.8 million of
         Mortgage  Receivables to a limited  partnership  financed by Harbourton
         Residential Capital Company, Ltd. ("Harbourton").  The Company received
         approximately $13.3 million at closing, plus a residual interest in the
         limited   partnership.   The  Company  used  the  proceeds   from  this
         transaction  to reduce  corporate  debt and to fund ongoing  operations
         (see Note 8). These borrowings were subsequently  repaid on February 2,
         1999.  See Note 20.

                  As part of a  settlement  with  certain  Predecessor  Homesite
         customers,  the Company  established various trusts. The Company funded
         these trusts with cash, stock and notes based on estimates of the costs
         of  its  future  improvement  obligations.   The  Company  periodically
         assesses  the  adequacy of the  property in the trusts and reserves and
         any  excess  or  deficiency  accrues  to  the  benefit  or  becomes  an
         obligation  of the  Company  (see Note 12). In  December  1996,  it was
         determined that  approximately  $12.1 million in cash plus $6.2 million
         of notes could be recovered from various utility  trusts.  A receivable
         for the $12.1 million, which was received in January 1997, was recorded
         as of December  31,  1996,  in the  accompanying  consolidated  balance
         sheets and a gain of $11.9  million,  net of expenses,  was recorded in
         other income (expense) in the accompanying  consolidated  statements of
         operations.

                           (ii)  SUNSET  LAKES  RECEIVABLE.   The  Sunset  Lakes
         Receivable  consists of a management  fee accrual from the Sunset Lakes
         JV of $1,174,000  and $521,00 in 1998 and 1997  respectively,  of which
         $653,000 and $458,000  was earned in 1998 and 1997,  respectively.  The
         Sunset  Lakes  Receivable  also  includes  $620,000  and $672,000 as of
         December  31,  1998 and 1997,  respectively,  of  interest  accrued  on
         amounts loaned by one of the Company's consolidated subsidiaries to the
         Sunset Lakes JV Project.

                           (iii)  JUPITER OCEAN GRANDE  RECEIVABLE.  The Jupiter
         Ocean Grande Receivable  consists of a $2,271,000 and a $1,186,000 loan
         to the Jupiter  Ocean  Grande JV Project  plus  $206,000 and $83,000 of
         accrued interest for 1998 and 1997, respectively.

                  (c) SCHEDULED COLLECTIONS.  Scheduled collections of principal
         on  Mortgages  and Other  Receivables  for the next five  years  ending
         December 31, 2003 and  thereafter  are as follows:  1999 -  $5,676,000,
         2000  -  $3,484,000,  2001 -  $4,034,000,  2002  -  $5,243,000,  2003 -
         $2,630,000   and  thereafter  -  $213,000.   Substantially   all  other
         receivables are non-interest bearing and have no stated maturity.

                  (d) COLLATERAL.  Substantially  all of the Mortgages and Other
         Receivables  serve  as  collateral  for  a  portion  of  the  Company's
         indebtedness (see Note 8).

                                      F-12

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(3)      LAND AND RESIDENTIAL INVENTORY

                  (a) GENERAL.  At December 31, land and  residential  inventory
         consisted of the following (in thousands of dollars):


                                              1998                  1997
                                          ------------          ------------
         Primary Market Operations        $     48,720          $     39,975
         Luxury/Resort Operations               81,806                34,867
         Predecessor Assets                     41,259                70,508
         Other                                     950                 1,772
                                          ------------          ------------
         Gross Inventory                       172,735               147,122
         Valuation Reserves                     (5,865)              (16,616)
                                          ------------          ------------

         Total                            $    166,870          $    130,506
                                          ============          ============


                  (b) NET VALUATION RESERVES. Land and residential inventory are
         net of net  valuation  reserves of $5.1 million and $15.6 million as of
         December  31,  1998 and 1997,  respectively.  In  conjunction  with the
         Company's  reviews in 1998, 1997 and 1996 of the fair values associated
         with  its  land  and  residential   inventory,   the  Company  provided
         additional  net valuation  reserves to reduce the carrying value of its
         land and  residential  inventory  in the  amounts  of  $195,000,  $14.5
         million and $10.4 million for 1998, 1997 and 1996, respectively,  which
         were charged to land and residential  inventory  valuation  reserves in
         the accompanying consolidated statements of operations.

                  (c)  ENVIRONMENTAL  RESERVES.  Land and residential  inventory
         also is net of  environmental  reserves of $770,000  and $950,000 as of
         December  31,  1998 and  1997,  respectively.  See Note 12.  Based on a
         review of the environmental reserve and recent changes in Florida state
         laws,  this reserve was reduced by $180,000,  $250,000 and $1.3 million
         in 1998,  1997 and 1996,  respectively,  and  recorded in other  income
         (expense) in the accompanying consolidated statements of operations.

                  (d) CORE  PROJECTS  ACQUIRED  IN 1998.  In 1998,  the  Company
         acquired the following Core Projects:

                           (i) In April 1998, the Company  acquired and sold the
         Dave's Creek Project, in Forsythe County, Georgia. The project was sold
         for  approximately  $27.3 million,  with a cost of approximately  $23.2
         million.

                           (ii) In  September  1998,  the Company  acquired  the
         Aspen  Springs  Ranch  Project,  in  Glenwood  Springs,  Colorado,  for
         approximately $17.8 million, of which $2.0 million was paid in cash and
         the balance was financed by an acquisition loan.


                                      F-13

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  (e) CORE  PROJECTS  ACQUIRED  IN 1997.  In 1997,  the  Company
         acquired the following Core Projects:

                           (i) In June 1997, the Company  acquired the Riverwalk
         Tower Project,  in Fort Lauderdale,  Florida,  for  approximately  $5.6
         million,  of which $2.6 million was financed by an acquisition loan and
         the balance was paid for in cash.

                           (ii) In July 1997, the Company acquired the Trails of
         West Frisco Project in Frisco,  Texas, for approximately  $7.5 million,
         which was paid for in cash.

                           (iii) In August 1997, the Company  acquired the Saxon
         Woods Project, in Orlando,  Florida, for approximately $2.9 million, of
         which $1.3 million was financed by an acquisition  loan and the balance
         was paid for in cash.

                           (iv)  In the  third  quarter  of  1997,  the  Company
         acquired an  additional  551 acres  (bringing its total number of acres
         owned  to  approximately   868)  in  its  West  Bay  Club  Project  for
         approximately  $13.7  million,  of which $8.7 was financed  with seller
         financing secured by mortgages on the property and the balance was paid
         for in  cash.  The  seller  financed  amounts  are  non-cash  financing
         activities  and,  therefore,  are  not  reflected  in the  accompanying
         consolidated statements of cash flows.

                  (f)  COLLATERAL.  Substantially  all of the Company's land and
         residential  inventory  serves  as  collateral  for a  portion  of  the
         Company's   indebtedness   (see  Note  8)  and  certain  of  its  other
         liabilities and commitments (see Notes 7 and 12).

(4)      PROPERTY, PLANT AND EQUIPMENT

                  (a) GENERAL.  At December 31,  property,  plant and equipment,
         net, at cost, consisted of (in thousands of dollars):


                                                     1998           1997
                                                  ---------      ----------
         Land and improvements                    $      87      $       80
         Buildings                                    1,227           1,345
         Fixtures and equipment                       4,155           3,402
         Accumulated depreciation                    (3,680)         (3,211)
         Construction in progress                     2,161             138
                                                  ---------      ----------
                                                  $   3,950      $    1,754
                                                  =========      ==========

                  (b) UTILITY  SYSTEMS SOLD IN 1996.  During  1996,  the Company
         sold its two remaining utility systems.

                           (i) PORT LABELLE  UTILITY  SYSTEM.  In February 1996,
         the Company sold its Port LaBelle  utility  system to Hendry County for
         $4.5 million resulting in a gain of $686,000 which is

                                      F-14

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         included in other  income  (expense) in the  accompanying  consolidated
         statements  of  operations.  The  Company  used the  proceeds  to repay
         indebtedness.

                           (ii) JULINGTON  CREEK UTILITY  SYSTEM.  In June 1996,
         the Company sold its Julington  Creek  utility  system for $6.0 million
         resulting  in a gain of  $696,000  which is  included  in other  income
         (expense) in the accompanying consolidated statements of operations. Of
         the  net  proceeds  of  approximately  $5.7  million  from  this  sale,
         approximately $5.0 million was used to repay indebtedness.

                  (c)  COLLATERAL.   Substantially   all  property,   plant  and
         equipment   serve  as  collateral   for  a  portion  of  the  Company's
         indebtedness (see Note 8).

(5)      OTHER ASSETS

                  (a) GENERAL.  At December  31,  other assets  consisted of the
         following (in thousands of dollars):


                                                   1998             1997
                                                ----------       ----------
         Sunset Lakes JV Project                $    5,205       $    7,830
         Falcon Trace JV Project                     3,874            3,733
         Jupiter Ocean Grande JV Project             2,094            2,459
         Other real estate related assets            1,601            2,008
         Other assets                                2,376            2,634
                                                ----------       ----------
                                                $   15,150       $   18,664
                                                ==========       ==========

                  (b) SUNSET  LAKES JV  PROJECT.  The  Company  is the  managing
         general  partner with an  unaffiliated  third party in the Sunset Lakes
         Joint Venture  ("Sunset Lakes JV"). The Sunset Lakes JV owns the Sunset
         Lakes JV  Project,  which  is  located  in  southwest  Broward  County,
         Florida.  The Company (i) has a 65%  interest in the profits and losses
         of the Sunset  Lakes JV and (ii) is entitled to a fee from Sunset Lakes
         JV in an amount equal to 4% of development  costs. The Company does not
         control the Sunset  Lakes JV. The  Company's  partner  must  consent to
         major  transactions  and actions of Sunset Lakes JV, including the sale
         of substantially all of its properties and assets, modifications of its
         business  plan,   phasing  of  sales,   development  and   construction
         activities,  financing  and the  acquisition  of  additional  property.
         Accordingly, the Company accounts for the Sunset Lakes JV Project under
         the equity method.

                  (c)  FALCON  TRACE JV  PROJECT.  In April  1996,  the  Company
         acquired  the  Falcon  Trace  JV  Project,  in  Orlando,  Florida,  for
         approximately  $5.3  million,  of which $2.4  million  was  financed by
         Cypress Realty Limited  Partnership  ("Cypress") through an acquisition
         loan secured by a mortgage on the property and the balance was paid for
         in cash. In December  1996 (and as amended in March 1997),  the Company
         and Cypress agreed to a restructuring in which the Company  contributed
         its net  investment  in the  Falcon  Trace  Project  and  its  partner,
         Cypress,  through  an  affiliate,   contributed  its  mortgage  on  the
         property, to Falcon Trace Partners Limited Partnership. The Company has
         a 65% limited partnership interest in the Falcon Trace JV Project after
         expenses and fixed returns to the

                                      F-15

<PAGE>

             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         partners. The Company does not control the partnership.  Cypress is the
         managing venturer and must consent to major transactions and actions of
         the  partnership  including  the sale of the property and assets of the
         Falcon Trace JV Project, modification of its business plan, development
         and  construction   activities,   financing,  and  the  acquisition  of
         additional property.  Accordingly,  the Company accounts for the Falcon
         Trace JV Project under the equity method.

                  (d) JUPITER  OCEAN  GRANDE JV PROJECT.  In January  1995,  the
         Company  acquired  two acres in its Jupiter  Ocean  Grande  Project for
         approximately  $2  million  in  cash.  In  January  1996,  the  Company
         purchased the remaining  four acres of the Jupiter Ocean Grande Project
         for an additional  $2.2 million in cash. In June 1995, an  unaffiliated
         third party acquired a 50% Joint Venture  interest in the Jupiter Ocean
         Grande Project for $4.3 million, $1.8 million of which was paid in June
         1995, $2 million of which was paid in January  1996,  and the remaining
         $0.5  million was a credit for  reimbursable  Jupiter  Ocean  Grande JV
         Project expenses.

                  (e) OTHER. Other real estate related assets include refundable
         deposits to acquire  additional  property and costs  incurred to obtain
         regulatory permits and approvals to develop property under contract.

(6)      ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

                  (a)  GENERAL.  At December  31,  accounts  payable and accrued
         liabilities consisted of (in thousands of dollars):


                                                       1998              1997
                                                    ----------        ---------
         Accounts payable, principally trade        $    5,591        $   2,156
         Accrued interest                                5,005              952
         Taxes, other than income taxes                  3,109            4,293
         Employee earnings and benefits                  1,758            3,270
         Other accrued liabilities                       2,070            2,944
                                                    ----------        ---------
                                                    $   17,533        $  13,615
                                                    ==========        =========

                  (b)  TERMS  OF ONE YEAR OR LESS.  Substantially  all  accounts
         payable and accrued liabilities are payable within one year.

                                      F-16

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(7)      OTHER LIABILITIES

                  (a) GENERAL.  At December 31, other  liabilities  consisted of
         the following (in thousands of dollars):


                                                        1998            1997
                                                     ----------      ----------
         Reserve for Contract Receivables
           termination refunds                       $    2,333      $    2,744
         Accrued pension liability                        2,208           2,087
         Utility connection reserve                       2,130           3,196
         Bankruptcy and other reserves                      797             838
         Customers' and other deposits                      739           1,181
                                                     ----------      ----------
                                                     $    8,207      $   10,046
                                                     ==========      ==========

                  (b) RESERVE FOR CONTRACT RECEIVABLES. The reserve for Contract
         Receivables   termination  refunds  and  other  costs  relates  to  the
         Company's  obligations to retail land sales  customers  whose contracts
         were not  terminated  or  rejected in the  reorganization  proceedings.
         Under  the terms of the  retail  land  sales  contract,  if a  customer
         defaults and the  contract is  canceled,  the customer is entitled to a
         refund of principal payments in excess of the Company's damages,  which
         generally has been  stipulated at 20% of the sales price.  This reserve
         also  provides for the  estimated  future costs to maximize  receivable
         collections and minimize  cancellations and termination  refunds during
         the  remaining  life of this  portfolio.  Based on  estimates  of these
         future  costs,  the future  servicing  reserve  was  increased  in 1997
         resulting  in an  expense  of  $375,000  in 1997  and  reduced  in 1996
         resulting in a gain of $703,000  included in other income  (expense) in
         the accompanying  consolidated  statements of operations.  There was no
         change in the estimate for 1998.

                  (c) ACCRUED PENSION  LIABILITY.  The accrued pension liability
         is  related to a frozen  plan (see Note 14).  The  Company's  estimated
         funding  obligation  for the  next  two  years  is as  follows:  1999 -
         $774,000  and  2000  -  $578,000.  Thereafter,  the  Company  does  not
         anticipate any significant additional funding requirements.

                  (d) UTILITY CONNECTION RESERVE. The utility connection reserve
         consists of the  Company's  obligation  to provide  utility  connection
         credits to qualified  claimants.  Based on minimal fundings to date and
         minimal  fundings  anticipated  in the future,  the utility  connection
         credit  reserves were reduced by $1.1 million in 1998 and 1997 and $4.1
         million in 1996, which were recorded as gains in other income (expense)
         in the  accompanying  consolidated  statements of operations  (see Note
         11).

                  (e)  BANKRUPTCY  AND  OTHER  RESERVES.  Bankruptcy  and  other
         reserves  primarily  includes  the  remaining  claims  related  to  the
         Predecessor Company with respect to approved  claimants.  The remaining
         outstanding claims  corresponding to the issuance of stock and notes to
         claimants  should  be  satisfied  in 1999.  The  Company's  income  tax
         provision balance,  included in other reserves, was $13,000 and $14,000
         as of December  31,  1998 and 1997,  respectively.  As of December  31,
         1998,

                                      F-17

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         approximately   $177,000  is  included  in  restricted  cash  and  cash
         equivalents to fund a portion of these remaining claims (see Note 1).

(8)      NOTES AND MORTGAGES PAYABLE

                  (a)  GENERAL.  At December  31,  notes and  mortgages  payable
         consisted of the following (in thousands of dollars):
<TABLE>
<CAPTION>

                                                                 1998          1997
                                                             -----------   -----------
<S>                                                               <C>           <C>   
         Cash Flow Notes, due December 31, 1998, net of
           unamortized discount of $-0- and $2,138           $    39,496   $    37,479
         Working Capital Facility                                 18,291        20,000
         Term Loan                                                     -        13,333
         Reducing Revolving Loan                                       -         7,653
         Project acquisition and development loans                85,578        35,717
         Mortgage Receivables loans                                6,072        13,540
         Other                                                     2,368         4,686
                                                             -----------   -----------
                                                             $   151,805   $   132,408
                                                             ===========   ===========
</TABLE>

                  In  connection  with the POR,  the  Company  (i)  issued  $100
         million in Mandatory  Interest  Notes,  consisting of Secured  Floating
         Rate Notes and Unsecured Notes ("12% Notes"),  (ii) issued $100 million
         in Cash  Flow  Notes,  consisting  of  Secured  Cash Flow 12% Notes and
         Unsecured 13% Cash Flow Notes ("13%  Notes"),  discounted to a value of
         $76.5  million,   (iii)   refinanced  the  debt  incurred   during  the
         reorganization  through a $50 million Term Loan and (iv) obtained a $20
         million Working Capital  Facility.  The balance of the $50 million Term
         Loan was fully repaid in December  1994. In December  1998, the Company
         recorded  approximately $8.5 million of other income in connection with
         the  receipt of  proceeds  from the  remaining  unpaid  12%  Notes.  In
         February  1996,  the  Company   recorded  an   extraordinary   gain  of
         approximately  $3.8 million due to the  cancellation  of  approximately
         $1.9 million of 12% Notes and $1.9 million of 13% Notes. As of February
         28, 1999,  $15,000 of cash plus accrued interest and $15,000 of the 13%
         Notes are remaining to be distributed in accordance with the POR.

                  In December 1996, the Company recorded an  extraordinary  gain
         of   approximately   $6.0   million  due  to  the   extinguishment   of
         approximately  $4.2 million of 12% Notes and $1.8 million of 13% Notes,
         net of a  $210,000  unamortized  discount,  which  were held in various
         utility trust accounts (see Notes 11 and 12).

                  (b) FOOTHILL  DEBT. On September 30, 1996,  the Company closed
         on three credit  facilities  totaling  $85.0 million with Foothill (the
         "Foothill Debt").  Pursuant to the Foothill Debt, Foothill provided the
         Company  with (i) an  extension  to December 1, 1998 of the $20 million
         Working Capital Facility; (ii) a $40 million Term Loan maturing on June
         30, 1998 and (iii) a $25 million  Reducing  Revolving  Loan maturing on
         June 30, 1998. See Note 20.

                                      F-18

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  The $20 million Working Capital  Facility bore interest at the
         Norwest Bank of Minnesota, N.A."base rate," plus two percentage points.
         The Working Capital  Facility matured on December 1, 1998, was extended
         through  February  2, 1999 and was repaid in full on  February 2, 1999.
         The  Working   Capital   Facility  was  secured  by  a  first  lien  on
         substantially all of the Company assets,  with certain exceptions as to
         which the lenders received junior liens. As of December 31, 1998, there
         was no additional  credit available under the Working Capital Facility.
         The Company  was  required to pay an unused line fee equal to 1/2 of 1%
         per  annum  of  the  average  unused  portion  of the  Working  Capital
         Facility.

                  The  remaining  $13.3  million  of the Term  Loan,  which bore
         interest at 15%, matured, and was repaid in full on June 30, 1998.

                  The  remaining  $7.7 million of the Reducing  Revolving  Loan,
         which bore interest at prime plus four percent, matured, and was repaid
         in full, on June 30, 1998.

                  (c) CASH FLOW NOTES.  The Cash Flow Notes,  as of December 31,
         1997,  consisted of $39.5 million of 13% Notes.  On September 30, 1996,
         the Company utilized  proceeds from the Working Capital  Facility,  the
         Reducing  Revolving  Loan and  cash on hand for a total of $40  million
         plus  warrants to purchase up to  1,500,000  shares of Common  Stock at
         $6.50 per share,  to fully repay at a discount  the  Secured  Cash Flow
         Notes.  As a result  of the  extinguishment  of the  Secured  Cash Flow
         Notes, the Company recorded an extraordinary gain of approximately $3.9
         million  representing  the  difference  between the book value of these
         notes of $49.1 million, consisting of a par value of $54.9 million less
         an unamortized discount of $5.8 million, and the consideration given of
         $41.9  million,  consisting  of cash of $40.0 million and the estimated
         fair market value of the warrants of $1.9 million, less $3.3 million of
         expenses.  Interest on the Cash Flow Notes,  which was  non-cumulative,
         was payable semiannually,  only out of Available Cash. The amortization
         of the Cash Flow Notes discount is included in cost of borrowing,  net,
         in  the   accompanying   consolidated   statements  of  operations  and
         approximated  $2,138,000,  $1,876,000 and $3,157,000 for 1998, 1997 and
         1996,  respectively.  The 13% Notes were  repaid in full on February 2,
         1999.

                  The Company did not have any  Available  Cash at December  31,
         1998, 1997 and 1996 to make any interest payment on the Cash Flow Notes
         for the payment  periods  through  December  31, 1998.  Therefore,  the
         Company has not recorded any interest  expense related to the Cash Flow
         Notes during the years ended December 31, 1998, 1997 and 1996.

                  (d)  DECEMBER  1998  DEBT  REFINANCING.  On  February  2, 1999
         (effective  December 31,  1998),  (i) Atlantic Gulf closed on its $39.5
         million New Revolving Loan Facility and its $26.5 million New Term Loan
         Facility  (collectively,   the  "New  Senior  Loan  Facilities"),  (ii)
         Atlantic  Gulf entered into  amendments  to its Secured  Agreement  and
         Investment  Agreement  with Apollo and (iii) Apollo,  the New Revolving
         Loan  Lenders (See Note 20) and the New Term Loan Lenders (See Note 20)
         and the collateral  agent entered into a New  Intercreditor  Agreement.
         These transactions are collectively referred to herein as the "December
         1998 Debt Refinancing." See Note 20.


                                      F-19

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  (e) PROJECT ACQUISITION AND DEVELOPMENT LOANS. At December 31,
         1998, project acquisition and development loans include the following:

                           (i) WEST BAY CLUB  PROJECT/LEHMAN  BROTHERS  LOAN. In
         December  1997,   Lehman   Brothers   Holdings  loaned  West  Bay  Club
         Development  Corporation,  a wholly  owned  subsidiary  of the Company,
         $22.5 million to finance acquisition and construction costs at the West
         Bay Club  Project  and to  refinance  approximately  $10.6  million  of
         existing purchase money mortgages  encumbering the project. The loan is
         secured  by,  among  other  things,  the common  stock of West Bay Club
         Development Corporation, with limited recourse to the Company. The loan
         bears interest at LIBOR plus 4%, matures  December 23, 2001 and will be
         repaid with proceeds from closings in this project. Additional interest
         of $11.25  million is due and payable in full at the  maturity  date or
         such earlier date when the loan is paid in full.  If the entire debt is
         paid  within 36  months,  the  additional  interest  will be reduced to
         approximately  $8.2  million.  If the  debt is paid  between  36 and 42
         months,  the additional  interest will be reduced to approximately $9.8
         million.  The balance outstanding  including interest amounted to $24.9
         million  and  $22.5   million  as  of  December   31,  1998  and  1997,
         respectively.

                           (ii)  WEST  BAY  CLUB  PROJECT/BANKBOSTON   LOAN.  In
         December 1997,  BankBoston,  B.A. and certain other institutions made a
         $33 million  revolving  loan to West Bay Club  Development  Corporation
         pursuant  to which the  lenders  have  agreed to lend the  Company  the
         maximum  cumulative amount of $67.4 million to finance  construction of
         the West Bay Club Project.  The Company has $19.8  million  outstanding
         under this loan as of December  31,  1998.  The loan bears  interest at
         either  LIBOR plus 4% or the higher of either  BankBoston's  prime rate
         plus 1.25% or the overnight  federal funds effective rate plus 0.5% and
         matures on December 23, 2001. The balance outstanding amounted to $19.8
         million and $88,000 as of December 31, 1998 and 1997, respectively.

                           (iii) RIVERWALK TOWER PROJECT LOAN. In June 1997, Las
         Olas  Tower at  Riverwalk,  Inc.,  a  wholly  owned  subsidiary  of the
         Company,  borrowed  $2.75 million to acquire the Riverwalk  Tower site.
         The loan bore  interest  at prime  plus  0.75% and was  secured  by the
         project property, with recourse to the Company. The balance outstanding
         is $2.75 million in 1998 and 1997, respectively.

                           (iv) LAKESIDE  PROJECT LOAN. In March 1996,  Lakeside
         Development  of Orlando , a wholly  owned  subsidiary  of the  Company,
         obtained an  acquisition  loan and a  development  loan with a combined
         commitment  of $6.3 million to acquire and finance the  development  of
         the Lakeside Project. As of December 31, 1998 and 1997, the Company has
         a total of $2.7 and $2.1 million,  respectively outstanding under these
         loans. These loans bear interest rates ranging from prime plus 1.25% to
         1.5%,  are  secured  by the  project  property,  with  recourse  to the
         Company.

                           (v) SAXON WOODS  PROJECT  LOAN.  In August 1997,  the
         Company  obtained  a $1.3  million  loan to  acquire  the  Saxon  Woods
         Project.  In addition,  the Company obtained a $2.2 million development
         loan to fund  development  of the Saxon Woods  Project.  The loan bears
         interest at prime plus 0.5%, is secured by the project  property,  with
         recourse to the  Company,  and matures in September  1999.  The balance
         outstanding  amounted to $2.3  million and $1.5  million as of December
         31, 1998 and 1997, respectively.

                                      F-20

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                           (vi) WEST FRISCO PROJECT LOAN. In November 1997, West
         Frisco  Development  Corporation,  a  wholly  owned  subsidiary  of the
         Company,  obtained a $19  million  loan to  develop  the Trails of West
         Frisco Project.  $4,589,000 was borrowed under this loan as of December
         31, 1998. The loan bears  interest at prime plus 1.375%,  is secured by
         the project  property,  with  recourse to the  Company,  and matures in
         December 1999.

                           (vii) ASPEN  SPRINGS  RANCH  PROJECT/LEHMAN  BROTHERS
         LOAN. In September 1998,  Lehman Brothers Holdings loaned Aspen Springs
         Ranch, Inc., a wholly owned subsidiary of the Company, an $18.0 million
         loan to finance acquisition and construction costs at the Aspen Springs
         Ranch Project. Principal and accrued interest amounted to $19.8 million
         as of December  31, 1998.  The loan is secured by, among other  things,
         the common stock of Aspen Springs Ranch, Inc., with limited recourse to
         the  Company.  The  loan  bears  interest  at LIBOR  plus  4%,  matures
         September  1, 2002 and will be repaid with  proceeds  from  closings in
         this project.  Additional  interest of $15.0 million is due and payable
         in full at the maturity date or such earlier date when the loan is paid
         in full.

                           (viii) ASPEN SPRINGS RANCH  PROJECT/BANKBOSTON  LOAN.
         In September 1998, BankBoston, B.A. and certain other institutions made
         a $45 million  revolving loan to Aspen Springs Ranch,  Inc., to finance
         construction  of the Aspen Springs Ranch Project.  The Company has $1.2
         million  outstanding  under this loan as of December 31, 1998. The loan
         bears  interest  at  either  LIBOR  plus  4% or the  higher  of  either
         BankBoston's  prime  rate plus  1.25% or the  overnight  federal  funds
         effective rate plus 0.5% and matures on August 1, 2001.

                           (ix) WEST MEADOWS PROJECT.  A $5.9 million  revolving
         credit  loan  with an  outstanding  balance  of $4.7  million  and $2.7
         million as of as of December 31, 1998 and 1997, respectively. This loan
         bears  interest  at the LIBOR rate plus 3%, is  secured by the  project
         property with recourse to the Company, and matures in February 2000. In
         addition,  two mortgage loans totaling $4.1 million and $2.8 million as
         of December 31, 1998 and 1997, respectively.

                           (x) OTHER PROJECT  DEBT.  Other project debt amounted
         to  $463,000 as of December  31, 1998 $1.1  million as of December  31,
         1997.

                  (f) MORTGAGE RECEIVABLES LOANS. The Mortgage Receivables loans
         were used to finance a portion of the Company's Mortgage Receivables in
         1998 and 1997  (see Note 2).  As of  December  31,  1998,  these  loans
         consisted  of two  loans  with  BankBoston  for $1.2  million  and $4.9
         million.  The $1.2 million  BankBoston  loan bears  interest at 12% and
         matures  in  December  2001.  The $4.9  million  BankBoston  loan bears
         interest  at prime plus 3% and  matures in June  2002.  The  BankBoston
         loans  are  repaid  with  collections  from  the  underlying   Mortgage
         Receivables.  The Mortgage Receivables Loans were repaid on February 2,
         1999.

                  (g)  CONSTRUCTION  LOAN. The Company obtained the construction
         loan  to  finance  the  construction  of  the  second  of  two  72-unit
         condominium  buildings at its Regency Project.  The outstanding balance
         of $9.3  million as of December  31, 1996 was repaid  fully during 1997
         with

                                      F-21

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         proceeds from the closings of condominium units in the second building.
         The second loan was secured by, among other things,  the property under
         construction.

                  (h)  PRINCIPAL  PAYMENTS  IN  FUTURE  PERIODS.  Based  on  the
         outstanding  balances  as of  December  31,  1998,  principal  payments
         required  on the  notes  and  mortgages  for  each  of the  five  years
         following  December  31, 1998 and  thereafter,  are as follows:  1999 -
         $87,741,000,  2000 - $25,305,000,  2001 - $16,532,000,  2002 - $37,000,
         2003 - $-0-, and thereafter $22,190,000.


                                      F-22

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements



(9)      REDEEMABLE PREFERRED STOCK

                  (a)  GENERAL.  At  December  31,  1998  and  1997,  Redeemable
         Preferred Stock consisted of the following (in thousands of dollars):


                                                             1998        1997
                                                           --------    --------
SERIES A
Gross proceeds                                             $ 25,000    $ 23,265
Accrued dividends                                             7,706       1,989
                                                           --------    --------
Liquidation Preference amount                                32,706      25,254
Less issue costs                                             (3,104)     (2,885)
Less warrants purchased                                        (300)       (279)
Plus accretion of preferred stock to redemption amount        1,101         288
                                                           --------    --------
                                                             30,403      22,378
                                                           --------    --------

SERIES B
Private Placement 6/24/97
  Gross proceeds                                             10,000      10,000
  Accrued dividends                                           3,453       1,068
                                                           --------    --------
  Liquidation Preference amount                              13,453      11,068
  Less issue costs                                             (950)       (950)
  Less warrants purchased                                      (120)       (120)
  Plus accretion of preferred stock to redemption amount        369         110
                                                           --------    --------
                                                             12,752      10,108
                                                           --------    --------

Rights Offering 11/19/97
  Gross proceeds                                             10,000      10,000
  Accrued dividends                                           2,446         239
                                                           --------    --------
  Liquidation Preference amount                              12,446      10,239
  Less issue costs                                             (950)       (950)
  Less warrants purchased                                      (120)       (120)
  Plus accretion of preferred stock to redemption amount        289          29
                                                           --------    --------
                                                             11,665       9,198
                                                           --------    --------

Total Series B                                               24,417      19,306
                                                           --------    --------

Total redeemable preferred stock                           $ 54,820    $ 41,684
                                                           ========    ========

                                      F-23

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  In  1997,  the  stockholders  of the  Company  authorized  the
         issuance of up to 4.5 million shares of preferred stock,  consisting of
         2.5 million shares of 20% Series A Redeemable  Preferred Stock ("Series
         A  Preferred  Stock") and 2 million  shares of 20% Series B  Redeemable
         Stock ("Series B Preferred Stock").

                  (b) APOLLO TRANSACTIONS.  In June 1997, the Company and Apollo
         entered into an  Investment  Agreement  and Secured  Agreement  whereby
         Apollo agreed to acquire 2.5 million shares of Series A Preferred Stock
         at a per share price of $9.88, and warrants to purchase up to 5 million
         shares of common  stock,  $.10 par value per share,  of  Atlantic  Gulf
         ("Common Stock") (the "Investor  Warrants"),  at a per warrant price of
         $.06,  for an  aggregate  purchase  price of $25 million  (the  "Apollo
         Transaction").  As of December 31, 1997, Apollo had purchased 2,326,475
         shares of Series A Preferred  Stock with Investor  Warrants to purchase
         4,652,950  shares  of  Common  Stock  for a  total  purchase  price  of
         approximately  $23.3  million of the $25  million  total.  On March 31,
         1998,  Apollo  purchased  the  remaining  173,525  shares  of  Series A
         Preferred Stock and Investor Warrants to purchase an additional 347,050
         shares of Common Stock,  or an aggregate  purchase price of $1,735,248.
         The Company's  repurchase and redemption  obligations in respect of the
         Series  A  Preferred  Stock  are  secured  by  (a)  a  junior  lien  on
         substantially  all of the assets of the Company  and its  subsidiaries.
         See Note 20.

                  (c) PRIVATE  PLACEMENT.  In June 1997, the Company and certain
         sophisticated  investors  (the  "Private  Purchasers")  entered  into a
         Securities Purchase Agreement whereby the Private Purchasers  purchased
         for an aggregate price of $20 million;  (i) 1,776,199  shares of Common
         Stock for $10 million,  and (ii) 1 million shares of Series B Preferred
         Stock at a per share price of $9.88,  and  warrants to purchase up to 2
         million  shares of Common Stock  ("Series B Warrants") at a per warrant
         price of $.06 for an aggregate  purchase price of $10 million.  The $20
         million of proceeds from the private  placement were applied  primarily
         to the reduction of aggregate debt.

                  (d) RIGHTS OFFERING. In November 1997, holders of Common Stock
         acquired 1 million  shares of Series B Preferred  Stock and warrants to
         purchase 2 million  shares of Common  Stock for $10 million in a rights
         offering.  These  proceeds  were applied  primarily to the reduction of
         corporate debt.

                  (e) CONVERSION  RIGHTS OF THE PREFERRED  STOCK.  Each share of
         Series A Preferred  Stock and Series B Preferred  Stock  (collectively,
         the "Preferred  Stock") is convertible,  at the holders election,  into
         shares of Common  Stock at the rate of $5.75 per  share.  The  Investor
         Warrants and Series B Warrants are also exercisable at $5.75 per share,
         although  their  strike  price on the warrants is subject to a one-time
         downward  adjustment in 1999 based on actual cash flow results for 1997
         and 1998.

                  The holders of the  Preferred  Stock are  entitled to receive,
         when,  as and if declared by the Board of  Directors  of Atlantic  Gulf
         (the "Board"), out of funds legally available therefore, cash dividends
         on each share of preferred  stock at an annual rate equal to 20% of the
         Liquidation  Preference  (defined as $10 per share plus accumulated and
         unpaid  dividends)  in effect  from  time to time.  All  dividends  are
         cumulative,  whether or not declared, on a daily basis from the date on
         which the  Preferred  Stock  was  issued  by the  Company,  and will be
         payable, subject to declaration by the Board,

                                      F-24

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         quarterly in arrears on March 31, June 30,  September  30, and December
         31 of each year  commencing as of September 30, 1997. The excess of the
         Liquidation  Preference value over the carrying value is being accreted
         by periodic charges to contributed capital over the life of the issues.

                  Beginning  in 2001,  the  holders of the  Preferred  Stock are
         entitled to redeem the Preferred  Stock  ratably over three years.  The
         aggregate  redemption  amounts  of the  Preferred  Stock  based  on the
         Liquidation  Preference at December 31, 1998 for each of the five years
         following  December  31, 1997 and  thereafter  are as  follows:  2001 -
         $19,536,000, 2002 - $19,536,000 and thereafter - $19,536,000.

(10)     COMMON STOCKHOLDERS' EQUITY

                  (a)  COMMON  STOCK.  In 1997,  the  stockholders  approved  an
         increase  in the  authorized  number of shares  of  Common  Stock  from
         15,665,000  shares to  70,000,000  shares.  Under the terms of the POR,
         9,750,000  shares were issued for  distribution to creditors,  of which
         3,000 shares are being held in a Disputed  Claims Reserve Account as of
         February 28, 1999. The remaining  shares are subject to distribution in
         accordance  with the POR during 1999 as remaining  disputed  claims are
         resolved.

                  In  June  1997,  stockholders  approved  an  amendment  to the
         Company's  certificate  of  incorporation  repealing  the  right of the
         holders  of  its  Common  Stock  to  receive,  semiannually,  mandatory
         dividends  equal to 25  percent of the  Company's  Available  Cash,  as
         defined (see Note 8).

                  Also,  in June 1997,  the Company  and the Private  Purchasers
         consummated the private Placement. See Note 9.

                  In connection with the Company's prepayment, at a discount, of
         its Secured  Cash Flow Notes in  September  1996,  the  Company  issued
         10-year  warrants to purchase up to 1.5 million  shares of Common Stock
         at an  exercise  price of $6.50 per share.  The  estimated  fair market
         value of the  warrants  given to the holders of the  Secured  Cash Flow
         Notes was $1,875,000.

                  (b) STOCK OPTION PLANS. The Company has two fixed stock option
         plans  as well  as  fixed  contractual  stock  options.  In  1993,  the
         stockholders   adopted  the  Company's   Employee   Stock  Option  Plan
         ("Employee Option Plan"), which provides for the issuance of options to
         purchase up to 750,000  shares of Common  Stock at a price equal to the
         fair value of the Common Stock on the date of grant of each option.  In
         June 1998,  the  stockholders  approved an  amendment  to the  Employee
         Option  Plan  increasing  the number of shares of stock  subject to the
         plan to 1.25 million shares.  Pursuant to this plan, the Company issued
         options to acquire  500,000 shares in 1998 and 1,000 shares in 1996. No
         options  were issued in 1997.  In 1994,  the  stockholders  adopted the
         Company's  1994   Non-Employee   Directors'   Stock  Option  Plan  (the
         "Non-Employee Directors' Option Plan"), which provides for the issuance
         of options to purchase up to 350,000  Common  Stock at a price equal to
         the fair value of the Common Stock on the date of grant of each option.
         In June 1998, the  shareholders  approved the Employment  Agreements of
         certain executives. The terms of their agreements contain provisions

                                      F-25

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         providing  for the  granting of options at the fair market value of the
         Common Stock on the grant approval date of each option. See Note 17 for
         information on these stock option plans.

                  (c) STOCK PLAN. In 1996,  the Company's  stockholders  adopted
         the   Company's   1996  Non-  Employee   Directors'   Stock  Plan  (the
         "Non-Employee  Directors' Stock Plan"),  which provides for the payment
         quarterly of each  Non-Employee  Director's  annual $25,000 retainer in
         Common  Stock  based  on the  share  price  at the end of the  previous
         quarter.  In 1998,  the Board adopted an amendment to the  Non-Employee
         Directors'  Stock Plan which  provided  that,  from and after  April 1,
         1998, 40% of the annual  retainer would be paid in cash and the balance
         would be paid in shares of  Common  Stock.  During  1996,  the  Company
         issued to the  Non-Employee  Directors  (a) 8,328  shares at a price of
         $6.00 per share for the third  quarter of 1996 and (b) 10,256 shares at
         a price of $4.875 for the  fourth  quarter of 1996.  During  1997,  the
         Company  issued to the  Non-Employee  Directors  (a) 12,355 shares at a
         price of $4.3125  per share for the first  quarter of 1997,  (b) 11,158
         shares  at a price of $5.50  per share  plus 288  shares at $6.625  per
         share for the second  quarter of 1997,  (c) 5,884  shares at a price of
         $6.375 per share for the third  quarter of 1997 and (d) 6,000 shares at
         a price of $6.25 per share for the fourth quarter of 1997. During 1998,
         the Company issued to the Non-Employee  Directors (a) 8,330 shares at a
         price of $4.50 price per share for the first quarter of 1998, (b) 6,209
         shares at a price of $3.62 per share for the second quarter of 1998 (c)
         10,908  shares at a price of $2.06 per share for the third  quarter  of
         1998 and (d) 18,006 shares at a price of $1.25 per share for the fourth
         quarter of 1998.

                  (d) SHARES RESERVED FOR FUTURE ISSUANCE. At December 31, 1998,
         the following  shares of Common Stock were reserved for possible future
         issuance (in thousands of dollars):


         Series A Preferred Conversion                       $      10,000
         Investor Warrants                                           5,000
         Series B Preferred Conversion                               8,000
         Series B Warrants                                           4,000
         Warrants - Secured Cash Flow Notes                          1,500
         Employee Option Plan                                          741
         Contractual Stock Options                                     365
         Non-Employee Directors' Option Plan                           350
         Non-Employee Directors' Stock Plan                            150
                                                             -------------
                                                             $      30,106
                                                             =============

                  (e) SHARES  RECOVERED  FROM  RESERVES.  In February  1996, the
         Company received 75,730 shares of its Common Stock and, in August 1996,
         it  received  505  shares as  distributions  from the  disputed  claims
         reserve in accordance  with the POR. In March 1996,  the Company issued
         4,537 shares of its Common  Stock to Gerald  Agranoff,  a  Non-Employee
         Director,  representing a $30,000 partial payment to assist  management
         in the  negotiation  of proposed  financing.  In June 1996, the Company
         received 8,728 shares of its Common Stock,  $96,400 principal amount of
         Mandatory  Interest  Notes and $103,800  principal  amount of Cash Flow
         Notes from the  disputed  claims  reserve  account in  settlement  of a
         claim. The Company recorded the shares at par value because the shares

                                      F-26

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         were never issued to a third party. The debt corresponding to the notes
         was reduced and concurrently  other bankruptcy  reserves were increased
         for the principal amount of the notes. In December 1996,  Atlantic Gulf
         received 1,314 shares of its Common Stock,  $7,100  principal amount of
         Mandatory Interest Notes and $8,900 principal amount of Cash Flow Notes
         in accordance with the terms of the POR.

(11)     NONRECURRING AND OTHER ITEMS

                  The Company recorded the following gains and provisions during
         1998,  1997  and 1996  for  several  items  included  in  other  income
         (expense) in the accompanying consolidated statements of operations:

                  During 1998, 1997 and 1996, the Company  recorded net gains of
         $13.4 million, $3.5 million and $18.1 million,  respectively,  in other
         income  (expense)  -   reorganization   reserves  in  the  accompanying
         consolidated  statements of operations resulting from its annual review
         of certain  reorganization  items.  The $3.5  million  net gain in 1997
         included  gains of $1.1  million  due to the  reduction  of the utility
         credit  reserves  (see  Note 7 and  schedule  below  regarding  utility
         connection  credit  reserve  account  activity) and $706,000 due to the
         reduction of the Contract Receivables  termination refunds reserve (see
         Note 7). The $18.1  million  net gain in 1996  included  gains of $11.9
         million, net of expenses, due to the recovery of $12.1 million of funds
         from certain  Utility Trust accounts  funded by the Company (see Note 2
         and schedule  below  regarding  utility trust account  activity),  $4.1
         million due to the reduction of the utility  connection credit reserves
         (see Note 7 and schedule  below  regarding  utility  connection  credit
         reserve  account  activity) and a $703,000 gain due to the reduction in
         the Contract  Receivables  future servicing  reserve (see Note 7). This
         process is  expected to continue  during  1999 with  adjustments  to be
         recorded  as  the  final   disposition  of  various  claims  and  other
         liabilities is concluded.


                                      F-27

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                             Utility Trust Accounts
                                Account Activity
                            (in thousands of dollars)


                                  1998             1997             1996
                               ----------       -----------      ----------
DESCRIPTION
Beginning balance              $    3,448       $    15,198      $   19,699
Additions                               -             1,155           1,623
Interest earned                       293               154             675
Withdrawals                        (3,741)          (12,645(a)       (1,005)(c)
Cancellation of notes                   -              (414(b)       (5,794)(b)
                               ----------       -----------      ----------
Ending balance                  $       -       $     3,448      $   15,198
                               ==========       ===========      ==========


(a) Includes $12,109 withdrawal on January 2, 1997.
(b) Total  cancellations of $6,208,  including $414 canceled on January 2, 1997,
       resulted  in an  extraordinary  gain of  $5,998  in  1996,  net of a $210
       unamortized discount.
(c) Represents wire transfer to Hendry County.
(d) Release of Utility Class 14 Trust cash on September 29,1998 for $3,741.


                        Utility Connection Credit Reserve
                                Account Activity
                            (in thousands of dollars)


                                  1998              1997            1996
                               -----------      ------------     ----------
DESCRIPTION
Beginning balance              $     3,196      $      4,264     $    7,726
Additions                                -                 -            643
Amounts charged (credited) to
  results of operations             (1,065)(1)        (1,064)        (4,097)
Deductions                              (1)               (4)            (8)
                               -----------      ------------     ----------
Ending balance                 $     2,130      $      3,196     $    4,264
                               ===========      ============     ==========


The activity for the land mortgage receivable  valuation discount is included in
Schedule II of the 10-K.


                                      F-28

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  In the first quarter of 1996, the Company  recorded a net gain
         of $4.1  million  on  proceeds  of $18.75  million  resulting  from the
         settlement of utilities  condemnation  litigation with the City of Port
         St. Lucie.

                  In February,  1996, the Company sold its Port LaBelle  utility
         system  to  Hendry  County  for $4.5  million,  resulting  in a gain of
         $686,000.  In June 1996,  the Company sold its Julington  Creek utility
         system for $6.0 million resulting in a gain of $696,000 (see Note 4).

                  In  1996,  the  Company   recorded   extraordinary   gains  of
         approximately  $13.7 million consisting of (a) an extraordinary gain in
         February 1996 of approximately  $3.8 million due to the cancellation of
         approximately  $1.9  million of 12% Notes and $1.9 million of 13% Notes
         in accordance with the POR, (b) an extraordinary gain in September 1996
         of $3.9 million  from the  prepayment,  at a discount,  of Secured Cash
         Flow  Notes  and  (c)  an  extraordinary   gain  in  December  1996  of
         approximately  $6.0 million from the  extinguishment  of  approximately
         $4.2  million  of 12% Notes and $1.8  million  of 13%  Notes,  net of a
         $210,000 unamortized discount (see Notes 8 and 12).

(12)     COMMITMENTS AND CONTINGENCIES

                  (a)   LITIGATION.   Atlantic   Gulf  is  involved  in  various
         litigation  matters  primarily  arising  in the  normal  course  of its
         business  or with  respect  to the  bankruptcy.  It is the  opinion  of
         management  that  the  resolution  of  these  matters  will  not have a
         material adverse affect on the Company's financial position.

                  (b)  TRUST  AND  RESERVES.  As  part  of a  settlement  of the
         Company's  improvement  obligations to the Predecessor Company's retail
         homesite customers, various trusts were established. The Company funded
         these trusts with cash, stock and notes based on estimates of the costs
         of the future  improvement  obligations.  Certain  other  reserves were
         established  to make a minimum  of 1,700  utility  satisfied  homesites
         available  for trade to customers  whose  homesites  may not be utility
         satisfied,  and  therefore  not  buildable,  at the time  they  wish to
         construct a home.  The terms of these trusts and  reserves  require the
         Company to  periodically  assess the  adequacy  of the  property in the
         trusts and  reserves  and any excess or  deficiency  will accrue to the
         benefit or become an  obligation  of the  Company.  In  December  1996,
         pursuant to a review of the trusts and reserves it was determined  that
         approximately $12.1 million in cash, $4.2 million of 12% Notes and $2.0
         million of 13% Notes could be released  from these trust  accounts (see
         Notes 2, 8 and 11).  Approximately  $30,000  in cash,  3,000  shares of
         stock and a lot reserve of 3,800 lots remain in the trusts. The Company
         believes the remaining  property currently held in trusts is sufficient
         to meet all future improvement  obligations required under the terms of
         the settlements.

                  (c)  ENVIRONMENTAL  MATTERS.  A small portion of the Company's
         land holdings  contain  residues or contaminants  from current and past
         activities by the Company,  its lessees,  prior owners and operators of
         the  properties  and/or other third  parties.  Some of these areas have
         been the  subject  of  cleanup  action by the  Company  voluntarily  or
         following the involvement of regulatory agencies. Additional cleanup in
         the future also may be required. The business of the Company is subject
         to a

                                      F-29

<PAGE>

             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         variety  of  additional   obligations  under  the  environmental  laws,
         relating  to both  the  ongoing  operations  and past  activities.  The
         Company  does not  believe,  however,  that its  obligations  under the
         environmental laws will have a material adverse effect on its business,
         results of operations or financial position. See Note 3.

                  (d) RENTAL EXPENSE. Rental expense related to operating leases
         was  $1,302,000,  $1,352,000 and  $1,835,000  for 1998,  1997 and 1996,
         respectively.

                  The  Company  leases  its  corporate  office  space  under  an
         operating   lease  which  expires  in  2004.   Minimum   future  rental
         commitments  under  non-cancelable  operating  leases  as  of  December
         31,1998  are as  follows:  1999 -  $944,000,  2000 -  $855,000,  2001 -
         $887,000, 2002 - $918,000, and $1,474,000 thereafter.

                  (e)  DEVELOPMENT  OBLIGATIONS.  As of December 31,  1998,  the
         Company  had  no  material  development  obligations  related  to  sold
         property.   The  Company's   business  plan   contemplates   that  1999
         expenditures   for   development,   construction,   and  other  capital
         improvements  could range up to $144  million,  of which a  substantial
         portion would need to be funded through individual project  development
         loans or JV Project arrangements, many of which are already in place.

(13)     INCOME TAXES

                  The difference  between income taxes computed at the statutory
         federal  rate  and the  provision  for  income  taxes  consists  of (in
         thousands of dollars):

                                                  1998         1997       1996
                                                -------     ---------    ------

         Amount at statutory federal rate       $ 1,249     $ (19,704)   $  402
         Unrecognized (recognized) benefit
            of change in valuation allowance
            for temporary differences other
            than net operating loss carryovers   (1,249)       19,704      (402)
                                                -------     ---------    ------
                                                      -             -         -
                                                =======     =========    ======

                  The Company's  deferred  taxes reflect the impact of temporary
         differences  between the amount of assets and liabilities for financial
         reporting  purposes  and  such  amounts  for  tax  purposes.  The  most
         significant  types of temporary  differences that give rise to deferred
         taxes are installment accounting practices, certain financial statement
         reserves and cost capitalization methods.

                  The tax  effect  of  temporary  differences  that give rise to
         significant portions of deferred tax assets and liabilities at December
         31, 1998 and 1997 are presented below (in thousands of dollars):

                                      F-30

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

                                            1998          1997
                                          ---------    ---------
Deferred tax assets:
  Excess of tax basis in land over
    financial statement basis             $  11,747    $  22,149
  Net operating loss carryover              120,010       96,992
  Other                                         963        6,380
  Alternative minimum tax and
    general business credit carryover         3,611        3,618
                                          ---------    ---------
      Total gross deferred tax assets       136,331      129,139
      Less - valuation allowance           (123,395)    (119,737)
                                          ---------    ---------
      Net deferred tax assets                12,936        9,402
                                          =========    =========

Deferred tax liabilities:
  Excess of tax basis in debt
    obligations and reserves over
    financial statement basis                 5,856        2,197
  Excess of financial statement basis
    in other receivables over tax basis       2,607        3,275
  Excess of financial statement basis
    in Predecessor Homesite Covenants
    Receivable over tax basis                 4,473        3,930
                                          ---------    ---------
      Net deferred tax amount             $      --    $      --
                                          =========    =========

                  The net change in the  valuation  allowance  for  deferred tax
         assets for 1998 was an increase of $3.6 million.

                  The nine months ended  December 31, 1992 and each of the years
         ended  December 31, 1993 through 1998,  have resulted in a net increase
         in the  valuation  allowance.  The  Company  has not  utilized  any net
         operating losses.

                  At December 31,  1998,  the Company had a net  operating  loss
         carryover for tax purposes of approximately  $318 million which expires
         in years 1999 through  2018.  Included in this amount is  approximately
         $24.1  million of net  operating  loss  attributable  to certain  legal
         entities that may only be used against  future  taxable income of these
         same entities. Additionally, the Company has an unused general business
         credit of approximately $2.7 million expiring in the years 1999 through
         2004.

                  During 1997,  the Company  underwent  an  ownership  change as
         defined  in  Section  382 of the  Internal  Revenue  Code of  1986,  as
         amended.   The  impact  of  this  change  in   ownership   will  be  to
         significantly  limit the  amount  of any net  operating  loss,  general
         business credit, and alternative minimum tax credit  carryforwards that
         will be available to reduce taxable income in future years.  Certain of
         these tax attributes will expire unused pursuant to IRS ss.382.


                                      F-31

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  The  Company  has  an   alternative   minimum  tax  credit  of
         approximately $1 million.  The alternative  minimum tax credit does not
         have an expiration date.

(14)     RETIREMENT PLANS

                  The Company has a Defined Benefit Retirement Plan ("Retirement
         Plan") for substantially all of the Predecessor Company employees under
         which future benefit accruals were frozen in 1990. The Company's policy
         generally  has been to fund an  amount  at least  equal to the  minimum
         required  contribution  but no greater than the maximum tax  deductible
         amount.

                  Assets of the  Retirement  Plan are invested in Common Stocks,
         U.S. government agency issues, U.S. treasury bonds and notes, corporate
         bonds, foreign bonds and money market funds, and included approximately
         87,068  shares of Atlantic  Gulf Common  Stock with an  aggregate  fair
         value at December 31, 1998 of $65,000.

                  Atlantic  Gulf also has a defined  contribution  savings  plan
         which is available to substantially all employees.  The Company matches
         25% of each employee's  contributions,  up to a maximum of 6% beginning
         on January 1, 1996.  In addition,  upon  approval  from the Boards,  an
         annual  supplemental  contribution  may be made in an  amount up to the
         Company's  matching  contribution  made during the year.  The Company's
         matching  contribution was approximately  $142,000 in 1998 and $166,000
         in 1997.


                                      F-32

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  At December 31, the funded status of the Company's  Retirement
         Plan was as follows (in thousands of dollars):

<TABLE>
<CAPTION>

                                                                1998             1997
                                                            ------------     ------------
<S>                                                         <C>              <C>         
Change in benefit obligation:
  Benefit obligation at beginning of year                   $     10,394     $     10,431
  Interest cost                                                      688              728
  Actuarial gain                                                     454              441
  Benefits paid                                                   (1,208)          (1,206)
                                                            ------------     ------------
  Benefit obligation at end of year                         $     10,328     $     10,394
                                                            ============     ============

Change in plan assets:
  Fair value of plan assets at beginning of year                   8,308            7,301
  Actual return on plan assets                                       184            1,145
  Employer contribution                                              836            1,068
  Benefits paid                                                   (1,208)          (1,206)
                                                            ------------     ------------
  Fair value of plan assets at end of year                         8,120            8,308
                                                            ------------     ------------

  Funded status                                                   (2,209)          (2,087)
  Unrecognized prior service cost                                    (61)             (65)
  Unrecognized actuarial loss                                      6,716            6,133
  Unrecognized net asset at transition                              (304)            (355)
                                                            ------------     ------------
  Net amount recognized                                     $      4,142     $      3,626
                                                            ============     ============

Amount recognized in the statement of 
    financial position consist of:
         Prepaid benefit cost                               $      4,142     $      3,626
         Accrued benefit liability                                (6,351)          (5,712)
         Accumulated other comprehensive income                    6,351            5,712
                                                            ------------     ------------
  Net amount recognized                                     $      4,142     $      3,626
                                                            ============     ============

Weighted-average assumptions as of December 31:
  Discount rate                                                     7.0%             7.5%
  Expected return on plan assets                                    9.0%             9.0%

Components of net periodic benefit cost:
  Interest cost                                                      688              728
  Expected return on plan assets                                    (724)            (674)
  Amortization of net assets at transition                           (51)             (51)
  Recognized actuarial loss                                          411              313
  Amortization of prior service cost                                  (4)              (4)
                                                            ------------     ------------
  Net periodic benefit cost                                 $        320     $        312
                                                            ============     ============
</TABLE>

                                      F-33

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(15)     DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

                  The following  methods and  assumptions  were used to estimate
         the fair value of each class of financial  instruments  for which it is
         practicable to estimate that value.

                  (a) CASH AND CASH  EQUIVALENTS  AND  RESTRICTED  CASH AND CASH
         EQUIVALENTS.  The carrying value of these instruments approximates fair
         value because of the short maturity.

                  (b)  CONTRACT  RECEIVABLES.  The net book  value  of  Contract
         Receivables represents the net expected future cash flow of the Company
         discounted  to a rate  approximating  15%,  which  management  believes
         approximates fair value.

                  (c) MORTGAGES, NOTES AND OTHER RECEIVABLES.  Substantially all
         receivables  which  have a maturity  in excess of one year have  stated
         rates that approximate market interest rates. Consequently,  management
         believes that the carrying value of these receivables approximates fair
         value.

                  (d) OTHER INTEREST BEARING LIABILITIES. Other interest bearing
         liabilities  are  at  rates  which  approximate   current   incremental
         borrowing rates.

                  (e) NOTES AND  MORTGAGES.  As  discussed  in Note 8, long term
         debt includes  Cash Flow Notes issued in  connection  with the POR. The
         fair value of the Cash Flow Notes is estimated  based on quoted  market
         prices for the  Unsecured  Notes.  Long term debt also  includes  other
         indebtedness  including a Working Capital  Facility,  a Term Loan and a
         Reducing Revolving Facility as well as various acquisition, development
         and construction loans (see Note 8) for which the Company estimates the
         carrying value to approximate fair value.

                  (f)  REDEEMABLE   PREFERRED  STOCK.  The  fair  value  of  the
         Redeemable  Preferred  Stock  was  calculated  based on  quoted  market
         prices.


                                      F-34

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                   (g) ESTIMATED FAIR VALUES OF INSTRUMENTS.  The estimated fair
         values of the Company's  financial  instruments  at December 31 were as
         follows (in thousands of dollars):


<TABLE>
<CAPTION>
                                                         1998                    1997
                                                 --------------------    -------------------
                                                            Estimated              Estimated
                                                 Carrying      Fair      Carrying     Fair
                                                   Value       Value (*)   Value      Value (*)
                                                 --------     -------     -------   --------
<S>                                              <C>          <C>         <C>       <C>    
Cash and cash equivalents                        $  9,413     $ 9,413     $ 9,188   $ 9,188
Restricted cash and cash equivalents                1,041       1,041       1,713     1,713
Contract Receivables                                4,109       4,109       6,336     6,336
Mortgages, notes and other receivables             29,273      29,273      34,910    34,910
Other interest bearing liabilities                      -           -           -         -
Mandatory Interest Notes                                -           -           -         -
Cash Flow Notes                                   (39,496)    (39,496)    (37,479)  (35,655)
Redeemable Preferred Stock                        (54,820)    (23,062)    (41,684)  (43,265)
Other Indebtedness                               (112,309)   (112,309)    (94,929)  (94,929)
</TABLE>

         (*) These values represent an approximation of fair value and may never
         actually be realized.


                                      F-35

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(16)     UNAUDITED QUARTERLY FINANCIAL DATA

                  Quarterly  financial  data for  1998  and 1997 are  summarized
         below (in thousands of dollars except per share amounts):

<TABLE>
<CAPTION>
                                             First     Second      Third    Fourth
                                            Quarter    Quarter    Quarter   Quarter
                                            -------    -------    -------   -------
  1998:
  -----
<S>                                           <C>       <C>         <C>       <C>  
    Real estate sales                         8,972     43,903      9,968     9,958
    Other revenues                            2,392      3,397      3,951     1,214
                                            -------    -------    -------   -------
    Total revenues                           11,364     47,300     13,919    11,172
                                            =======    =======    =======   =======

    Gross margin on real estate sales (*)       483      7,397      3,612     1,556
                                            =======    =======    =======   =======

    Net income (loss)                        (3,949)     2,066      3,337     2,219
                                            =======    =======    =======   =======
    Net income (loss) applicable to
        Common Stock                         (6,596)      (801)       341      (912)
                                            =======    =======    =======   =======

    Net income (loss) per common
        share (**)                            (0.57)     (0.07)      0.03     (0.08)
                                            =======    =======    =======   =======
</TABLE>

         (*)   Gross  margin on real estate sales  represents  real estate sales
               revenue less real estate cost of sales.

         (**)  All outstanding stock options, warrants and preferred stock are
               anti-dilutive.

                  In conjunction  with the Company's  reviews in 1998 of the net
         realizable  values  associated  with its inventories and land holdings,
         the  Company  provided  an  inventory  valuation  reserve in the fourth
         quarter of 1998 of  approximately  $195,000 all of which was associated
         with Predecessor Assets (see Note 3).


                                      F-36

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>
                                              First      Second       Third      Fourth
                                             Quarter     Quarter     Quarter     Quarter
                                            --------    --------    --------    --------
  1997:
  -----
<S>                                         <C>         <C>         <C>         <C>     
    Real estate sales                       $ 16,284    $ 17,775    $ 10,612    $ 22,948
    Other revenues                             1,965       2,597       1,814       2,653
                                            --------    --------    --------    --------
    Total revenues                          $ 18,249    $ 20,372    $ 12,426    $ 25,601
                                            ========    ========    ========    ========
    Gross margin on real estate sales (*)   $  2,825    $   (113)   $ (1,957)   $ (5,328)
                                            ========    ========    ========    ========
    Net loss                                $ (7,276)   $ (8,670)   $(10,801)   $(31,599)
                                            ========    ========    ========    ========
    Net loss applicable to
         Common Stock                       $ (7,276)   $ (8,740)   $(12,302)   $(33,751)

                                            ========    ========    ========    ========
    Net loss per common share               $   (.75)   $   (.89)   $  (1.07)   $  (2.93)
                                            ========    ========    ========    ========
</TABLE>

         (*) Gross  margin on real estate  sales  represents  real estate  sales
         revenue less real estate cost of sales.


                  In  conjunction  with the Company's  ongoing  business plan to
         continue to monetize its Predecessor Assets, certain Predecessor Tracts
         were  targeted  for bulk  disposal  in the  fourth  quarter of 1996 and
         during  1997.  The  Company  has  priced  its  planned  bulk  disposals
         attractively and as a result provided an inventory valuation reserve in
         the fourth  quarter of  approximately  $10.4  million (see Note 3). The
         Company also reviewed its claims experience with respect to the utility
         connection reserve and the number of customers eligible to make a claim
         against the reserve.  Based on these factors noted above,  this reserve
         was decreased by approximately $4.1 million (see Note 7).

(17)     STOCK OPTIONS

                  (a) GENERAL. At December 31, 1998, the Company has three stock
         based  compensation plans (see Note 9). The Company applies APB Opinion
         No. 25 and related  interpretations  in accounting  for its stock based
         compensation  plans.   Accordingly,   no  compensation  cost  has  been
         recognized  for its fixed stock  option  plans.  Compensation  cost was
         recognized  for  compensation  paid under the  Non-Employee  Directors'
         Stock Plan.  The  compensation  cost charged  against income for annual
         retainer  fees paid in Common  Stock was $105,000 and $191,600 for 1998
         and 1997, respectively. Forty percent of annual retainer fees were paid
         in cash after March 31, 1998.

                                      F-37

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  Had compensation cost for the Company's two stock option plans
         and contractual stock options been determined  consistent with SFAS No.
         123, the Company's net income and earnings per share results would have
         been reduced to the proforma amounts indicated below:

<TABLE>
<CAPTION>
                                                         1998                  1997                  1996
                                                         ----                  ----                  ----
<S>                                                          <C>              <C>                  <C>

Net (loss) income
  applicable to
  common stock              As reported               $(7,968,000)        $(62,069,000)           $1,181,000

                            Pro forma                  (9,470,665)         (62,875,702)              649,380


Basic and diluted
  earnings per
  common share              As reported                    $(0.68)              $(5.82)                 $.12

                            Pro forma                       (0.81)               (5.90)                 0.07
</TABLE>


                  (b) FIXED STOCK OPTION PLANS.  The Company has two fixed stock
         option plans as well as fixed contractual stock options.

                           (i) EMPLOYEE  OPTION PLAN.  The Employee  Option Plan
         provides for the issuance of options to acquire up to 1,250,000  shares
         of Common Stock at a price equal to the fair market value of the Common
         Stock on the date of grant of each  option  (see Note 10).  The options
         vest 40% two years after the date of grant and 20% on each of the three
         subsequent  anniversaries  of the date of grant or if there is a change
         in control as defined in the  Employee  Option  Plan.  The  options are
         exercisable for a period of ten years from the date of the grant.

                           (ii)   NON-EMPLOYEE   DIRECTOR   OPTION   PLAN.   The
         Non-Employee Director Option Plan provides for the grant of (A) options
         for 20,000  shares of Common  Stock to each  Non-Employee  Director  on
         December 5, 1994, (B) options for 20,000 shares of Common Stock to each
         new Non- Employee  Director upon his/her first  election or appointment
         to the Board and (C) options for 5,000  shares of Common  Stock to each
         Non-Employee  Director at the first meeting of directors following such
         director's  subsequent  election or appointment to the Board.  In 1998,
         the Board  amended the Non-  Employee  Director  Option Plan to provide
         that each Apollo director, who is appointed to the Board annually, will
         receive,  an option to  acquire  1,667  shares at each  meeting  (1,666
         shares at every third meeting) at which he is reappointed to the Board.
         The option price for any grant under the Non-

                                      F-38

<PAGE>

         Employee  Director  Plan is equal to the fair  market  value of  Common
         Stock on the date of grant of each option.  Each option is  immediately
         vested,  exercisable,  and remains exercisable for a period of 10 years
         from the grant date. A maximum of 350,000 shares of Common Stock may be
         issued pursuant to the Non-Employee Director Option Plan.

                           (iii)  CONTRACTUAL  STOCK  OPTIONS.  The  Company has
         extended  employment  agreements  to certain  executives.  The terms of
         their agreements contain certain provisions  providing for an extension
         of options at the fair  market  value of the Common  Stock on the grant
         approval date of each option.  The options vest in accordance  with the
         individual  contractual  provisions and are generally exercisable for a
         period of seven years from the date of each grant. All of the contracts
         provide  for  immediate  vesting  if there is a change  in  control  as
         defined in the contract.

                           (iv) FAIR VALUE OF OPTIONS. In order to calculate the
         proforma  amounts  shown above,  the fair value of each option grant is
         estimated on the date of grant using the  Black-Scholes  option-pricing
         model with the following  weighted-average  assumptions used for grants
         in 1996, 1997 and 1998.


               Dividend yield:              None.

               Expected volatility:         Based on historical  month-end close
                                            stock prices from June, 1992 through
                                            the month prior to the grant date as
                                            reported by NASDAQ.

               Expected life of grants:     Five years.

               Risk free interest rate:     Yield  on  five-year  U.S.  Treasury
                                            Notes  maturing five years from date
                                            of grant.

               Contractual term of grant:   Ten  years for  fixed  stock  option
                                            plans    and    seven    years   for
                                            contractual stock options.

                           (v) SUMMARY. A summary of the status of the Company's
         two fixed stock option plans and the  contractual  stock  options as of
         December 31, 1998, 1997, and 1996, respectively, and the changes during
         the years ended on those dates are presented below.

                                      F-39

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  (A) EMPLOYEE STOCK  OPTIONS.  The following  table  summarizes
          information  about employee stock options  outstanding at December 31,
          1998:

<TABLE>
<CAPTION>

                             Number of          Weighted-         Weighted-          Number of      Weighted-
           Range of           Options            Average           Average             Options        Average
           Exercise         Outstanding         Remaining         Exercise         Exercisable       Exercise
            Price           at 12/31/98            Life              Price         at 12/31/98          Price
            -----           -----------            ----           --------         -----------        -------
<S>     <C>                      <C>               <C>             <C>                  <C>           <C>    
        $2.00 - $2.99           500,000            6.7             $  2.00             125,000        $  2.00
        $4.00 - $4.99            50,000            5.9             $  4.31              33,333        $  4.31
        $5.00 - $5.99           116,250            6.3             $ 5.730              72,750        $ 5.734
        $6.00 - $6.99           125,000            3.5             $ 6.792             123,500        $ 6.792
        $7.00 - $7.99            17,750            4.9             $  7.00              17,750        $  7.00
        $8.00 - $8.99           118,000            6.1             $ 8.871              70,800        $ 8.875
      $12.00 - $12.99           166,500            5.7             $ 12.00             133,200        $ 12.00
                           ------------                                            -----------
                              1,093,500                                                576,333
                           ============                                            ===========
</TABLE>

                                      F-40

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

                  (B) NON-EMPLOYEE  DIRECTOR STOCK OPTIONS. The following tables
          summarize   information  about  Non-Employee  Director  stock  options
          outstanding at December 31, 1998:

<TABLE>
<CAPTION>
                              1996                         1997                       1998
                              ----                         ----                       ----
  Non-Employee
    Director                     Weighted Avg.                 Weighted Avg.                Weighted Avg.
  Stock Options         Shares  Exercise Price        Shares  Exercise Price       Shares  Exercise Price
  -------------         ------  --------------        ------  --------------       ------  --------------

<S>                    <C>              <C>          <C>              <C>         <C>       <C>
 Outstanding at
the beginning of
      year             150,000          $8.825       185,000          $8.311      305,000      $ 7.414

 Options granted        35,000          $6.107       120,000          $6.032       10,001      $ 2.125

Options exercised            0               0             0               0            0            0   

Options forfeited            0               0             0               0            0            0
                       -------                       -------                     --------
 Outstanding at
   end of year         185,000          $8.311       305,000          $7.414      315,001      $ 5.560
                       =======                       =======                     ========

     Options           185,000               -       305,000               -      315,001            -
 exercisable at
    year-end.

  Weighted-avg.         $2.881               -        $2.750               -     $    .94            -
  fair value of
 options granted
 during the year
</TABLE>

Note:    This  schedule  does not  include  the  stock  options  issued  in 1995
         pursuant to the 1993 Plan and  subsequently  surrendered  in accordance
         with the adoption of the Non-Employee Director Option Plan.

<TABLE>
<CAPTION>
                     Number of     Weighted-Average   Weighted-    Number of     Weighted-
      Range of        Options         Remaining        Average      Options       Average
      Exercise       Outstanding     Contractual       Exercise   Exercisable     Exercise
       Price         at 12/31/98        Life            Price     at 12/31/98      Price
       -----         -----------        ----            -----     -----------      -----
<S> <C>                 <C>              <C>           <C>           <C>           <C>   
    $2.00 - $2.99       10,001           9.6           $2.125        10,001        $2.125
    $4.00 - $4.99       40,000           8.4           $4.813        40,000        $4.813
    $6.00 - $6.99      115,000           8.1           $6.479       115,000        $6.479
    $7.00 - $7.99       10,000           6.3           $7.875        10,000        $7.875
    $8.00 - $8.99      120,000           6.1           $8.875       120,000        $8.875
    $9.00 - $9.99       20,000           6.2           $9.000        20,000        $9.000
                       -------                                      -------
                       315,001                                      315,001
                       =======                                      =======
</TABLE>

                                      F-41

<PAGE>

         ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

                  (C) CONTRACTUAL STOCK OPTIONS.  The following tables summarize
          information about  Contractual  stock options  outstanding at December
          31, 1998:
<TABLE>
<CAPTION>

                                 1996                        1997                          1998
                                 ----                        ----                          ----

  Non-Employee
    Director                     Weighted Avg.                 Weighted Avg.                 Weighted Avg.
  Stock Options         Shares  Exercise Price        Shares  Exercise Price        Shares  Exercise Price
  -------------         ------  --------------        ------  --------------        ------  --------------

<S>                      <C>              <C>          <C>         <C>           <C>             <C>
 Outstanding at              -                             -               -             -               -
the beginning of
      year

 Options granted             -               -             -               -     3,650,000          $2.125

     Options                 -               -             -               -             -               -
    exercised

Options forfeited            -               -             -               -             -               -
                      --------                      --------                     ---------
 Outstanding at
   end of year               -               -             -               -     3,650,000          $2.125
                      ========                      ========                     =========

     Options                 -               -             -               -     1,933,334               -
 exercisable at
    year-end.

  Weighted-avg.              -               -             -               -          $.97               -
  fair value of
 options granted
 during the year


                                             Weighted-
                         Number of            Average             Weighted-            Number of             Weighted-
    Range of              Options            Remaining             Average              Options               Average
    Exercise            Outstanding         Contractual            Exercise           Exercisable            Exercise
      Price             At 12/31/98            Life                 Price             At 12/31/98              Price
      -----             -----------            ----                 -----             -----------              -----
<S>       <C>            <C>                       <C>                <C>              <C>                    <C>   
  $2.00 - $2.99          3,650,000                 6.0                $2.125           1,933,334              $2.125
                         =========                                                     =========
</TABLE>



                                      F-42

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(18)     EARNINGS PER SHARE

                  The following  table sets forth the  computation  of basic and
         diluted  earnings  per share  for the  following  years (in  thousands,
         except per share data):

<TABLE>
<CAPTION>
                                                                    1998              1997            1996
                                                              -------------------------------------------------
<S>                                                              <C>              <C>              <C>       
         Numerator:
           Income (loss) before extraordinary items              $   3,673        $  (58,346)      $ (12,551)
           Accrued preferred stock dividends                       (10,309)           (3,296)              -
           Accretion of preferred stock to
            redemption amount                                       (1,332)             (427)              -
                                                              -------------------------------------------------
           Loss before extraordinary items
            applicable to common stock                              (7,968)          (62,069)        (12,551)
           Extraordinary gain on extinguishment
            of debt                                                      -                 -          13,732
                                                              -------------------------------------------------
         Numerator for basic and diluted earnings per 
           share - net (loss) income applicable
           to common stock                                         (7,968)        $ (62,069)      $   1,181
                                                              =================================================

         Denominator:
         Denominator for basic and diluted earnings 
           per common share - weighted average 
           shares                                                   11,640            10,661           9,709
                                                              =================================================

         Basic and diluted earnings per common 
           share:
           Loss before extraordinary items                       $   (0.68)       $    (5.82)      $   (1.29)
           Extraordinary gain on extinguishment
             of debt                                                     -                 -            1.41
                                                              -------------------------------------------------
           Net (loss) income per common share                    $   (0.68)       $    (5.82)       $   0.12
                                                              =================================================
</TABLE>

                  For additional disclosures regarding the outstanding preferred
         stock, see Note 9. Options to purchase Common Stock,  described in Note
         17, were not included in the computation of diluted earnings per common
         share because the options'  exercise price was greater than the average
         market  price of the Common Stock and,  therefore,  the effect would be
         anti-dilutive.

(19)     SEGMENT REPORTING

                  (a)  DESCRIPTION  OF THE TYPES OF PRODUCTS AND  SERVICES  FROM
         WHICH EACH  REPORTABLE  SEGMENT  DERIVES ITS REVENUES.  The Company has
         four  reportable  segments:  Primary Market  Operations,  Luxury Resort
         Operations, Predecessor Assets and all other. The Company's primary

                                      F-43

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         markets residential  division consists of the acquisition,  development
         and sale of  residential  homesites to third party home  builders.  The
         Company's primary markets  commercial  industrial  division consists of
         the  acquisition,  development  and sale of commercial  industrial land
         parcels  to  third  parties.  The  Company's  luxury/resort  operations
         division consists of the development of waterfront or highly amenitized
         communities for high-end retirement or pre-retirement  homebuyers.  The
         Company's  other  predecessor  assets consists of the sale of developed
         and undeveloped real estate  inherited from the Company's  predecessor.
         All other includes the Company's  environmental services operations and
         their receivables portfolio management.

                  (b)  MEASUREMENT OF SEGMENT PROFIT OR LOSS AND SEGMENT ASSETS.
         The Company  evaluates  performance  and allocates  resources  based on
         gross margins of each business  segment,  except for all other which is
         only evaluated on a total revenues  basis.  The accounting  policies of
         the reportable  segments are the same as those described in the summary
         of significant  accounting policies. The Company does not report assets
         on a segment basis and therefore has not included this information.

                  (c)  FACTORS  MANAGEMENT  USED TO  IDENTIFY  THE  ENTERPRISE'S
         REPORTABLE  SEGMENTS.  The Company's  reportable  segments are lines of
         business  that offer  different  products to different  customers.  The
         reportable  segments are each managed  separately  because they require
         different production processes and are distinct products. The Company's
         businesses are primarily conducted in the United States. No significant
         part of the business is dependent upon a single customer.


                                      F-44

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                  The following table  summarizes the Company's  information for
         reportable  segments for the year's ended  December 31, 1998,  1997 and
         1996:

<TABLE>
<CAPTION>

                                                              1998         1997         1996
                                                            ---------    ---------    ---------
<S>                                                         <C>          <C>          <C>      
Revenues:
  Segment revenues:
    Primary markets operations                              $  41,529    $  14,441    $  51,025
    Luxury resort operations                                    7,010       10,908       17,809
    Predecessor assets                                         24,262       42,270       58,731
    All other                                                   4,922        3,608        4,741
                                                            ---------    ---------    ---------
                                                               77,723       71,227      132,306

  Unallocated revenues:
    Other operating revenues                                    4,434          771        2,434
    Interest revenues                                           1,598        4,650        4,039
                                                            ---------    ---------    ---------
         Total revenues                                     $  83,755    $  76,648    $ 138,779
                                                            =========    =========    =========

Gross margins:
  Segment gross margins:
  Primary markets residential                               $   6,260    $   1,016    $   8,774
  Luxury resort operations                                      4,934       (2,036)       3,903
  Predecessor assets                                            1,854       (3,553)      11,574
                                                            ---------    ---------    ---------
                                                               13,048       (4,573)      24,251

  Unallocated revenues and (expenses):
   Other operating revenues                                     6,017        3,011        4,919
   Interest revenues                                            4,937        6,018        6,295
   Inventory valuation reserves                                  (195)     (14,457)     (12,283)
   Selling expense                                             (6,510)      (8,502)     (13,525)
   Operating expenses                                          (2,010)      (1,505)      (1,986)
   Real estate costs                                           (9,598)     (14,984)     (19,384)
   General and administrative expense                          (9,908)     (12,297)     (12,410)
   Cost of borrowing, net of amounts capitalized               (4,375)     (12,222)     (13,430)
   Other expense                                                 (853)      (1,463)        (512)
   Other income (expense):
    Reorganization reserves
     Utility trust accounts                                     3,666            -       11,859
     Utility connection reserve                                 1,063        1,063        4,097
     Contracts receivable termination refunds                     104          706         (112)
     Cancellation of Notes                                      8,549            -            -
     Other reorganization reserves                                  -        1,761        2,246
    Utility Condemnation                                            -            -        4,122
    Land mortgages receivable valuation discount                 (184)         (92)       1,020
    Miscellaneous                                                 (78)        (810)       2,282
                                                            ---------    ---------    ---------
   Income (loss) before extraordinary items                 $   3,673    $ (58,346)   $ (12,551)
                                                            =========    =========    =========
</TABLE>


                                      F-45

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


(20)     SUBSEQUENT EVENTS

                  (a)  DECEMBER  1998  DEBT  REFINANCING.  On  February  2, 1999
         (effective  December 31,  1998),  (i) Atlantic Gulf closed on its $39.5
         million New Revolving Loan Facility and its $26.5 million New Term Loan
         Facility  (collectively,   the  "New  Senior  Loan  Facilities"),  (ii)
         Atlantic  Gulf entered into  amendments  to its Secured  Agreement  and
         Investment Agreement with Apollo, (iii) SP-Sub canceled Atlantic Gulf's
         obligation  to repay its $11 million SP Sub Loan and (iv)  Apollo,  the
         New  Revolving  Loan  Lenders  and the New Term  Loan  Lenders  and the
         collateral  agent  entered into a New  Intercreditor  Agreement.  These
         transactions are collectively  referred to herein as the "December 1998
         Debt Refinancing."

                           (i)  NEW REVOLVING  LOAN  FACILITY.  The lenders (the
         "New Revolving Loan Lenders")  under Atlantic Gulf's New Revolving Loan
         Facility  are  DK   Acquisition   Partners,   L.P.,   Comac   Partners,
         Halcyon/Alan  B.  Slifka   Management  Co.  LLC,  East  West  Partners,
         Stonehill  Investment  Corp.  and  Anglo  American  Financial  and  its
         participants  (the  "Revolving  Loan  Lenders").  M. H. Davidson,  LLC.
         ("MHD"), is the agent and collateral agent.

                  The New Revolving  Loan Facility will mature on August 1, 2000
         and bears  interest at the rate of (1) eleven  percent  (11%) per annum
         (fifteen percent (15%) per annum upon the occurrence, and continuation,
         of an event of default)  upon all  amounts  other than letter of credit
         guarantees and (2) fifteen  percent (15%) per annum  (nineteen  percent
         (19%) per annum upon the occurrence,  and continuation,  of an event of
         default) upon all draws under letter of credit guarantee amounts.

                  The aggregate  outstanding  borrowings under the New Revolving
         Loan Facility are subject to a borrowing base  limitation  based on the
         value of  certain  of the  Company's  assets.  The New  Revolving  Loan
         Facility  contains standard and customary  representations,  warranties
         and covenants for a facility of its type, size and term,  including,  a
         consolidated net worth covenant.

                  The $39.5  million  commitment  under the New  Revolving  Loan
         Facility will  automatically  be reduced (1) by $4 million by March 31,
         1999;  (2) by an additional $1 million by May 31, 1999;  (3) by seventy
         five percent (75%) of the net cash proceeds  realized from certain bulk
         sales of lots and/or land in certain eligible subdivision projects; (4)
         by an  additional  $1,667,000  on each of February 15, 2000,  March 15,
         2000 and April 15, 2000; and (5) by an additional $2,333,000 on each of
         May 15,  2000,  June  15,  2000,  and  July  15,  2000.  The  remaining
         outstanding  balance under the New  Revolving  Loan Facility is due and
         payable in full on August 1, 2000. The Company is currently  working on
         closing several  transactions,  the proceeds from which will be used to
         fund the March 31, 1999  commitment  reduction.  The Company is also in
         the process of finalizing  negotiation of an amendment/waiver  with its
         New Revolving  Loan Lenders in the event that it is unable to close one
         or more of these transactions on or before March 31, 1999.

                  On the closing date,  the Revolving  Lenders  delivered to the
         trustee for Atlantic  Gulf's $7.5 million of cash  collateral to secure
         the payment, when presented, of up to $7.5 million of the 13%

                                      F-46

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         Notes.  The cash  collateral,  which is  treated  as a letter of credit
         guarantee, is deemed to be part of the New Revolving Loan Facility.

                  On the closing  date,  Atlantic  Gulf paid (1) the  collateral
         agent a  closing  fee of $1.28  million  and (2) the  agent a letter of
         credit guarantee fee of $150,000.  Atlantic Gulf also has agreed to pay
         (a) the  collateral  agent a servicing fee of $10,000 per month so long
         as any amounts remain outstanding under the New Revolving Loan Facility
         and (b) the agent a second  letter of credit  guarantee fee of $150,000
         on the second  anniversary  of the effective  date of the New Revolving
         Loan Facility if any portion of the letter of credit  guarantee  amount
         remains outstanding on that date.

                           (ii) NEW TERM LOAN  FACILITY.  The lenders  (the "New
         Term Loan Lenders")  under Atlantic  Gulf's new term loan facility (the
         "New Term Loan  Facility")  are Anglo  American  Financial  and General
         Motors  Employees Global Group Pension Trust (the "Term Loan Lenders").
         Anglo American Financial is the agent, and MHD is the collateral agent.

                  The New Term  Loan  Facility  will  mature on the  earlier  of
         February  1,  2002,  or the date that is thirty  (30) days prior to the
         first date on which any of the holders of the Preferred  Stock have the
         right to require  Atlantic Gulf to  repurchase  any shares of Preferred
         Stock and bears interest at the rate of fifteen percent (15%) per annum
         (nineteen   percent   (19%)  per  annum   upon  the   occurrence,   and
         continuation,  of an event of  default).  The New  Term  Loan  Facility
         contains  standard  and  customary   representations,   warranties  and
         covenants  for a  facility  of its  type,  size and term,  including  a
         consolidated net worth covenant.

                  On the closing  date,  Atlantic  Gulf paid the agent a closing
         fee of $2.0 million.

                           (iii)   AMENDMENTS  TO  THE  SECURED   AGREEMENT  AND
         INVESTMENT AGREEMENT. As part of the December 1998 Debt Refinancing:

                  -        Apollo  consented to Atlantic  Gulf entering into the
                           New Senior Loan  Agreements and agreed to subordinate
                           its collateral  interest in certain  Company  assets,
                           and, in exchange therefor:

                           --       Atlantic Gulf issued an $850,000  promissory
                                    note to Apollo (the  "$850,000  Note").  The
                                    $850,000  Note will  mature on  February  1,
                                    2002,  and provides for current  payments of
                                    interest  only at the  rate  of ten  percent
                                    (10%) per annum  (fifteen  percent (15%) per
                                    annum upon the occurrence  and  continuation
                                    of an event of default), monthly in arrears.

                           --       Atlantic Gulf issued a $1 million promissory
                                    note to Apollo (the "$1 Million Note").  The
                                    $1 Million  Note will  mature on February 1,
                                    2002,  and provides for payments of interest
                                    only at the rate of ten  percent  (10%)  per
                                    annum (fifteen  percent (15%) per annum upon
                                    the occurrence and

                                      F-47

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


                                    continuation   of  an  event  of   default),
                                    monthly in  arrears.  Atlantic  Gulf has the
                                    obligation, under certain circumstances,  to
                                    prepay  seventy  five  percent  (75%) of the
                                    original principal amount of the $ 1 Million
                                    Note by conveying a 20% net profits interest
                                    in a specified project to Apollo.

                                    The $850,000 Note and $1 Million Note,  both
                                    of which  are  secured  by  certain  Company
                                    assets,  are together  referred to herein as
                                    the "Notes".

                           --       Atlantic  Gulf  issued   500,000  shares  of
                                    Common  Stock  to  Apollo  (the  "Additional
                                    Shares").

                  -        Apollo and Atlantic  Gulf entered into  amendments to
                           the Secured Agreement and Investment Agreement to (a)
                           conform such  agreements to the terms and  conditions
                           of the New Senior  Loan  Agreements,  (b) reflect the
                           terms  of  the  Apollo  Notes,   (c)  delete  all  SP
                           Subsidiary  provisions,  (d) include  the  Additional
                           Shares  as  Registrable  Securities  and  make all of
                           Apollo's Registrable  Securities,  Warrants and Notes
                           freely  transferable  (subject to the requirements of
                           the applicable  securities laws) and (e) make certain
                           other, technical conforming changes.

                           (iv) NEW  INTERCREDITOR  AGREEMENT.  Atlantic  Gulf's
         obligations  under  the New  Senior  Loan  Agreements  and the  Secured
         Agreement are fully secured by security  interests in substantially all
         of Atlantic Gulf's assets (the  "Collateral") and guaranteed by certain
         of Atlantic Gulf's  subsidiaries.  In connection with the December 1998
         Debt Refinancing,  Apollo, the New Revolving Loan Lenders, the New Term
         Loan  Lenders  and  MHD,  as  collateral  agent,  entered  into  a  new
         Intercreditor Agreement (the "New Intercreditor Agreement") pursuant to
         which the  parties  agreed (1) that the liens of the  parties  upon the
         Collateral  would have the following  priorities  and rank: (a) the New
         Revolving  Loan  Facility  liens  and  obligations   would  have  first
         priority,  (b) the New Term Loan Facility liens and  obligations  would
         have  second   priority  and  (c)  the  Secured   Agreement  liens  and
         obligations  would have  third  priority  and (2) to certain  repayment
         subordinations,  standstill periods, blockage periods, payment turnover
         provisions and related matters.

                  (b) REPAYMENT OF WORKING  CAPITAL  FACILITY AND 13% NOTES.  On
         February 2, 1999, the Company repaid (i) the entire outstanding balance
         ($13.7  million) under its Working  Capital  Facility,  (ii) the entire
         outstanding  balance ($39.5  million) under its 13% Notes and (iii) its
         outstanding  Mortgage  Receivables  loan and Contract  Receivables loan
         ($7.8  million)  with  $32.0  million  of  funds  drawn  under  its New
         Revolving  Loan  Facility  (including  $7.5 million of cash  collateral
         treated as letter of credit  guarantees),  $26.5 million of funds drawn
         under its New Term Loan Facility and $800,000 of other available cash.

                  (c) CARY GLEN  PROJECT.  On  February 8, 1999,  Panther  Creek
         Corp., a wholly-owned subsidiary of the Company (the "Developer"),  was
         terminated for cause by Panther Creek-Raleigh

                                      F-48

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


         Limited  Partnership  (the "Owner"),  as the developer of the Cary Glen
         Project located in Cary,  North Carolina,  for purported  delays in the
         development  schedule and sales program.  Furthermore,  on February 26,
         1999,  the Owner demanded that the Developer and the Company pay to the
         Owner  approximately  $5.5 million for alleged future potential project
         cost overruns  pursuant to the Hearthstone  Master Form Acquisition and
         Development  Agreement  between  the  Owner and the  Developer  and the
         Guaranty  Agreement given by the Company.  The Company disputes whether
         (1)  the  termination  was a  proper  termination  for  cause,  (2) the
         Developer is liable for cost  overruns not incurred to date and (3) the
         Owner correctly calculated the projected cost overruns.  No lawsuit has
         been  filed  at this  time,  and the  Company  continues  to  pursue  a
         resolution  of this  matter.  In the event  litigation  is filed by the
         Owner,  the Company  will assert  certain  defenses  and  counterclaims
         against  the Owner and will  otherwise  vigorously  defend  the  claims
         asserted against it and the Developer.

                  (d)  STRATEGIC  TRANSACTION.  On March 26,  1999,  the Company
         announced  that  (1) its  Board  of  Directors  had  formed  a  Special
         Committee to explore  strategic  alternatives  to maximize  stockholder
         value and (2) it had  retained  BT Alex.  Brown,  a leading  investment
         banking  firm, to assist the Special  Committee in reviewing  strategic
         transactions.

                                      F-49

<PAGE>


             ATLANTIC GULF COMMUNITIES CORPORATION AND SUBSIDIARIES
                  Years Ended December 31, 1998, 1997 and 1996
                                  Schedule II -
                        Valuation and Qualifying Accounts
                            (In Thousands of Dollars)

<TABLE>
<CAPTION>
                                                          Amounts
                                         Balance at  Charged (Credited)                 Balance at
                                         Beginning      to Results of                     End of
                                         of Period       Operations      Deductions(2)    Period
                                         ---------       ----------      -------------    ------
Description
- -----------
<S>                                       <C>             <C>               <C>           <C>   
YEAR ENDED DECEMBER 31, 1996:
Predecessor Homesite Contract
  Receivables reserves                    $4,353          $(1,300)          $  923        $2,130
Other receivable reserves (1)              3,806             (784)             290         2,732
                                          ------          -------           ------        ------
Total                                     $8,159          $(2,084)          $1,213        $4,862
                                          ======          =======           ======        ======

YEAR ENDED DECEMBER 31, 1997:
Predecessor Homesite Contract
  Receivables reserves                    $2,130          $  (826)          $  293        $1,011
Other receivable reserves (1)              2,732              440              589         2,583
                                          ------          -------           ------        ------
Total                                     $4,862          $  (386)          $  882        $3,594
                                          ======          =======           ======        ======

YEAR ENDED DECEMBER 31, 1998:
Predecessor Homesite Contract
   Receivables reserves                   $1,011          $  (467)          $  141        $  403
Other reasonable reserves (1)              2,583               --            1,746           837
                                          ------          -------           ------        ------
Total                                     $3,594          $  (467)          $1,887        $1,240
                                          ======          =======           ======        ======
</TABLE>

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

(1)      Reserves are a deduction from mortgages, notes and other receivables.
(2)      Deductions  represents  amounts charged to reserves  resulting from the
         cancellation,  write-off,  sale or  other  disposition  of the  related
         receivables.


                                       S-1


                              CONSULTING AGREEMENT

         THIS  CONSULTING   AGREEMENT   ("Agreement")  is  entered  into  as  of
____________,  1998,  by and  between  Aspen  Springs  Ranch,  Inc.,  a Colorado
corporation  with its principal  place of business at 2601 South Bayshore Drive,
Miami, Florida 33133 (the "Company"), and Lowe Enterprises Mid-Atlantic, Inc., a
Virginia corporation and its unincorporated division, Lowe Enterprises Community
Development,  with its  principal  place of business  at 1945 Old Gallows  Road,
Suite 210, Vienna, Virginia 22182-3931 ("Consultant").

         Each of the Company and Consultant are sometimes  referred to herein as
a "Party," and both of them,  together,  are sometimes referred to herein as the
"Parties."

                                    RECITALS

         A.  Consultant has expertise in the  development,  marketing,  sale and
management of residential communities.

         B. Consultant, an independent contractor, desires to provide consulting
services to the Company, and the Company desires to retain Consultant to provide
consulting  services to the Company,  for the period contemplated by, and on the
terms and conditions set forth in, this Agreement.

         C.  This  Agreement  is  being  entered  into in  conjunction  with the
construction,  marketing,  financing,  development and sale  (collectively,  the
"Development")  of a  residential  community by the Company  upon  approximately
5,700  acres of real  property  located  in  Garfield  County,  Colorado,  which
community  is presently  planned to include  approximately  70 estate lots,  116
executive  lots,  157 golf course  lots,  9 meadow  lots,  200  timeshare  units
(consisting  of 50 cabins divided into quarter  shares),  two (2) signature golf
courses and an equestrian center (collectively, the "Project").

                              TERMS AND CONDITIONS

         NOW,  THEREFORE,  in consideration of the mutual promises and covenants
herein contained, the Parties, intending to be bound hereby, agree as follows:

         1.  ENGAGEMENT AS  INDEPENDENT  CONTRACTOR.  The Company  hereby hires,
retains and otherwise  engages  Consultant  as an  independent  contractor,  and
Consultant  hereby  accepts such  engagement,  upon the terms and conditions set
forth herein. Each of the Parties acknowledges and agrees that Consultant (a) is
being hired,  retained and otherwise  engaged as an  independent  contractor for
federal tax purposes, (b) shall not be considered an employee,  agent or partner
of the Company,  Atlantic Gulf Communities  Corporation ("AGCC") or any of their
affiliates or  subsidiaries,  (c) shall have no right,  power or authority,  and
shall not hold itself out as having any right, power or authority,  to assume or
create any  obligation or liability,  express or implied,  on behalf,  or in the
name, of the Company,  AGCC or any of their  affiliates or  subsidiaries,  or to
bind the Company, AGCC or any of their affiliates or subsidiaries in any manner,
without  the  Company's  or AGCC's (as the case may be)  express  prior  written
consent  (collectively,  "Liabilities")  and (d) shall  have no right,  power or
authority to sign the name of the Company,  AGCC or any of their  affiliates  or
subsidiaries  to any  document,  agreement,  contract or  instrument  or to hold
itself out as a general or special agent, partner, member, officer,  employee or
director of the Company,  AGCC or any of their affiliates or  subsidiaries.  The
Company shall carry no workers' compensation insurance or any health or accident
insurance to cover  Consultant or its  employees.  The Company shall not pay any
contribution to Social  Security,  unemployment  insurance,  or federal or state
withholding  taxes in connection  with the  retention of  Consultant  under this
Agreement (collectively, "Taxes"), and Consultant agrees to indemnify and hold

<PAGE>

the  Company  harmless  from any such  Liabilities  and/or  Taxes  which  may be
assessed in connection with payments to Consultant under this Agreement.

         2. DUTIES.

                  a. EXECUTIVE CONSULTING SERVICES.  Consultant shall contribute
a minimum of twenty  percent  (20%) and a maximum of forty  percent (40%) of the
work time (i.e., 1 to 2 full work days per week) of Consultant's chairman, James
M.  DeFrancia  ("Executive"),  as required,  to oversee the  Development  of the
Project.  Executive  shall be responsible  for overseeing the Development of the
Project.  The Project Manager (as hereinafter  defined) shall report directly to
the Executive on a regular basis, as required by Executive.

                  b. MANAGEMENT COMMITTEE.  Executive shall serve as the initial
chairman of a three-person  management  committee (the  "Committee"),  initially
consisting of Executive, J. Larry Rutherford,  the President and Chief Executive
Officer of AGCC (the "Company Representative"), and the managing director of the
Project  appointed  by the Company  ("Project  Manager").  The Company  shall be
entitled to replace the Committee  members (other than  Executive)  from time to
time,  at the  Company's  sole option.  Executive's  membership on the Committee
shall  cease  effective  on the date the term of this  Agreement  expires  or is
otherwise terminated under paragraph 5. below. The Committee shall meet at least
once each  calendar  quarter  and at such other  times as  required by and/or in
connection with the Development of the Project. Each Committee member other than
the  Company  Representative  shall be  entitled  to one (1) vote on each matter
presented to the Committee,  and the Company Representative shall be entitled to
three (3) votes on each matter  presented to the Committee.  All matters brought
before  the  Committee  shall  be  decided  (i) by a  majority  of  votes of the
Committee  at a  meeting  attended  (in  person or by  telephone)  by all of the
members of the Committee or (ii) by a signed  written  consent of the members of
the Committee constituting a majority of votes.

                  c.  MATTERS  REQUIRING  THE  APPROVAL  OF THE  COMMITTEE.  The
following "Major Decisions" shall require the approval of the Committee:

                           i.       Any  amendment  to  the  Project   pro-forma
                                    and/or Project budget.

                           ii.      The sale, lease or other  disposition of, or
                                    the granting of any mortgage,  lien or other
                                    encumbrance  on, or entering  into any other
                                    capital  transaction  with  respect  to, the
                                    Project or any part thereof,  except for the
                                    disposition  of lots,  timeshare  units  and
                                    memberships in accordance  with the approved
                                    Project pro-forma and Project budget.

                           iii.     The  incurrence  of  any   indebtedness  for
                                    borrowed money by, or any refinancing of any
                                    indebtedness of, the Company, whether or not
                                    secured by any property of the Company.

                           iv.      The making or incurring  of any  expenditure
                                    which,  when taken  together  with all prior
                                    expenditures  made or incurred or reasonably
                                    anticipated to be made or incurred,  exceeds
                                    the  line  item  therefor  in  the  approved
                                    Project  budget,  it being  agreed  that for
                                    purposes  hereof,  each Project  budget line
                                    item  shall be the  amount of such line item
                                    as set forth in the approved  Project budget
                                    plus   a   proportionate    share   of   the
                                    contingency  line  item  set  forth  in  the
                                    approved Project budget.

                                      -2-

<PAGE>

                           v.       Entering  into  or  renewing  any  contract,
                                    agreement,  lease  or other  arrangement  or
                                    transaction  with  any  person  which  is an
                                    affiliate of Consultant or Project Manager.

                           vi.      Any  action or  decision  to omit any action
                                    that, if taken or omitted, could result in a
                                    violation  of or  default  under any term or
                                    provision  of any  agreement  binding on the
                                    Company and/or the Project,  which violation
                                    or default  could  materially  and adversely
                                    affect  the  Company,  AGCC,  any  of  their
                                    subsidiaries or affiliates and/or Project or
                                    could  result  in  the  acceleration  of any
                                    indebtedness   of   the   Company   or   any
                                    indebtedness  that is secured by the Project
                                    or any portion thereof.

                           vii.     The   initiation,    defense,    adjustment,
                                    settlement   or  compromise  of  any  claim,
                                    action,  suit,  proceeding or judgment by or
                                    against  the  Company or the  Project or any
                                    portion thereof in excess of $25,000.

         Notwithstanding the foregoing,  Consultant acknowledges and agrees that
certain proposed actions and/or decisions of Consultant and/or the Committee may
require the  approval of the Board of  Directors  of the Company  (the  "Board")
and/or  AGCC  before  such  actions  may  be  taken  or  such  decisions  may be
implemented.  Nothing  contained  herein  shall  constitute  (a) a waiver by the
Board,  any member thereof or AGCC of its/his rights with respect thereto or (b)
authority  on the  part of the  Consultant  or the  Committee  to take  any such
actions or implement any such  decisions  without  obtaining the Board's  and/or
AGCC's prior written consent (to the extent so required) with respect thereto.

                  d. OTHER CONSULTING SERVICES.  Consultant shall contribute the
expertise  of  its  other  employees  to the  Project,  when  and as  reasonably
determined  by  Executive  to be  necessary  for the proper  Development  of the
Project.

         3. COMPLIANCE WITH LAWS, CONTRACTS, LOAN AGREEMENTS, PERMITS, PRO-FORMA
AND BUDGET. Consultant acknowledges that it has received copies of the following
documents:

                  a.       that certain Loan Agreement, dated September 3, 1998,
                           between  the Company  and Lehman  Brothers  Holdings,
                           Inc.,

                  b.       that  certain   Senior  Secured   Facilities   Credit
                           Agreement,  dated  September  3,  1998,  between  the
                           Company and Morgan Stanley Senior Funding, Inc.,

                  c.       that certain Exchange  Agreement,  dated September 3,
                           1998,  by and between  the Company and Spring  Valley
                           Holding  USA,   Ltd.,   together  with  the  Addendum
                           thereto, and

                  d.       the  approved  pro-forma  and budget for the  Project
                           (the  documents  described  in a., b., c. and this d.
                           being collectively referred to herein as the "Project
                           Agreements").

         Consultant agrees to comply with all of the terms and conditions of the
Project  Agreements,  as well as all applicable  laws,  rules,  regulations  and
permits  with  respect  to the  Project,  the  Development  of the  Project  and
Consultant's performance of its duties hereunder.

                                      -3-

<PAGE>


         4.       TERM. Subject to paragraph 5. hereof, the initial term of this
Agreement  shall begin on September 1, 1998, and shall  terminate on the earlier
of (a) September 30, 2003 or (b) the date upon which the Company has sold all of
the lots,  timeshare  units and club  memberships  comprising  the Project.  Any
rights of  Consultant  to Incentive  Compensation  as defined in paragraph  6.b,
below shall survive the expiration of the term of this Agreement,  except as set
forth below.

         5.       TERMINATION.

                  a.       TERMINATION   WITHOUT   CAUSE.   This   Agreement  is
terminable  by either  Party  without  cause,  at any time upon thirty (30) days
prior written notice to the other Party, subject to the following:

                           i.       In the event  the  Company  terminates  this
                                    Agreement without cause under this paragraph
                                    5,  Consultant  shall not be  entitled to be
                                    paid,  from  and  after  the  date  of  such
                                    notice, any further Base Fees, Retainer Fees
                                    or other compensation  hereunder;  provided,
                                    however,  that  Consultant  shall retain any
                                    rights  it may  have  to be  paid  Incentive
                                    Compensation under paragraph 6.b. below.

                           ii.      In  the  event  Consultant  terminates  this
                                    Agreement without cause under this paragraph
                                    5,  Consultant  shall not be  entitled to be
                                    paid,  from  and  after  the  date  of  such
                                    notice, any further Base Fees, Retainer Fees
                                    or other compensation hereunder,  including,
                                    without     limitation,     the    Incentive
                                    Compensation under paragraph 6.b. below.

                  b.       TERMINATION FOR CAUSE BY THE COMPANY. The Company may
terminate  Consultant's  engagement  pursuant  to  this  Agreement  for  "Cause"
effective upon written notice to Consultant. Consultant shall not be entitled to
be paid, from and after the date of such notice, any further Base Fees, Retainer
Fees  or  other  compensation  hereunder,   including  without  limitation,  the
Incentive Compensation under paragraph 6.b, below.

         "Cause" under this  paragraph  5.b. shall mean any one of the following
acts,  omissions  or  occurrences,  as  the  case  may  be,  (X)  by  Executive,
individually,  with respect to clauses i. through vii. below,  (Y) by Consultant
with respect to clauses iii., iv., v., or vi. below or (Z) any other employee of
Consultant,  individually  with  respect to clauses ii.,  iii.,  iv., v., or vi.
below:

                           i.       Conviction of a felony;

                           ii.      Deliberate and premeditated acts against the
                                    best  interests of the  Company,  its parent
                                    company, Aspen Springs Ranch Holding Company
                                    ("Holding),  Holding's parent company, AGCC,
                                    or any of their affiliates or subsidiaries;

                           iii.     Material   breach   of  the  terms  of  this
                                    Agreement;

                           iv.      Consultant or Executive  being enjoined from
                                    violation of any state or federal securities
                                    laws or state or federal  laws  relating  to
                                    the sale of real estate;

                           v.       Consultant  violating any law, or regulation
                                    governing  their conduct in connection  with
                                    the services to be rendered hereunder;

                                      -4-

<PAGE>

                           vi.      Misappropriation  of the Company's  funds or
                                    those of Holding,  AGCC or their  affiliates
                                    or subsidiaries; or

                           vii.     Executive's habitual use of alcohol or drugs
                                    to a  degree  that  such  use  substantially
                                    interferes   with  the  performance  of  his
                                    duties hereunder.

                  c.       TERMINATION FOR CAUSE BY THE  CONSULTANT.  Consultant
may terminate  this  Agreement for "Cause"  effective upon written notice to the
Company.  Consultant shall not be entitled to be paid from and after the date of
such  notice,  any  further  Base  Fees,  Retainer  Fees or  other  compensation
hereunder;  provided,  however,  that Consultant  shall retain any rights it may
have to be paid Incentive Compensation under paragraph 6.b. below.

         "Cause" under this  paragraph  5.c. shall mean any one of the following
acts, omissions or occurrences, as the case may be by the Company:

                           i.       Material   breach   of  the  terms  of  this
                                    Agreement; or

                           ii.      Company being enjoined from violation of any
                                    state or federal securities laws or state or
                                    federal  laws  relating  to the sale of real
                                    estate.

                  d.       DEATH,  DISABILITY OR  UNEMPLOYMENT.  In the event of
the death or disability of Executive or if Executive ceases to be an employee of
Consultant  for any  reason,  Company  may  immediately  terminate  Consultant's
engagement  pursuant  to this  Agreement  upon  giving  written  notice  of such
termination to Consultant.  Such  termination  shall be deemed a termination for
"Cause" and shall result in Consultant  forfeiting  any rights to be paid,  from
and after the date of such notice, any further Base Fees, Retainer Fees or other
compensation   hereunder,   including,   without   limitation,   the   Incentive
Compensation under paragraph 6.b. below.

                  e.       PERMITTING.

                           i.       In the event the Company is unable to obtain
                                    approval from Garfield  County and all other
                                    applicable    governmental   and/or   quasi-
                                    governmental   agencies   of  the   proposed
                                    Planned Unit  Development  Amendment for the
                                    Project   (the   "Governmental   Approvals")
                                    within  eighteen  (18) months  following the
                                    date   hereof,    Company   may    terminate
                                    Consultant's  engagement  pursuant  to  this
                                    Agreement upon giving written notice of such
                                    termination to Consultant.  Such termination
                                    shall be deemed a  termination  for  "Cause"
                                    and shall  result in  Consultant  forfeiting
                                    any  rights  to be paid,  from and after the
                                    date of such notice,  any further Base Fees,
                                    Retainer   Fees   or   other    compensation
                                    hereunder,  including,  without  limitation,
                                    the Incentive  Compensation  under paragraph
                                    6.b. below.

                           ii.      In  the  event  the   Company   obtains  the
                                    Governmental  Approvals  within the eighteen
                                    (18) month period following the date hereof,
                                    the  Company  may   terminate   Consultant's
                                    engagement  pursuant  to this  Agreement  by
                                    providing   written   notice  to  Consultant
                                    within  thirty (30) days  following the date
                                    the Governmental  Approvals are obtained. In
                                    such event, Consultant shall not be entitled
                                    to be paid,  from and after the date of such
                                    notice,  any  further  Base  Fees,  Retainer
                                    Fees,   Incentive   Compensation   or  other
                                    compensation hereunder;  provided,  however,

                                      -5-

<PAGE>

                                    that Company  shall pay to Consultant a lump
                                    sum payment of $250,000  within  thirty (30)
                                    days  following  the date of delivery of the
                                    notice of termination.




                                      -6-

<PAGE>

         6. COMPENSATION.

                  a.       BASE FEE AND RETAINER  FEE. For services  rendered by
Consultant under this Agreement, the Company shall pay Consultant:

                           i.       a base fee of $15,000  per month  during the
                                    term of this Agreement ("Base Fee"), and

                           ii.      a retainer  fee of $5,000  per month  during
                                    the term of this Agreement ("Retainer Fee").

         Consultant  shall be solely  responsible for paying any and all amounts
due and owing to Executive, Consultant's other employees and Consultant's agents
and advisors ("Consultant  Expenses").  Consultant  acknowledges and agrees that
the Company shall have no liability whatsoever to Executive,  Consultant's other
employees and Consultant's  agents and advisors for any amounts due and owing to
them, including any Consultant Expenses. Consultant agrees to indemnify and hold
the Company harmless from any such Consultant Expenses.

                  b.       INCENTIVE  COMPENSATION.  Subject  to  achieving  the
Minimum Gross Margin,  Consultant  shall,  subject to the  conditions  set forth
herein,  be entitled to receive one percent (1%) of the Company's Gross Revenues
(as  hereinafter  defined)  from the Project (the  "Incentive  Fee")  payable as
follows:

                           i.       $500,000 upon achieving $50 million in Gross
                                    Revenues;

                           ii.      an additional  $500,000 upon  achieving $100
                                    million in Gross Revenues;

                           iii.     an additional  $500,000 upon  achieving $150
                                    million in Gross Revenues;

                           iv.      an additional  $500,000 upon  achieving $200
                                    million in Gross Revenues; and

                           v.       an additional  one percent (1%) of the Gross
                                    Revenues  in  excess  of $200  million  upon
                                    completion   of  the   disposition   of  the
                                    Project.

         The payment of each tranche of the Incentive  Fee shall be  conditioned
upon the Project  achieving a cumulative  minimum Gross Margin  ("Minimum  Gross
Margin") of at least twenty  percent  (20%) at the time each such tranche of the
Incentive Fee payment becomes due and payable. The Incentive Fee shall be deemed
earned when paid.  If the Minimum  Gross  Margin is not achieved on the date any
tranche of the Incentive Fee is otherwise payable  hereunder,  the Incentive Fee
relating to such tranche shall not be earned by, or payable to,  Consultant  and
the Incentive Fee relating to such tranche  shall be  permanently  forfeited and
shall not be deferred to a later payment date.

         Notwithstanding  the  foregoing,  in the  event the  Company  sells the
entire  Project in bulk, the Incentive Fee of 1% of the Gross Revenues from such
bulk sale of the Project shall be payable to Consultant within fifteen (15) days
following  the  closing of the sale and the  Company's  receipt of the  proceeds
therefrom.  In the event of a bulk sale of the entire Project, there shall be no
Minimum Gross Margin condition to payment of the Incentive Fee.

         All Retainer Fees paid to Consultant  pursuant to Paragraph  6.a. above
shall be applied against any Incentive Fee payment due to Consultant  under this
Paragraph 6.b.

                                      -7-

<PAGE>

         For purposes of this Agreement:

                           i.       the term  "Gross  Revenues"  shall  mean the
                                    total cash revenues  received by the Company
                                    from the sale of the lots,  timeshare  units
                                    and club memberships  comprising the Project
                                    to bona-fide third party purchasers, and

                           ii.      the  term  "Gross  Margin"  shall  mean  the
                                    difference  between  Gross  Revenues and the
                                    cost of the lots,  timeshare  units and club
                                    memberships sold as calculated in accordance
                                    with the  Company's  approved  pro-forma for
                                    the Project (a copy of the current  approved
                                    pro-forma for the Project is attached hereto
                                    as Exhibit "A"),  which costs shall include,
                                    without  limitation,  the total costs of the
                                    land,     indirect     development     (i.e.
                                    engineering,  due  diligence,  planning  and
                                    other    similar   soft   costs),    on-site
                                    infrastructure,   off-site   infrastructure,
                                    amenities and special  features,  financing,
                                    property     taxes,      contingency     and
                                    cost-inflator.

                  c.       NO OTHER  COMPENSATION.  Consultant  acknowledges and
agrees  that  this  Agreement  shall not  grant or  extend  to  Consultant,  and
Consultant specifically disclaims any rights with respect to:

                           i.       participation  in  the  Company,  Holding's,
                                    AGCC's  or any  of  their  subsidiaries'  or
                                    affiliates' revenues or profits generally or
                                    with respect to any project or  transaction,
                                    other  than the  Project,  unless  otherwise
                                    agreed to in a subsequent  writing signed by
                                    Consultant and the Company, Holding or AGCC;
                                    or

                           ii.      additional  contributions  by  the  Company,
                                    Holding,  AGCC or any of their affiliates or
                                    subsidiaries  with  respect to any  deferred
                                    compensation  plan,  bonus plans,  or fringe
                                    benefits.

         7.       EXPENSES AND MISCELLANEOUS BENEFITS.  Consultant is authorized
to  incur  reasonable  expenses  for  promoting  the  business  of the  Company,
including expenses for travel, meals,  entertainment and similar items; provided
such expenses do not exceed the amount set forth on an annual budget approved by
the  Company in writing.  The Company  will  reimburse  Consultant  for all such
expenses  authorized by the Company upon the  presentation  by Consultant,  from
time to time, of an itemized account of such expenditures.

         8.       DISCLOSURE OF  INFORMATION.  Consultant  shall not disclose or
appropriate  to its own use or for  its  own  benefit,  or to the use or for the
benefit of any third party, at any time during or subsequent to the term of this
Agreement, any secret or confidential information of the Company, AGCC or any of
their  subsidiaries or affiliates  ("Confidential  Information") that Consultant
becomes  aware  of  (regardless   of  how  Consultant   becomes  aware  of  such
Confidential  Information)  during  such  period,  whether or not  developed  by
Consultant,  except as required in connection with  Consultant's  performance of
this  Agreement  or as  required  by a court  or  governmental  authority.  Upon
termination of this Agreement,  Consultant shall promptly deliver to the Company
all  Confidential  Information,  in  whatever  form,  that is in the  custody or
control of  Consultant.  The Company  shall have the right to obtain  injunctive
relief for  violation  of the terms of this  paragraph  8. and the terms of this
paragraph 8. shall survive the termination of this Agreement.

                                      -8-

<PAGE>

         9.       NONCOMPETITION.  During the term of this Agreement, Consultant
shall not directly or indirectly,  either as an employee, employer,  consultant,
agent, principal, partner,  stockholder,  corporate officer, director, or in any
other capacity, own, operate, control, assist, or participate in any residential
community  development within the  jurisdictional  boundaries of Garfield County
and Pitkin County,  Colorado,  which the Company reasonably  determines to be in
competition  with the Project.  The  foregoing  prohibitions  shall not apply to
ownership by Consultant of less than 5% of the issued and  outstanding  stock of
any publicly traded company,  provided that Consultant does not control any such
company.

         10.      INDEMNIFICATION.

                  a.       INDEMNIFICATION   BY  COMPANY.   The  Company   shall
                           indemnify  and  hold  harmless   Consultant  and  its
                           employees,  officers and directors  (the  "Consultant
                           Persons")   for   any   losses,   claims,    damages,
                           liabilities,  arising out of, in  connection  with or
                           related to the provision of services pursuant to this
                           Agreement.  The Company shall also,  at  Consultant's
                           option,   (i)  undertake  any   Consultant   Person's
                           defense,  or (ii) reimburse any Consultant Person for
                           any legal or other  expenses  incurred in  connection
                           with  any  pending  or  threatened  investigation  or
                           litigation  arising  out of,  in  connection  with or
                           related to the provision of services pursuant to this
                           Agreement.  The Company shall not, however, be liable
                           to any Consultant Person for any  indemnification  or
                           reimbursement  to the  extent  that  such  Consultant
                           Person  caused the loss or incurred  the expense as a
                           result,  directly or indirectly,  of such  Consultant
                           Person's gross negligence or willful misconduct.  The
                           terms  of this  paragraph  10.a.  shall  survive  the
                           termination of this Agreement.

                  b.       INDEMNIFICATION  BY CONSULTANT.  The Consultant shall
                           indemnify  and hold  harmless  Company,  AGCC,  their
                           subsidiaries  and  affiliates  and  their  employees,
                           officers and directors ("Company Person") for (i) any
                           losses, claims, damages and liabilities,  arising out
                           of,  in  connection   with  or  resulting  from,  any
                           Consultant   Person's  gross   negligence  or  wilful
                           misconduct  and  (ii)  all  Taxes,   Liabilities  and
                           Consultant  Expenses.  The Consultant  shall also, at
                           Company's option,  (i) undertake any Company Person's
                           defense, or (ii) reimburse any Company Person for any
                           legal or other expenses  incurred in connection  with
                           any pending or threatened investigation or litigation
                           arising out of, in connection with or resulting from,
                           any Consultant  Person's  gross  negligence or wilful
                           misconduct or any Taxes,  Liabilities or Consultant's
                           Expenses.  The terms of this  paragraph  10.b.  shall
                           survive the termination of this Agreement.

         11.      ASSIGNMENT.  A Party shall not  voluntarily or by operation of
law assign or otherwise  transfer the any of its rights,  privileges,  duties or
obligations  hereunder without the prior written consent of the other Party. Any
attempted  assignment  by a Party of any of its  rights,  privileges,  duties or
obligations  hereunder  without such prior written  consent shall be wholly void
and unenforceable.

         12.      THIRD-PARTY BENEFICIARIES.  Nothing in this Agreement, whether
express or implied, (a) confers, or is intended to confer, upon any person other
than the Parties hereto and their respective successors and permitted assignees,
any rights or remedies  under or by reason of this  Agreement,  (b)  relieves or
discharges,  or is intended to relieve or discharge,  the liability of any Party
hereto or (c) gives any  person or entity  any right of  subrogation  against or
action over or against any Party.

                                      -9-

<PAGE>

         13.      NO  PARTNERSHIP OR JOINT  VENTURE.  Nothing  contained in this
Agreement  is intended to  establish  or create,  or should be  construed in any
manner or under any  circumstances  whatsoever  as creating or  establishing,  a
partnership or a joint venture between Company and Consultant. It is the express
intent of the Parties that the relationship  created hereunder shall be solely a
consulting arrangement.

         14.      NOTICES. All notices or other  communications  provided for by
this Agreement shall be made in writing and shall be deemed  properly  delivered
when delivered (a) personally,  (b) by the facsimile transmission of such notice
to the Party  entitled  thereto,  provided the sending  Party  receives  written
electronic  confirmation thereof, (c) by the mailing of such notice to the Party
entitled  thereto,  registered  or  certified  mail,  postage  prepaid or (d) by
delivery by a reputable national courier or overnight delivery service, provided
the sending Party has a written tracking confirmation fro the notice, to a Party
at the  following  addresses  (or to such address  designated  in writing by one
Party to the other):

         COMPANY:          Aspen Springs Ranch, Inc.
                           C/o Atlantic Gulf Communities Corporation
                           2601 South Bayshore Drive
                           Miami, Florida 33133
                           Attn:  General Counsel
                           Fax:  (305) 859-4063

         CONSULTANT:       Lowe Enterprises Community Development
                           1945 Old Gallows Road, Suite 210
                           Vienna, Virginia 22182-3931
                           Attn:  James M. DeFrancia, Chairman
                           Fax:  (703) 761-7606

         15.      AMENDMENTS.  No supplement,  modification  or amendment of any
term,  provision or condition of this Agreement  shall be binding or enforceable
unless executed in writing by both Parties hereto.

         16.      SEVERABILITY.  Should  any  part,  term or  provision  of this
Agreement  or any  document  required or  contemplated  herein to be executed be
declared to be invalid,  void or unenforceable,  all remaining parts,  terms and
provisions  hereof  shall remain in full force and effect and shall in no way be
invalidated,  impaired or  affected  thereby.  

         17.      NO JURY TRIAL. Company  and  Consultant  hereby   voluntarily,
knowingly  and  intentionally  WAIVE ANY AND ALL  RIGHTS TO TRIAL BY JURY in any
legal action or proceeding arising under or in connection with this Agreement.

         18.      ATTORNEYS' FEES.

                  a.       Each Party shall pay and shall be solely  responsible
                           for paying its own  expenses  incurred in  connection
                           with the  negotiation,  documentation,  execution and
                           delivery  of  this  Agreement,   including,   without
                           limitation,  all fees  and  expenses  of any  agents,
                           representatives,  counsel and accountants employed by
                           each  Party  in  connection  with  the   negotiation,
                           documentation,   execution   and   delivery  of  this
                           Agreement.

                                      -10-

<PAGE>

                  b.       The Parties  agree that,  if any action is instituted
                           to enforce this  Agreement,  the Party not prevailing
                           in such action shall pay to the prevailing  Party all
                           costs and expenses,  including reasonable  attorneys'
                           fees, incurred by such prevailing Party in connection
                           with such action.  If both Parties prevail in part in
                           such action, the court or arbitrator(s),  as the case
                           may be, shall  allocate the financial  responsibility
                           for such costs and expenses in an  equitable  manner,
                           consistent with its decision in such action.

         19.      APPLICABLE  LAW.  This  Agreement  shall  be  governed  by and
construed and enforced in  accordance  with and subject to the laws of the State
of Colorado.  The Parties  hereby agree that venue shall be  exclusively  within
Denver County, Colorado.

         20.      ENTIRE  AGREEMENT  AND WAIVER.  This  Agreement  contains  the
entire  agreement  between  the  Parties  hereto  and  supersedes  all prior and
contemporaneous  written or oral agreements,  arrangements,  negotiations and/or
understandings  between the Parties hereto. No waiver of any term,  provision or
condition of this Agreement, whether by conduct or otherwise, in any one or more
instances,  shall be deemed to be,  or shall  constitute,  a waiver of any other
provision hereof,  nor shall any such waiver constitute a continuing waiver, and
no waiver  shall be binding  unless  executed in writing by the Party making the
waiver.

         21.      COUNTERPARTS.  This  Agreement  may be executed in two or more
counterparts,  each of which shall be deemed an original and all of which,  when
taken together,  shall constitute one and the same Agreement.  Each Party agrees
to be bound by its own facsimile signature and to accept the facsimile signature
of the other Party to this Agreement.

         IN WITNESS WHEREOF,  the undersigned have executed this Agreement as of
the date first written above.


Witnesses:                                  ASPEN SPRINGS RANCH, INC.


____________________                        By:  _______________________________
                                            Name:   ____________________________
____________________                        Title:  ____________________________



                                            LOWE ENTERPRISES MID-ATLANTIC, INC.

____________________                        By:  _______________________________
                                            Name:   ____________________________
____________________                        Title:  ____________________________

                                       11





               Consent of Independent Certified Public Accountants
                                Ernst & Young LLP

We consent to the  incorporation  by  reference in the  Registration  Statements
(Form S-3 No.  33-78284,  as  amended  by  Amendments  1 and 2, and Form S-8 No.
33-78282  pertaining to the Company's Employee Stock Option Plan), of our report
dated March 11, 1999, with respect to the consolidated  financial statements and
schedule of Atlantic Gulf Communities Corporation included in the Annual Report,
as amended (Form 10-K/A-1) for the year ended December 31, 1998.







                              /s/ ERNST & YOUNG LLP
                              ---------------------------------------
                                  Ernst & Young LLP



Miami, Florida
April 30, 1999




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