AMERICAN REALTY TRUST INC
10-Q/A, 1999-12-08
REAL ESTATE OPERATORS (NO DEVELOPERS) & LESSORS
Previous: MICROCHIP TECHNOLOGY INC, S-3, 1999-12-08
Next: LEHMAN ABS CORP, 8-K, 1999-12-08



<PAGE>

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

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                  FORM 10-Q/A

[X]QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
   OF 1934 FOR THE QUARTER ENDED SEPTEMBER 30, 1999

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

                         Commission File Number 1-9948

                          AMERICAN REALTY TRUST, INC.
            (Exact Name of Registrant as Specified in Its Charter)

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

               Georgia                                 54-0697989
   (State or Other Jurisdiction of                  (I.R.S. Employer
   Incorporation or Organization)                  Identification No.)

    10670 North Central Expressway, Suite 300,                  75231
                  Dallas, Texas
     (Address of Principal Executive Offices)                (Zip Code)

                                (214) 692-4700
             (Registrant's Telephone Number, Including Area Code)

  Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.  Yes [X]  No [_]

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

  Indicate the number of shares outstanding of each of the issuer's classes of
Common Stock, as of the latest practicable date.

    Common Stock, $.01 par value                       10,563,720
               (Class)                      (Outstanding at October 29, 1999)

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

<PAGE>

This Form 10-Q/A amends the Registrant's quarterly report on Form 10-Q for the
quarter ended September 30, 1999 as follows:


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Note 10. Operating Segments - page
20; and PART II - OTHER INFORMATION, Item 6. Exhibits and Reports on Form 8-K -
page 34, to include Exhibit 2.0.


<PAGE>

                         PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

  The accompanying Consolidated Financial Statements have not been examined by
independent certified public accountants but in the opinion of the management
of American Realty Trust, Inc. (the "Company"), all adjustments (consisting of
normal recurring accruals) necessary for a fair presentation of consolidated
results of operations, consolidated financial position and consolidated cash
flows at the dates and for the periods indicated, have been included.

                          AMERICAN REALTY TRUST, INC.
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                     September 30, December 31,
                                                         1999          1998
                                                     ------------- ------------
                                                       (dollars in thousands)
<S>                                                  <C>           <C>
                      Assets
Notes and interest receivable
  Performing ($14,331 in 1999 and $594 in 1998 from
   affiliates).....................................    $ 52,171      $ 47,823
  Nonperforming....................................      14,925         6,807
                                                       --------      --------
                                                         67,096        54,630
Less--allowance for estimated losses...............      (2,577)       (2,577)
                                                       --------      --------
                                                         64,519        52,053
Real estate held for sale..........................     314,273       282,301
Real estate held for investment, net of accumulated
 depreciation ($183,757 in 1999 and $208,396 in
 1998).............................................     462,690       452,606
Pizza parlor equipment, net of accumulated depreci-
 ation ($2,294 in 1999 and $1,464 in 1998).........       6,935         6,859
Marketable equity securities, at market value......         740         2,899
Cash and cash equivalents..........................       1,839        11,523
Investments in equity investees....................      40,665        34,433
Intangibles, net of accumulated amortization
 ($1,652 in 1999 and $1,298 in 1998)...............      14,422        14,776
Other assets.......................................      33,249        61,155
                                                       --------      --------
                                                       $939,332      $918,605
                                                       ========      ========
       Liabilities and Stockholders' Equity
Liabilities........................................
Notes and interest payable ($13,477 in 1999 and
 $12,600 in 1998 to affiliates)....................    $754,931      $768,272
Margin borrowings..................................      36,507        35,773
Accounts payable and other liabilities (including
 $12,409 in 1999 and $8,900 in 1998 to affili-
 ates).............................................      36,765        38,321
                                                       --------      --------
                                                        828,203       842,366
Minority interest..................................      72,723        37,967
Commitments and contingencies
Stockholders' equity
Preferred Stock, $2.00 par value, authorized
 20,000,000 shares, issued and outstanding
  Series F, 3,400,000 shares in 1999 and 3,350,000
   in 1998 (liquidation preference $34,000)........       6,200         6,100
  Series G, 1,000 shares in 1999 and 1998
   (liquidation preference $100)...................           2             2
Common stock, $.01 par value; authorized
 100,000,000 shares, issued 13,496,688 shares in
 1999 and 13,479,348 in 1998.......................         135           133
Paid-in capital....................................      84,348        83,945
Accumulated (deficit)..............................     (52,251)      (51,880)
Treasury stock at cost, 2,737,216 shares in 1999
 and 1998..........................................         (28)          (28)
                                                       --------      --------
                                                         38,406        38,272
                                                       --------      --------
                                                       $939,332      $918,605
                                                       ========      ========
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       2
<PAGE>

                          AMERICAN REALTY TRUST, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                            For the Three Months       For the Nine Months
                             Ended September 30,       Ended September 30,
                           ------------------------  ------------------------
                              1999         1998         1999         1998
                           -----------  -----------  -----------  -----------
                              (dollars in thousands, except per share)
<S>                        <C>          <C>          <C>          <C>
Revenues
  Sales................... $     7,800  $     7,259  $    22,753  $    21,344
  Rents...................      40,260       15,531      122,125       45,098
  Interest................       1,331           15        5,029          169
  Other...................         300          486         (740)        (454)
                           -----------  -----------  -----------  -----------
                                49,691       23,291      149,167       66,157
Expenses
  Cost of sales...........       6,711        6,324       19,509       18,329
  Property operations.....      27,377       12,032       80,778       34,192
  Interest................      22,988       12,396       68,528       35,676
  Advisory and servicing
   fees to affiliate......       1,472        1,058        3,958        2,767
  General and
   administrative.........       3,839        1,712       12,689        5,939
  Depreciation and
   amortization...........       4,479        1,496       13,496        4,683
  Provision for loss......          45        3,000        2,072        3,000
  Litigation settlement...         --           --           275          --
  Minority interest.......      23,188          658       38,561        1,591
                           -----------  -----------  -----------  -----------
                                90,099       38,676      239,866      106,177
                           -----------  -----------  -----------  -----------
(Loss) from operations....     (40,408)     (15,385)     (90,699)     (40,020)
Equity in income of
 investees................       1,874        6,099        5,270       27,429
Gain on sale of real
 estate...................      48,590        5,718       87,307       14,692
                           -----------  -----------  -----------  -----------
Net income (loss).........      10,056       (3,568)       1,878        2,101
Preferred dividend
 requirement..............        (570)        (502)      (1,704)        (595)
                           -----------  -----------  -----------  -----------
Net income (loss)
 applicable to Common
 shares................... $     9,486  $    (4,070) $       174  $     1,506
                           ===========  ===========  ===========  ===========
Earnings per share
  Net income (loss)
   applicable to Common
   shares................. $       .88  $      (.38) $       .02  $       .14
                           ===========  ===========  ===========  ===========
Weighted average Common
 shares used in computing
 earnings per share.......  10,759,309   10,755,584   10,753,600   10,741,137
                           ===========  ===========  ===========  ===========
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       3
<PAGE>

                          AMERICAN REALTY TRUST, INC.

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                  For the Nine Months Ended September 30, 1999

<TABLE>
<CAPTION>
                         Series F  Series G
                         Preferred Preferred Common Treasury Paid-in Accumulated Stockholders'
                           Stock     Stock   Stock   Stock   Capital  (Deficit)     Equity
                         --------- --------- ------ -------- ------- ----------- -------------
                                       (dollars in thousands, except per share)
<S>                      <C>       <C>       <C>    <C>      <C>     <C>         <C>
Balance, January 1,
 1999...................  $6,100      $ 2     $133    $(28)  $83,945  $(51,880)     $38,272
Dividends
  Common Stock ($.05 per
   share)...............     --       --       --      --        --       (545)        (545)
  Series F Preferred
   Stock ($.75 per
   share)...............     --       --       --      --        --     (1,696)      (1,696)
  Series G Preferred
   Stock ($7.50 per
   share)...............     --       --       --      --        --         (8)          (8)
Sale of Common Stock
 under dividend
 reinvestment plan......     --       --         2     --          3       --             5
Issuance of Series F
 Preferred Stock........     100      --       --      --        400       --           500
Net income..............     --       --       --      --        --      1,878        1,878
                          ------      ---     ----    ----   -------  --------      -------
Balance, September 30,
 1999...................  $6,200      $ 2     $135    $(28)  $84,348  $(52,251)     $38,406
                          ======      ===     ====    ====   =======  ========      =======
</TABLE>


  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       4
<PAGE>

                          AMERICAN REALTY TRUST, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                        For the Nine Months
                                                        Ended September 30,
                                                       ------------------------
                                                          1999         1998
                                                       -----------  -----------
                                                       (dollars in thousands)
<S>                                                    <C>          <C>
Cash Flows From Operating Activities
  Pizza parlor sales collected........................ $    23,445  $   21,252
  Rents collected.....................................     120,986      44,350
  Interest collected..................................       3,716         381
  Distributions from equity investees' operating cash
   flow...............................................         935       9,246
  Payments for pizza parlor operations................     (20,092)    (20,045)
  Payments for property operations....................     (93,939)    (31,325)
  Interest paid.......................................     (54,754)    (23,928)
  Advisory and servicing fees paid to affiliate.......      (3,958)     (2,767)
  General and administrative expenses paid............     (12,738)     (5,856)
  Other...............................................       5,500      (3,071)
                                                       -----------  ----------
    Net cash (used in) operating activities...........     (30,899)    (11,763)
Cash Flows From Investing Activities
  Collections on notes receivable.....................      19,187       7,901
  Funding of notes receivable.........................     (40,942)       (381)
  Pizza parlor equipment purchase.....................        (740)       (787)
  Proceeds from sale of real estate...................     166,907      44,140
  Proceeds from sale of marketable equity securities..       2,648       4,570
  Purchases of marketable equity securities...........      (2,180)     (7,605)
  Investment in real estate entities..................        (366)     (5,034)
  Distributions from equity investees' investing
   activities.........................................         --       16,427
  Acquisition of real estate..........................     (48,094)    (91,308)
  Deposits............................................      18,944         565
  Real estate improvements............................     (20,005)     (7,267)
                                                       -----------  ----------
    Net cash provided by (used in) investing
     activities.......................................      95,359     (38,779)
                                                       ===========  ==========
Cash Flows From Financing Activities
  Proceeds from notes payable......................... $   112,730  $  135,696
  Payments on notes payable...........................    (175,048)    (77,077)
  Deferred borrowing costs............................      (5,947)     (8,214)
  Net advances from affiliates........................       3,489      15,330
  Margin borrowings, net..............................      (3,814)    (14,998)
  Common dividends paid...............................        (545)     (1,710)
  Preferred dividends paid............................      (1,704)       (418)
  Sale of Preferred Stock.............................         500         --
  Distributions to minority interest holders..........      (3,805)     (1,590)
  Sale of Common Stock sold under dividend
   reinvestment plan..................................         --          197
                                                       -----------  ----------
    Net cash provided by (used in) financing
     activities.......................................     (74,144)     47,216
    Net (decrease) in cash and cash equivalents.......      (9,684)     (3,326)
Cash and cash equivalents, beginning of period........      11,523       5,347
                                                       -----------  ----------
Cash and cash equivalents, end of period.............. $     1,839  $    2,021
                                                       ===========  ==========
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       5
<PAGE>

                          AMERICAN REALTY TRUST, INC.

               CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued

<TABLE>
<CAPTION>
                                                              For the Nine
                                                                 Months
                                                             Ended September
                                                                   30,
                                                            ------------------
                                                              1999      1998
                                                            --------  --------
                                                               (dollars in
                                                               thousands)
<S>                                                         <C>       <C>
Reconciliation of net income to net cash (used in)
 operating activities
  Net income............................................... $  1,878  $  2,101
  Adjustments to reconcile net income to net cash (used in)
   operating activities
    Depreciation and amortization..........................   13,496     4,683
    Amortization of deferred borrowing cost................    9,857     5,471
    Provision for loss.....................................    2,072     3,000
    Gain on sale of real estate............................  (87,307)  (14,692)
    Distributions from equity investees' operating cash
     flow..................................................      935     9,246
    Equity in (income) of investees........................   (5,270)  (27,430)
    (Increase) decrease in marketable equity securities....    2,159    (1,529)
    (Increase) decrease in accrued interest receivable.....   (1,605)      333
    Decrease in other assets...............................   13,817     3,336
    Increase (decrease) in accrued interest payable........   (6,640)    1,179
    Increase in accounts payable and other liabilities.....   25,709     1,760
    Other..................................................      --        779
                                                            --------  --------
      Net cash (used in) operating activities.............. $(30,899) $(11,763)
                                                            ========  ========
Schedule of noncash investing and financing activities
Notes payable from acquisition of real estate.............. $ 70,133  $ 17,119
Notes receivable canceled on reacquisition of property.....      --      1,300
Issuance of Series F Preferred Stock.......................      --      2,100
Dividend obligation on conversion of Series F Preferred
 Stock.....................................................      --        134
Issuance of Series G Preferred Stock.......................      --        100
Investment in properties reacquired........................      --      5,270
Real estate obtained through foreclosure of mortgage note
 receivable................................................      --     22,715
Provision for loss.........................................    2,072     3,000
Notes payable assumed by buyer upon sale of properties.....    6,776       --
Conversion of note receivable to partnership interest......   22,678       --
Dividend obligation discharged on conversion of Series B
 Preferred Stock...........................................      --         44
Acquisition of IGI Properties
  Issuance of Class A partnership units....................      --      6,568
  Carrying value of mortgages assumed......................      --     43,421
  Carrying value of other assets...........................      --       (441)
  Carrying value of accounts payable and other
   liabilities.............................................      --        292
  Investment in partnerships...............................      --      1,980
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       6
<PAGE>

                          AMERICAN REALTY TRUST, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. BASIS OF PRESENTATION

  The accompanying Consolidated Financial Statements of American Realty Trust,
Inc. ("ART") and consolidated entities (the "Company") have been prepared in
conformity with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. Operating results for the nine month period ended
September 30, 1999, are not necessarily indicative of the results that may be
expected for the year ending December 31, 1999. For further information, refer
to the Consolidated Financial Statements and Notes thereto included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1998 (the
"1998 Form 10-K").

  Certain balances for 1998 have been reclassified to conform to the 1999
presentation.

NOTE 2. SYNTEK ASSET MANAGEMENT, L.P.

  ART owns a 96% limited partner interest in Syntek Asset Management, L.P.
("SAMLP"). Until December 18, 1998, SAMLP was the general partner of National
Realty, L.P. ("NRLP") and National Operating, L.P. ("NOLP"), the operating
partnership of NRLP (collectively the "Partnership"). Gene E. Phillips, a
Director and Chairman of the Board of the Company until November 16, 1992, is
also a general partner of SAMLP. As of September 30, 1999, the Company owned
approximately 56% of the outstanding limited partner units of the Partnership.

  The Partnership, SAMLP and Gene E. Phillips were among the defendants in a
class action lawsuit arising from the formation of the Partnership (the
"Moorman Litigation"). An agreement settling such lawsuit (the "Settlement
Agreement") for the above named defendants became effective on July 5, 1990.
The Settlement Agreement provided for, among other things, the appointment of
the Partnership oversight committee for the Partnership and the establishment
of specified annually increasing targets for five years relating to the price
of the Partnership's units of limited partner interest.

  The Settlement Agreement provided for the resignation and replacement of
SAMLP as general partner if the unit price targets were not met for two
consecutive anniversary dates. The Partnership did not meet the unit price
targets for the first and second anniversary dates.

  On July 15, 1998, the Partnership, SAMLP and the Partnership oversight
committee executed an Agreement for Cash Distribution and Election of
Successor General Partner (the "Cash Distribution Agreement") which provided
for the nomination of an entity affiliated with SAMLP to be the successor
general partner of the Partnership, for the distribution of $11.4 million to
the plaintiff class members and for the resolution of all related matters
under the Settlement Agreement. On October 23, 1998, the Court entered an
order granting final approval of the Cash Distribution Agreement. The Court
also entered orders requiring the Partnership to pay $404,000 in attorney's
fees to Joseph B. Moorman's legal counsel, $30,000 to Joseph B. Moorman and
$404,000 in attorney's fees to Robert A. McNeil's legal counsel.

  Pursuant to the order, $11.4 million was deposited by the Partnership into
an escrow account and then transferred to the control of an independent
administrator. The distribution of cash was placed under the control of the
independent settlement administrator. On March 24, 1999, the initial
distribution of cash was made to the plaintiff class members.

  The proposal to elect NRLP Management Corp. ("NMC"), a wholly-owned
subsidiary of ART, as the successor general partner was submitted to the
unitholders of the Partnership for a vote at a special meeting of unitholders
held on December 18, 1998. NMC was elected by a majority of the Partnership
unitholders. The

                                       7
<PAGE>

                          AMERICAN REALTY TRUST, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

Settlement Agreement remained in effect until December 18, 1998, when SAMLP
resigned as general partner and NMC was elected successor general partner and
took office.

  Under the Cash Distribution Agreement, NMC assumed liability for SAMLP's
note for its original capital contribution to the Partnership. In addition,
NMC assumed liability for the note which requires the repayment of the $11.4
million paid by the Partnership under the Cash Distribution Agreement, plus
the $808,000 in court ordered attorneys' fees and $30,000 paid to Joseph B.
Moorman. This note requires repayment over a 10--year period, bears interest
at a variable rate, currently 7.3% per annum, and is guaranteed by ART. The
liability assumed under the Cash Distribution Agreement was expensed as a
litigation settlement. An additional $184,000 was expensed as a litigation
settlement in the first quarter of 1999.

  As of December 31, 1998, ART discontinued accounting for its investment in
the Partnership under the equity method upon the election of NMC as general
partner of the Partnership and the settlement of the Moorman Litigation. The
Company began consolidation of the Partnership's accounts at that date and its
operations subsequent to that date.

NOTE 3. NOTES AND INTEREST RECEIVABLE

  In January 1999, the Partnership collected in full a mortgage note
receivable with a principal balance of $350,000. In May 1999, the Partnership
collected in full a mortgage note receivable with a principal balance of $1.5
million. In both cases, the monies received were applied to paydown a note
payable partially secured by the mortgage notes receivable.

  In July 1999, the Partnership received $1.3 million in full payment of a
mortgage note receivable, including a $400,000 participation fee.

  In June 1999, a mortgage note receivable from an affiliate of JNC
Enterprises, Ltd. ("JNC") in the amount of $4.2 million matured. The note is
secured by (1) a first lien on approximately 1,000 acres of land in Huerfano
County, Colorado, known as Cuchara Valley Mountain Ski Resort; (2) an
assignment of a $2.0 million promissory note which is secured by approximately
2,623 acres of land in Taos County, New Mexico, known as Ski Rio Resort; and
(3) a pledge of all related partnership interests. In August 1999, the
Partnership received a paydown of $2.3 million on the note receivable, a
portion of the proceeds from the loan funding described in the following
paragraph. In September 1999, the Partnership received a paydown of $1.0
million in exchange for extending the note's maturity to October 1999.

  In August 1999, the Partnership funded a $2.6 million loan to JNC. The loan
is secured by second liens on a 3.55 acre parcel and a 1.2561 acre parcel of
land in Dallas, Texas, and the personal guaranty of JNC's principal partner.
The loan bears interest at 16.0% per annum and matures in February 2000. All
principal and interest are due at maturity.

  Also in August 1999, a mortgage note receivable in the amount of $942,000
matured. The loan was secured by 4.5 acres of land in Abilene, Texas,
collateral assignment of a $220,000 note receivable and the personal
guarantees of the principal owners of the borrower. The loan bore interest at
14.0% per annum, and all principal and interest were due at maturity. The
borrower did not make the required payments of principal and interest and the
loan is classified as nonperforming in the September 30, 1999 Consolidated
Balance Sheet. The Partnership is negotiating a modification/extension with
the borrower. If such negotiation is not successful, and the Partnership
forecloses, it expects to incur no loss as the fair value of the collateral
property, less estimated costs of sale, exceeds the carrying value of the
note.

  During 1998, the Partnership funded a $1.8 million loan to Warwick of
Summit, Inc. The loan is secured by a second lien on a shopping center in
Rhode Island, by 100% of the stock of the borrower and by the personal

                                       8
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

guarantee of the principal shareholder of the borrower. The loan bears
interest at 14.0% per annum and matures in December 1999. All principal and
interest are due at maturity. During 1999, the Partnership funded an
additional $314,000, increasing the loan balance to $2.1 million.

  During 1998 and through August 1999, the Partnership funded a total of $2.1
million of a $2.2 million loan commitment to Varner Road Partners, L.L.C. The
loan is secured by 129.77 acres of land in Riverside County, California and a
pledge of the stock of the borrower. The loan bears interest at 15.0% per
annum and matures in November 1999. All principal and interest are due at
maturity.

  During 1998 and 1999, the Partnership funded a total of $31.0 million of a
$52.5 million loan commitment to Centura Tower, Ltd. ("Centura"). The loan was
secured by 2.2 acres of land and an office building under construction in
Farmers Branch, Texas. The loan bore interest at 12.0% per annum, required
monthly payments based on net revenues after development of the land and
building and matured in January 2003. In August 1999, the Partnership
exercised a participation option included in the loan agreement. The
Partnership obtained a combined 80% general and limited partnership interest
in Centura in exchange for a $24.1 million capital contribution through
conversion of a portion of the Partnership's note receivable. The $8.3 million
balance of the note receivable continues as a loan to Centura from the
Partnership, bears interest at a rate of 18.0% per annum and is payable from
cash flows of the project. Centura's other partners will earn a 12% preferred
return on their respective capital accounts. In conjunction with the exercise
of the participation, Centura obtained a construction loan commitment in the
total amount of $30.0 million, which was finalized in October 1999. The loan
bears interest at a variable rate, currently 9.4725% per annum, and matures in
June 2001. Interest is payable monthly, with the first $2.0 million of
interest being drawn from the loan proceeds. The loan is guaranteed by NOLP,
NRLP, Garden Capital, L.P. ("GCLP") and Basic Capital Management, Inc.
("BCM"), the Company's advisor. In October 1999, Centura received its first
draw of $5.0 million under the loan agreements. GCLP is a partnership in which
NOLP is the sole limited partner with a 99.3% limited partner interest and a
wholly--owned subsidiary of ART is the general partner with .7% general
partner interest. The Partnership consolidates Centura for financial statement
purposes.

  In June 1998, the Partnership funded a $365,000 loan to RB Land & Cattle,
L.L.C. The loan is secured by a pledge of a note secured by 7,200 acres of
undeveloped land near Crowell, Texas, and the personal guarantee of the
borrower. The loan bore interest at 10.0% per annum and matured in December
1998. All principal and interest were due at maturity. The borrower did not
make the required payments and the loan was classified as nonperforming. The
Partnership has begun foreclosure proceedings and expects to incur no loss on
foreclosure as the fair value of the collateral property, less estimated costs
of sale, exceeds the carrying value of the note.

  In August 1998, the Partnership funded a $6.0 million loan to Centura
Holdings, L.L.C., a subsidiary of Centura Tower, Ltd. The loan is secured by
6.4 acres of land in Farmers Branch, Texas, bears interest at 15.0% per annum
and matures in August 2000. All principal and interest are due at maturity. In
February 1999, the Partnership funded an additional $37,500.

  Also in August 1998, the Partnership funded a $3.7 million loan to JNC. The
loan was secured by a contract to purchase 387 acres of land in Collin County,
Texas, and the personal guaranty of JNC's principal partner. The loan bore
interest at 12.0% per annum and matured the earlier of termination of the
purchase contract or February 1999. All principal and interest were due at
maturity. This loan was cross--collateralized with other JNC loans. In January
1999, ART purchased the contract from JNC and acquired the land. In connection
with the purchase, GCLP funded $6.0 million on a then $95.0 million loan
commitment to ART. A portion of the funds were used to payoff the $3.7 million
JNC note to the Partnership, including accrued but unpaid interest, paydown
$1.3 million on the JNC line of credit and paydown $820,000 on the JNC Frisco
Panther Partners, Ltd. loan, discussed below. See NOTE 7. "NOTES PAYABLE."

                                       9
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  Further in August 1998, the Partnership funded a $635,000 loan to La Quinta
Partners, L.L.C. The loan is secured by interest bearing accounts prior to
being used as escrow deposits toward the purchase of a total of 956 acres of
land in La Quinta, California. The loan bore interest at 10.0% per annum and
matured in November 1998. All principal and interest were due at maturity. In
November and December 1998, the Partnership received a total of $250,000 in
principal paydowns. In the first quarter of 1999, the Partnership received an
additional $25,000 paydown. In the second quarter of 1999, the loan was
modified, increasing the interest rate to 15.0% per annum and extending the
maturity date to November 1999. Accrued but unpaid interest was added to the
principal balances increasing it by $42,000 to $402,000.

  In 1997 and 1998, the Partnership funded a $3.8 million loan to Stratford &
Graham Developers, L.L.C. The loan is secured by 1,485 acres of unimproved
land in Riverside County, California. In the first nine months of 1999, the
Partnership funded an additional $316,000, increasing the loan balance to $4.1
million. The loan bore interest at 15.0% per annum and matured in June 1999.
All principal and interest were due at maturity. The borrower did not make the
required payments of principal and interest at the loan's maturity and the
loan was classified as nonperforming. The Partnership has begun foreclosure
proceedings. No loss is expected on foreclosure as the fair value of the
collateral property, less estimated costs of sale, exceeds the carrying value
of the note.

  In October 1998, the Partnership funded three loans to JNC or affiliated
entities. The first JNC loan of $1.0 million was secured by a second lien on
3.5 acres of land in Dallas, Texas, and the personal guaranty of JNC's
principal partner. The loan bore interest at 14.0% per annum and matured in
October 1999. All principal and interest were due at maturity. This loan was
paid in full in July 1999. The second loan, also $1.0 million, was secured by
a second lien on 2.9 acres of land in Dallas, Texas, and the personal guaranty
of JNC's principal partner. The loan bore interest at 14.0% per annum and
matured in October 1999. All principal and interest were due at maturity. This
loan was paid in full in March 1999. The third loan, in the amount of $2.1
million was to Frisco Panther Partners, Ltd. The loan is secured by a second
lien on 408.2 acres of land in Frisco, Texas, and the personal guaranty of
JNC's principal partner. The loan bears interest at 14.0% per annum and
matures in October 1999. All principal and interest are due at maturity. This
loan is cross--collateralized with other JNC loans funded by the Partnership.
In January 1999, the Partnership received a paydown of $820,000 on the Frisco
Panther Partners, Ltd. loan.

  In March 1998, the Partnership ceased receiving the required payments on a
$3.0 million note receivable secured by an office building in Dallas, Texas.
In October 1998, the Partnership began foreclosure proceedings. In March 1999,
the Partnership received payment in full, including accrued but unpaid
interest.

  In December 1998, the Partnership funded $3.3 million of a $5.0 million loan
commitment to JNC. The loan is secured by a second lien on 1,791 acres of land
in Denton County, Texas, and a second lien on 220 acres of land in Tarrant
County, Texas. The loan bears interest at 12.0% per annum and matures in
December 1999. All principal and interest are due at maturity. The loan is
cross--collateralized with other JNC loans funded by the Partnership. In
January 1999, the Partnership received a $1.3 million paydown. In the first
half of 1999, the Partnership funded an additional $3.0 million, increasing
the loan balance to $5.0 million.

  At December 1998, the Partnership's one wraparound mortgage note receivable
was in default. The Partnership has been vigorously pursuing its rights under
the loan agreement. If the Partnership should be unsuccessful, and the
underlying lien holder forecloses the collateral property, the Partnership
will incur no loss in excess of previously established reserves.

  Related Party. In February 1999, GCLP funded a $5.0 million unsecured loan
to Davister Corp., which at September 30, 1999, owned approximately 15.8% of
the outstanding shares of the Company's Common Stock.

                                      10
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

The loan bears interest at 12.0% per annum and matures in February 2000. All
principal and interest are due at maturity. The loan is guaranteed by BCM, the
Company's advisor.

  Beginning in 1997 and through January 1999, the Partnership funded a $1.6
million loan commitment to Bordeaux Investments Two, L.L.C. ("Bordeaux"). The
loan is secured by (1) a 100% interest in Bordeaux, which owns a shopping
center in Oklahoma City, Oklahoma; (2) 100% of the stock of Bordeaux
Investments One, Inc., which owns 6.5 acres of undeveloped land in Oklahoma
City, Oklahoma; and (3) the personal guarantees of the Bordeaux partners. The
loan bears interest at 14.0% per annum. Until November 1998, the loan required
monthly payments of interest only at the rate of 12.0% per annum, with the
deferred interest payable at maturity in January 1999. In November 1998, the
loan was modified to allow payments based on monthly cash flow of the
collateral property and the maturity date was extended to December 1999. In
the second quarter of 1999, the loan was again modified, increasing the loan
commitment to $2.1 million and the Partnership funded an additional $33,000.
In the third quarter of 1999, the Partnership funded an additional $213,000.
The property has had no cash flow, therefore, the Partnership ceased accruing
interest in the second quarter of 1999. In October 1999, the Partnership
received a $724,000 paydown on the loan, which was applied first to accrued
but unpaid interest of $261,000 then to principal, reducing the loan balance
to $1.4 million. In October 1999, Richard D. Morgan, a Bordeaux shareholder,
was elected a director of NMC, the General Partner of the Partnership.

  Beginning in April and through September 30, 1999, ART funded $1.7 million
of a $2.0 million loan commitment to Lordstown, L.P. The loan is secured by a
second lien on land in Ohio and Florida, by 100% of the general and limited
partner interest in Partners Capital, Ltd. and a 50% profits interest in
subsequent land sales. A corporation controlled by Richard D. Morgan, is the
general partner of Lordstown, L.P.

  Also, beginning in April through September 30, 1999, ART funded $1.5 million
of a $2.4 million loan commitment to 261, L.P. The loan is secured by 100% of
the general and limited partner interest in Partners Capital, Ltd. and a
profits interest in subsequent land sales. A corporation controlled by Richard
D. Morgan, is the general partner of 261, L.P.

NOTE 4. REAL ESTATE

  In January 1999, GCLP sold the 199 unit Olde Town Apartments in Middleton,
Ohio, for $4.6 million, receiving net cash of $4.4 million after the payment
of various closing costs, including a real estate brokerage commission of
$136,000 to Carmel Realty, Inc. ("Carmel Realty"), an affiliate of BCM, the
Company's advisor. A gain of $2.2 million was recognized on the sale.

  In February 1999, ART purchased Frisco Bridges land, a 336.8 acre parcel of
unimproved land in Collin County, Texas, for $46.8 million, paying $7.8
million in cash and obtaining mortgage financing totaling $39.0 million.
Seller financing in the amount of $22.0 million, secured by 191.5 acres of the
parcel, bears interest at prime plus 2.0%, currently 10.25% per annum,
requires monthly interest only payments and matures in January 2000. A
mortgage in the amount of $15.0 million, secured by 125.0 acres of the parcel,
bears interest at the prime rate plus 4.5%, currently 12.75% per annum,
required principal reduction payments of $1.0 million on each of May 1, June
1, and July 1, in addition to monthly payments of interest and matures in
February 2000. Another mortgage in the amount of $2.0 million, secured by 13.5
acres of the parcel, bore interest at 14% per annum, required monthly interest
only payments and matured in January 2000. The loan was paid in full in June
1999. ART's Double O land in Las Colinas, Texas, and its Desert Wells land in
Palm Desert, California, are pledged as additional collateral for these loans.
ART drew down $6.0 million under its line of credit with the GCLP for a
portion of the cash requirement. See NOTE 7. "NOTES PAYABLE." A real estate
brokerage commission of $1.4 million was paid to Carmel Realty.

                                      11
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  Also in February 1999, ART sold a 4.6 acre tract of its Plano Parkway land
parcel for $1.2 million. ART received net cash of $1.1 million after the
payment of various closing costs, including a real estate brokerage commission
of $36,000 to Carmel Realty. Simultaneously with the sale, the mortgage debt
secured by such land parcel was refinanced in the amount of $7.1 million. The
new mortgage bears interest at the prime rate plus 4.5%, currently 12.75% per
annum, requires monthly interest only payments and matures in January 2000.
The net cash from the sale and refinancing along with an additional $921,000
was used to payoff the $8.9 million seller financing secured by the land
parcel. A mortgage brokerage and equity refinancing fee of $71,000 was paid to
BCM. A gain of $473,000 was recognized on the sale.

  Further in February 1999, GCLP sold the 225 unit Santa Fe Apartments in
Kansas City, Missouri, for $4.6 million, receiving net cash of $4.3 million
after the payment of various closing costs, including a real estate brokerage
commission of $137,000 to Carmel Realty. A gain of $706,000 was recognized on
the sale.

  In February 1999, GCLP sold the 480 unit Mesa Ridge Apartments in Mesa,
Arizona, for $19.5 million, receiving net cash of $793,000 after the payment
of various closing costs, including a real estate brokerage commission of
$585,000 to Carmel Realty and remitting $17.8 million to the lender to hold in
escrow pending a substitution of collateral. In May 1999, the 259 unit
Bavarian Woods Apartments and the 149,855 sq. ft. Westwood Shopping Center
were approved as substitute collateral. GCLP received net cash of $7.8 million
after paying off $7.2 million in mortgage debt secured by the Bavarian Woods
Apartments and Westwood Shopping Center, funding required escrows and closing
costs on the two properties and paying off $2.2 million on the Mesa Ridge
debt, including a $133,000 prepayment penalty. A gain of $10.2 million was
recognized on the sale.

  In March 1999, ART sold a 13.0 acre tract of its Rasor land parcel for $1.6
million, receiving no net cash after paying down by $1.5 million the mortgage
debt secured by such land parcel and the payment of various closing costs,
including a real estate brokerage commission of $48,000 to Carmel Realty. A
gain of $979,000 was recognized on the sale.

  Also in March 1999, ART sold two tracts totaling 9.9 acres of its
Mason/Goodrich land parcel for $956,000, receiving net cash of $33,000 after
paying down by $860,000 the mortgage debt secured by such land parcel and the
payment of various closing costs, including a real estate brokerage commission
of $29,000 to Carmel Realty. A gain of $432,000 was recognized on the sale.

  Further in March 1999, ART sold, in a single transaction, a 13.7 acre tract
of its McKinney II land parcel and a 20.0 acre tract of its McKinney IV land
parcel for a total of $7.7 million, receiving no net cash after paying down by
$5.5 million the mortgage debt secured by such land parcel, the funding of
required escrows and the payment of various closing costs, including a real
estate brokerage commission of $231,000 to Carmel Realty. A gain of $2.9
million was recognized on the sale.

  In April 1999, GCLP sold the 166 unit Horizon East Apartments in Dallas,
Texas, for $4.0 million, receiving net cash of $1.2 million after paying off
$2.6 million in mortgage debt and the payment of various closing costs,
including a real estate brokerage commission of $79,000 to Carmel Realty. A
gain of $1.8 million was recognized on the sale.

  Also in April 1999, GCLP sold the 120 unit Lantern Ridge Apartments in
Richmond, Virginia, for $3.4 million, receiving net cash of $880,000 after the
payment of various closing costs, including a real estate brokerage commission
of $103,000 to Carmel Realty. The purchaser assumed the $2.4 million mortgage
secured by the property. A gain of $2.3 million was recognized on the sale.

  In May 1999, ART sold a 15.0 acre tract of its Vista Ridge land parcel for
$2.6 million, receiving net cash of $552,000 after paying down by $1.8 million
the mortgage debt secured by such land parcel and the payment

                                      12
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

of various closing costs, including a real estate brokerage commission of
$79,000 to Carmel Realty. A gain of $913,000 was recognized on the sale.

  Also in May 1999, ART purchased Rowlett Creek land, a 80.4 acre parcel of
unimproved land in Collin County, Texas, for $1.6 million. ART paid $400,000
in cash and obtained seller financing of the remaining $1.2 million of the
purchase price. The seller financing bears interest at 8.75% per annum,
requires quarterly interest only payments and matures in May 2004. A real
estate brokerage commission of $94,000 was paid to Carmel Realty.

  Further in May 1999, ART purchased Leone land, a 8.2 acre parcel of
unimproved land in Irving, Texas, for $1.5 million. ART paid $300,000 in cash
and obtained seller financing of the remaining $1.2 million of the purchase
price. The seller financing bears interest at 8.0% per annum, requires
quarterly interest only payments and matures in May 2003. A real estate
brokerage commission of $91,000 was paid to Carmel Realty.

  In May 1999, a newly-formed controlled partnership in which a wholly--owned
subsidiary of ART is the 1.0% managing general partner and ART is the 99%
Class B limited partner, purchased the 177,211 sq. ft. Encino Executive Plaza
in Los Angeles, California, for $40.1 million. The partnership paid $2.8
million in cash, assumed $34.6 million in mortgage debt, obtained $1.1 million
in seller financing and issued 1.6 million Class A limited partner units. The
mortgage bears interest at 7.74% per annum, requires monthly payments of
principal and interest of $247,500 and matures in May 2008. The seller
financing bears interest at 7.0% per annum, requires interest only payments in
July and January, requires semiannual principal payments of $369,000 in May
2000 and May 2001 and matures in May 2002. The Class A units accrue a
preferred return of $.05 per Class A unit per annum for the first year, $.06
per annum per Class A unit for the second year, $.07 per Class A unit per
annum for the third year and $.09 per Class A unit per annum thereafter, paid
quarterly.

  Also in May 1999, ART sold two tracts of its Plano Parkway land parcel
totaling 24.5 acres for $4.9 million. ART received no net cash after paying
down by $4.7 million the mortgage debt secured by such land parcel and the
payment of various closing costs, including a real estate brokerage commission
of $147,000 to Carmel Realty. A gain of $1.1 million was recognized on the
sale.

  Further in May 1999, ART acquired the remaining joint venture interest in
its 3.6 acre Atlanta land parcel for $1.3 million in cash. Subsequently, ART
exchanged the Atlanta land parcel for 147.4 acres of land in Nashville,
Tennessee and $1.3 million in cash. No gain or loss was recognized on the
exchange.

  In May 1999, the Partnership purchased the 27,000 sq. ft. Cooley Office
Building in Farmers Branch, Texas, for $3.5 million, paying $1.5 million in
cash and obtaining mortgage financing of $2.0 million. The mortgage bears
interest at a variable rate, currently 9.0% per annum, requires monthly
payments of principal and interest of $17,875 and matures in May 2019. A real
estate brokerage commission of $35,000 was paid to Carmel Realty.

  In June 1999, ART sold two tracts of its Frisco Bridges land parcel totaling
77.6 acres for $16.9 million. ART received net cash of $2.7 million after
paying off $2.0 million in mortgage debt secured by such land parcel, paying
down by $11.0 million another mortgage secured by such land parcel and the
payment of various closing costs, including a real estate brokerage commission
of $507,000 to Carmel Realty. A gain of $4.2 million was recognized on the
sale.

  Also in June 1999, ART sold a 6.0 acre tract of its Plano Parkway land
parcel for $1.6 million. ART received no net cash after paying down by $1.6
million the mortgage debt secured by such land parcel and the payment of
various closing costs, including a real estate brokerage commission of $47,000
to Carmel Realty. A gain of $615,000 was recognized on the sale.

                                      13
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  Further in June 1999, ART sold its Continental Hotel for $25.0 million,
receiving a nonrefundable deposit of $5.0 million and providing short term
financing of $20.0 million, which matures in November 1999. A gain of $7.9
million was recognized on the sale. In the third quarter of 1999, ART received
$1.5 million in principal payments.

  In June 1999, ART purchased Vineyards II land, a 18.6 acre parcel of
unimproved land in Tarrant County, Texas, for $6.3 million. ART paid $2.3
million in cash and obtained seller financing of the remaining $4.0 million of
the purchase price. The seller financing bears interest at 14.5% per annum,
requires monthly interest only payments and matures in June 2002. A real
estate brokerage commission of $190,000 was paid to Carmel Realty.

  Also in June 1999, the Partnership purchased the Lake Houston land, a 33.58
acre parcel of unimproved land in Harris County, Texas, for $2.5 million in
cash. A real estate brokerage commission of $75,000 was paid to Carmel Realty.
The Partnership obtained a $13.7 million construction loan and began
development of a 312 unit apartment complex on the site in July 1999.
Construction costs are expected to approximate $16.7 million and completion is
anticipated in the third quarter of 2000. Through October 1999, the
Partnership has invested $1.9 million on construction of the apartments and
received $1.8 million in loan and escrow proceeds.

  Further in June 1999, GCLP sold the 368 unit Barcelona Apartments in Tampa,
Florida, for $9.8 million, receiving net cash of $2.2 million after paying off
$7.0 million in mortgage debt and the payment of various closing costs,
including a real estate brokerage commission of $294,000 to Carmel Realty. A
gain of $2.2 million was recognized on the sale.

  In July 1999, the Partnership purchased the Stone Meadows land, a 13.5 acre
parcel of unimproved land in Harris County, Texas, from ART at the land's
carrying value of $2.2 million, paying $1.3 million in cash and assuming
$974,000 in mortgage debt. The mortgage bore interest at 10.0% per annum,
required quarterly payments of principal and interest of $100,000 and matured
in October 1999. The mortgage was paid in full at maturity. The land was
acquired as a future apartment development site.

  Also in July 1999, ART sold a .13 acre tract of its JHL Connell land parcel
for $53,000. ART received no net cash after paying down by $49,000 the
mortgage debt secured by such land parcel and the payment of various closing
costs, including a real estate brokerage commission of $2,000 to Carmel
Realty. A gain of $23,000 was recognized on the sale.

  Further in July 1999, ART sold two tracts totaling 11.8 acres of its Plano
Parkway land parcel for $3.8 million. ART received net cash of $1.7 million
after paying down by $2.0 million the mortgage debt secured by such land
parcel and the payment of various closing costs, including a real estate
brokerage commission of $112,000 to Carmel Realty. A gain of $1.9 million was
recognized on the sales.

  In July 1999, ART sold two tracts totaling 6.7 acres of its Vista Ridge land
parcel for $1.4 million. ART received net cash of $329,000 after paying down
by $975,000 the mortgage debt secured by such land parcel and the payment of
various closing costs, including a real estate brokerage commission of $43,000
to Carmel Realty. A gain of $584,000 was recognized on the sale.

  Also in July 1999, ART purchased Monterey land, a 85.0 acre parcel of
unimproved land in Riverside County, California, for $5.6 million. ART paid
$1.1 million in cash and obtained seller financing of the remaining $4.5
million of the purchase price. The seller financing bears interest at 9.0% per
annum, requires quarterly interest only payments and matures in June 2002. A
real estate brokerage commission of $338,000 was paid to Carmel Realty.

                                      14
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  Further in July 1999, ART purchased Wakefield land, a 70.0 acre parcel of
unimproved land in Allen, Texas, for $1.3 million. ART paid $688,000 in cash
and obtained seller financing for the remaining $612,000 of the purchase
price. The seller financing bears interest at 8.5% per annum, requires
quarterly interest only payments and matures in July 2004. A real estate
brokerage commission of $78,000 was paid to Carmel Realty.

  In July 1999, ART sold a 1.4 acre tract of its Valley Ranch land parcel for
$163,000. ART received net cash of $159,000 after the payment of various
closing costs, including a real estate brokerage commission of $5,000 to
Carmel Realty. A gain of $128,000 was recognized on the sale.

  In August 1999, the Partnership sold the 152 unit Country Place Apartments
in Round Rock, Texas, for $6.0 million, receiving net cash of $1.3 million
after the payment of various closing costs, including a real estate brokerage
commission of $179,000 paid to Carmel Realty. The purchaser assumed the $4.3
million mortgage secured by the property. A gain of $3.3 million was
recognized on the sale.

  Also in August 1999, the Partnership sold the 588 unit Lake Nora Apartments
and the 336 unit Fox Club Apartments in Indianapolis, Indiana, to a single
buyer for a total of $29.1 million. The Partnership received net cash of $2.7
million, after paying off $24.5 million in mortgage debt, including an
$889,000 prepayment penalty, and the payment of various closing costs,
including a real estate brokerage commission of $873,000 to Carmel Realty. A
gain totaling $12.7 million was recognized on the sale.

  Further in August 1999, ART sold a 2.1 acre tract of its Keller land parcel
for $185,000, receiving net cash of $91,000 after paying down by $90,000 the
mortgage debt secured by such land parcel and the payment of various closing
costs, including a real estate brokerage commission of $6,000 to Carmel
Realty. A gain of $158,000 was recognized on the sale.

  In August 1999, ART sold its Sun City lots for $260,000, receiving net cash
of $240,000 after the payment of various closing costs, including a real
estate brokerage commission of $8,000 to Carmel Realty. A gain of $180,000 was
recognized on the sale.

  Also in August 1999, ART sold a 121.2 acre tract of its Katrina land parcel
for $6.6 million, receiving net cash of $5.5 million after the payment of
various closing costs, including a real estate brokerage commission of
$198,000 to Carmel Realty. A gain of $186,000 was recognized on the sale.

  In September 1999, the Partnership sold the 409 unit Oakhollow Apartments
and the 408 unit Windridge Apartments in Austin, Texas, to a single buyer for
a total of $35.5 million. The Partnership received net cash of $7.8 million
after paying off $22.2 million in mortgage debt, including a $912,000
prepayment penalty and the payment of various closing costs, including a real
estate brokerage commission of $1.1 million paid to Carmel Realty. In
conjunction with the sale, the partnership provided $2.1 million in purchase
money financing secured by limited partnership units in two limited
partnerships owned by the buyer. The financing bears interest at 16.0% per
annum, requires monthly payments of interest only at 6.0%, beginning in
February 2000 and a $200,000 principal paydown in December 1999, and matures
in August 2000. The Partnership has an option to obtain the buyer's general
and limited partnership interests in full satisfaction of the financing. A
gain of $24.2 million was recognized on the sale.

  Further in September 1999, ART sold a 13.6 acre tract of its Frisco Bridges
land parcel for $2.6 million, receiving no net cash after paying down by $2.1
million the mortgage debt secured by such land parcel and the payment of
various closing costs, including a real estate brokerage commission of $61,000
to Carmel Realty. A gain of $403,000 was recognized on the sale.

                                      15
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  In September 1999, ART sold a 6.2 acre tract of its Plano Parkway land
parcel for $900,000 receiving net cash of $208,000 after paying down by
$650,000 the mortgage debt secured by such land parcel and the payment of
various closing costs, including a real estate brokerage commission of $27,000
to Carmel Realty. A loss of $40,000 was recognized on the sale.

  Also in September 1999, ART sold four tracts totaling 185.6 acres of its
Keller, Scout and Scoggins land parcels for $3.5 million, receiving net cash
of $758,000 after paying down by $2.5 million the mortgage debt secured by
such land parcels and the payment of various closing costs, including a real
estate brokerage commission of $105,000 to Carmel Realty. A gain of $1.8
million was recognized on the sale.

  Further in September 1999, ART sold a 1.3 acre tract of its Vista Ridge land
parcel for $715,000, receiving net cash of $665,000 after the payment of
various closing costs, including a real estate brokerage commission of $21,000
to Carmel Realty. A gain of $538,000 was recognized on the sale.

  In November 1998, a newly-formed controlled partnership with ART as the
Class B limited partner and a wholly-owned subsidiary of ART as the 1%
Managing General Partner, purchased two apartments with a total of 423 units
in Indianapolis, Indiana, for $7.2 million, paying $14,000 in cash, assuming
$5.9 million in mortgage debt and issuing $1.3 million in Class A limited
partner units. In June 1999, ART relinquished it's general and Class B limited
partner interests. A provision for loss of $2.0 million was recognized.

NOTE 5. INVESTMENT IN EQUITY INVESTEES

  Real estate entities. The Company's investment in equity investees at
September 30, 1999, included equity securities of three publicly traded Real
Estate Investment Trusts (collectively the "REITs"), Continental Mortgage and
Equity Trust ("CMET"), Income Opportunity Realty Investors, Inc. ("IORI") and
Transcontinental Realty Investors, Inc. ("TCI"), and interests in real estate
joint ventures and partnerships. BCM, the Company's advisor, also serves as
advisor to the REITs.

  The Company accounts for its investment in the REITs and the joint venture
partnerships using the equity method. Substantially all of the equity
securities of the REITs are pledged as collateral for borrowings. See NOTE 8.
"MARGIN BORROWINGS."

  The Company's investment in real estate entities, accounted for using the
equity method, at September 30, 1999, was as follows:

<TABLE>
<CAPTION>
                          Percentage     Carrying     Equivalent
                              of         Value of      Investee    Market Value
                           Ownership    Investment    Book Value   of Investment
                              at            at            at            at
                         September 30, September 30, September 30, September 30,
Investee                     1999          1999          1999          1999
- --------                 ------------- ------------- ------------- -------------
<S>                      <C>           <C>           <C>           <C>
CMET....................     41.3%        $16,108       $36,074       $24,488
IORI....................     30.4           3,269         7,203         2,439
TCI.....................     31.4          13,680        32,145        14,851
                                          -------                     -------
                                           33,057                     $41,778
                                                                      =======
Other...................                    7,608
                                          -------
                                          $40,665
                                          =======
</TABLE>

  The difference between the carrying value of the Company's investment and
the equivalent investee book value is being amortized over the life of the
properties held by each investee.


                                      16
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  Management continues to believe that the market value of each of the REITs
undervalues their assets and the Company may, therefore, continue to increase
its ownership in these entities in 1999.

  Set forth below is summarized results of operations of equity investees for
the nine months ended September 30, 1999:

<TABLE>
   <S>                                                                 <C>
   Revenues........................................................... $120,044
   Equity in income of partnerships...................................    3,454
   Property operating expenses........................................   74,412
   Depreciation.......................................................   16,818
   Interest expense...................................................   38,928
                                                                       --------
   (Loss) before gains on sale of real estate.........................   (6,660)
   Gains on sale of real estate.......................................   22,601
                                                                       --------
   Net income......................................................... $ 15,941
                                                                       ========
</TABLE>

  The Company's share of equity investees' loss before gains on the sale of
real estate was $2.2 million for the nine months ended September 30, 1999, and
its share of equity investees' gains on sale of real estate was $7.5 million
for the nine months ended September 30, 1999.

  The Company's cash flow from the REITs is dependent on the ability of each
of them to make distributions. In the first nine months of 1999, distributions
totaling $935,000 were received from the REITs.

  In the first nine months of 1999, ART purchased a total of $366,000 of
equity securities of the REITs.

NOTE 6. MARKETABLE EQUITY SECURITIES--TRADING PORTFOLIO

 Since 1994, the Company has been purchasing equity securities of entities
other than those of the REITs and NRLP to diversify and increase the liquidity
of its margin accounts. In the first nine months of 1999, the Company
purchased $2.2 million and sold $2.5 million of such securities. These equity
securities are considered a trading portfolio and are carried at market value.
At September 30, 1999, the Company recognized an unrealized decrease in the
market value of its trading portfolio securities of $1.8 million. Also in the
first nine months of 1999, the Company realized a net gain of $130,000 from
the sale of trading portfolio securities and received $4,000 in dividends.
Unrealized and realized gains and losses on trading portfolio securities are
included in other income in the accompanying Consolidated Statements of
Operations.

NOTE 7. NOTES PAYABLE

  In February 1999, the Partnership obtained mortgage financing secured by the
unencumbered 124,200 sq. ft. Melrose Business Park in Oklahoma City, Oklahoma,
in the amount of $900,000, receiving net cash of $870,000 after the payment of
various closing costs, including a mortgage brokerage and equity refinancing
fee of $9,000 to BCM. The mortgage bears interest at a variable rate,
currently 8.75% per annum, requires monthly payments of principal and interest
of $8,000 and matures in February 2019.

  Also in February 1999, the Partnership obtained mortgage financing secured
by the unencumbered 54,649 sq. ft. 56 Expressway Office Building in Oklahoma
City, Oklahoma, in the amount of $1.7 million, receiving net cash of $1.7
million after the payment of various closing costs, including a mortgage
brokerage and equity refinancing fee of $17,000 to BCM. The mortgage bears
interest at a variable rate, currently 8.75% per annum, requires monthly
payments of principal and interest of $15,000 and matures in February 2019.

                                      17
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

  In March 1999, ART obtained second mortgage financing on its Frisco Bridges
land parcel in the amount of $2.0 million. The mortgage bears interest at
12.5% per annum with interest and principal due at maturity in November 1999.

  Also in March 1999, the Las Colinas I term loan lender provided additional
financing on ART's Stagliano, Dalho, Bonneau and Valley Ranch III land parcels
in the amount of $2.2 million. The proceeds from this financing along with an
additional $1.4 million in cash were used to pay off the $3.1 million in
mortgage debt secured by such land parcels. A mortgage brokerage and equity
refinancing fee of $22,000 was paid to BCM.

  At March 31, 1999, the mortgage debt secured by ART's McKinney I, II, III,
IV, V and Dowdy land parcels in the amount of $15.2 million matured. ART and
the lender reached an agreement to extend the mortgage's maturity to September
1999 in exchange for, among other things, ART's payment of an extension fee.
In October 1999, ART refinanced its McKinney Corners land for a total of $8.6
million. The Las Colinas I term loan lender provided $4.1 million of mortgage
financing secured by 283.3 acres of McKinney Corners land and a second lender
provided $4.5 million of mortgage financing secured by 82.0 acres of the
McKinney Corners land. The net financing proceeds and $6.6 million in cash
were used to payoff the $15.2 million mortgage debt secured by such land
parcels and the payment of various closing costs. The new $4.5 million
mortgage bears interest at 14.0% per annum, requires monthly payments of
interest only and matures in October 2000.

  In April 1999, ART refinanced the matured mortgage debt secured by its
Yorktown land in the amount of $4.8 million, receiving net cash of $580,000
after paying off $4.0 million in mortgage debt and the payment of various
closing costs, including a mortgage brokerage and equity refinancing fee of
$48,000 to BCM. The mortgage bears interest at prime plus 4.5%, currently
12.75% per annum, requires monthly interest only payments, a principal payment
of $368,000 in July 1999 and matures in April 2000.

  In May 1999, the Partnership obtained mortgage financing secured by the
unencumbered 257 unit Pines Apartments in Little Rock, Arkansas, and by a $5.0
million note receivable secured by second liens on two parcels of land in
Denton County and Tarrant County, Texas, in the amount of $4.0 million. The
Partnership received net cash of $3.9 million after the payment of various
closing costs, including a mortgage brokerage and equity refinancing fee of
$40,000 to BCM. The mortgage bears interest at 14.0% per annum, requires
monthly payments of interest only and matures in May 2000. In September 1999,
the Partnership refinanced the mortgage debt in the amount of $3.1 million.
The Partnership used the net refinancing proceeds and cash of $1.1 million to
pay off the $4.0 million of mortgage debt and the payment of various closing
costs, including a mortgage brokerage and equity refinancing fee of $31,000
paid to BCM. The new mortgage bears interest at a variable rate, currently
8.3% per annum, requires monthly payments of principal and interest of $24,552
and matures in April 2001.

  Also in May 1999, the Las Colinas I term loan lender provided additional
financing secured by ART's Plano Parkway land parcel in the amount of $2.0
million. The proceeds from this financing along with an additional $831,000 in
cash were used to payoff the remaining $2.7 million in mortgage debt secured
by such land parcel and the payment of various closing costs.

  In June 1999, the Partnership obtained mortgage financing secured by the
unencumbered 100 unit Stonebridge Apartments in Florissant, Missouri, in the
amount of $3.0 million. The Partnership received net cash of $2.9 million
after the payment of various closing costs, including a mortgage brokerage and
equity refinancing fee of $30,000 to BCM. The mortgage bears interest at 8.33%
per annum, requires monthly payments of principal and interest of $23,814 and
matures in July 2002.

  In July 1999, the Partnership obtained mortgage financing secured by the
unencumbered 76 unit Bridgestone Apartments in Friendswood, Texas, in the
amount of $2.1 million. The Partnership received net cash of $2.0

                                      18
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

million after the payment of various closing costs, including a mortgage
brokerage and equity refinancing fee of $21,000 to BCM. The mortgage bears
interest at 7.72% per annum, requires monthly payments of principal and
interest of $15,144 and matures in August 2009.

  In August 1999, the Partnership refinanced the mortgage debt secured by the
102 unit Whispering Pines Apartments in Canoga Park, California, in the amount
of $3.5 million, receiving net cash of $1.1 million after paying off $2.2
million in mortgage debt, the funding of required escrows and the payment of
various closing costs, including a mortgage brokerage and equity refinancing
fee of $35,000 to BCM. The new mortgage bears interest at 7.84% per annum,
requires monthly payments of principal and interest of $24,931 and matures in
September 2009.

  Also in August 1999, ART received an additional $2.7 million from its Las
Colinas I lender on a 56.0 acre tract of its Katrina land parcel. ART received
net cash of $2.6 million after the payment of various closing costs.

  Further in August 1999, ART refinanced the mortgage debt secured by its
Mason/Goodrich land in the amount of $4.1 million. ART received net cash of
$710,000 after paying off $1.8 million in mortgage debt secured by such land
parcel, paying down by $1.0 million its mortgage debt secured by its Frisco
Bridges land parcel and the payment of various closing costs, including a
mortgage brokerage and equity refinancing fee of $41,000 to BCM. The new
mortgage bears interest at prime plus 4.5%, currently 12.75% per annum,
requires monthly interest only payments and matures in August 2000.

  In September 1999, the Partnership obtained mortgage financing secured by
the unencumbered 209 unit Blackhawk Apartments in Indianapolis, Indiana, in
the amount of $4.1 million. The Partnership received net cash of $4.0 million,
after the payment of various closing costs, including a mortgage brokerage and
equity refinancing fee of $41,000 to BCM. The mortgage bears interest at a
variable rate, currently 8.38% per annum, requires monthly payments of
principal and interest of $32,923 and matures in April 2001.

  Related Party. In 1998 and the first nine months of 1999, GCLP funded $94.7
million of a then $95.0 million loan commitment to ART. The loan is secured
by: (1) second liens on an office building in Minnesota, three apartments in
Mississippi and 130.54 acres of land in Texas, (2) by the stock of ART
Holdings, Inc., a wholly-owned subsidiary of ART that owns 3,268,535 units of
NRLP as of October 29, 1999 and (3) the stock of NMC. The loan bears interest
at 12.0% per annum, requires monthly payments of interest only and matures in
November 2003. In September 1999, the board of GCLP approved an increase in
the loan commitment to $125.0 million. In February 1999, ART made a $999,000
paydown on the loan. In October 1999, GCLP funded an additional $5.5 million
and received a paydown of $150,000. The loan balance is eliminated in
consolidation.

  In December 1998, as required by the Cash Distribution Agreement, NMC, the
general partner of the Partnership, assumed responsibility for repayment to
the Partnership of the $12.2 million paid by the Partnership to the Moorman
Litigation plaintiff class members and legal counsel. The loan bears interest
at the 90 day LIBOR (London InterBank Offered Rate) plus 2.0% per annum,
currently 7.3% per annum, adjusted every 90 days and requires annual payments
of accrued interest plus principal payments of $500,000 in each of the first
three years, $750,000 in each of the next three years, $1.0 million in each of
the next three years, with payment in full of the remaining balance in the
tenth year. The note is guaranteed by ART. The note matures upon the earlier
of the liquidation or dissolution of the Partnership, NMC ceasing to be
general partner or ten years from March 24, 1999, the date of the first cash
distribution to the Moorman Litigation plaintiff class members. The loan
balance is eliminated in consolidation.

NOTE 8. MARGIN BORROWINGS

  The Company has margin arrangements with various brokerage firms which
provide for borrowing of up to 50% of the market value of the Company's
marketable equity securities. The borrowings under such margin

                                      19
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

arrangements are secured by equity securities of the REITs, NRLP and the
Company's trading portfolio and bear interest rates ranging from 7.0% to
11.0%. Margin borrowing totaled $36.5 million at September 30, 1999.

  In August 1996, the Company consolidated its then existing NRLP margin debt
held by various brokerage firms into a single loan. At December 1998, the loan
had a principal balance of $5.0 million. In February 1999, the loan was paid
off.

NOTE 9. INCOME TAXES

  Financial statement income varies from taxable income principally due to the
accounting for income and losses of investees, gains and losses from asset
sales, depreciation on owned properties, amortization of discounts on notes
receivable and payable and the difference in the allowance for estimated
losses. The Company had no taxable income or provision for income taxes in the
nine months ended September 30, 1999, due to operating loss carryforwards.

NOTE 10. OPERATING SEGMENTS

  Significant differences among the accounting policies of the Company's
operating segments as compared to the Company's consolidated financial
statements principally involve the calculation and allocation of general and
administrative expenses. Management evaluates the performance of the operating
segments and allocates resources to each of them based on their operating
income and cash flow. A reconciliation of expenses that are not reflected in
the segments is $12.6 million and $5.9 million of general and administrative
expenses for the nine months ended September 30, 1999 and 1998, respectively.
There are no intersegment revenues and expenses and the Partnership conducts
all of its business within the United States.

  Presented below is the operating income of the reportable operating segments
for the nine months ended September 30, and segment assets at September 30.

<TABLE>
<CAPTION>
                             Commercial                               Pizza
           1999              Properties Apartments Hotels    Land    Parlors Receivables  Total
           ----              ---------- ---------- ------- --------  ------- ----------- --------
<S>                          <C>        <C>        <C>     <C>       <C>     <C>         <C>
Operating revenue..........   $ 22,136   $ 74,727  $24,965 $    297  $22,753   $   --    $144,878
Operating expenses.........     11,887     44,711   17,716    6,464   19,509       --     100,287
Interest income............        --         --       --       --       --      5,029      5,029
Interest expense--notes
 receivable................        --         --       --       --       --        784        784
                              --------   --------  ------- --------  -------   -------   --------
Operating income (loss)....   $ 10,249   $ 30,016  $ 7,249 $ (6,167) $ 3,244   $ 4,245   $ 48,836
                              ========   ========  ======= ========  =======   =======   ========
Depreciation/amortization..   $  3,086   $  7,558  $ 1,884 $    --   $   968   $   --    $ 13,496
Interest on debt...........      7,404     24,427    3,582   17,640      695       --      53,748
Capital expenditures.......      6,726        408    1,279    1,149      740       --      10,302
Assets.....................    176,388    214,310   71,939  314,210   21,357    64,519    862,723

Property Sales:

<CAPTION>
                                        Apartments Hotels    Land                         Total
                                        ---------- ------- --------                      --------
<S>                          <C>        <C>        <C>     <C>       <C>     <C>         <C>
Sales price................              $116,350  $25,000  $66,998                      $208,348
Cost of sales..............                54,338   17,122   49,581                       121,041
                                         --------  ------- --------                      --------
Gain on sales..............              $ 62,012  $ 7,878  $17,417                      $ 87,307
                                         ========  ======= ========                      ========
</TABLE>

                                      20
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>
                             Commercial                                Pizza
           1998              Properties Apartments  Hotels    Land    Parlors Receivables  Total
           ----              ---------- ---------- -------- --------  ------- ----------- --------
<S>                          <C>        <C>        <C>      <C>       <C>     <C>         <C>
Operating revenue..........   $12,042    $ 7,930   $ 24,541 $    585  $21,344    $ --     $ 66,442
Operating expenses.........     7,097      4,847     18,114    4,134   18,329      --       52,521
Interest income............       --         --         --       --       --       169         169
Interest expense--notes
 receivable................       --         --         --       --       --       --          --
                              -------    -------   -------- --------  -------    -----    --------
Operating income (loss)....   $ 4,945    $ 3,083   $  6,427 $ (3,549) $ 3,015    $ 169    $ 14,090
                              =======    =======   ======== ========  =======    =====    ========
Depreciation/amortization..   $ 1,148    $ 1,198   $  1,597 $    --   $   740    $ --     $  4,683
Interest on debt...........     2,568      3,099      3,571   14,016      341      --       23,595
Capital expenditures.......     5,985        --       1,142      141      787      --        8,055
Assets.....................    35,085     69,908    111,148  255,836   22,421      298     494,696
<CAPTION>
                                                              Land                         Total
                                                            --------                      --------
<S>                          <C>        <C>        <C>      <C>       <C>     <C>         <C>
Sales price................                                 $ 47,343                      $ 47,343
Cost of sales..............                                   32,651                        32,651
                                                            --------                      --------
Gain on sale...............                                 $ 14,692                      $ 14,692
                                                            ========                      ========
</TABLE>

NOTE 11. COMMITMENTS AND CONTINGENCIES

  In 1996, ART was admitted to the Valley Ranch, L.P. partnership as general
partner and Class B limited partner. The existing general and limited partners
converted their general and limited partner interests into 8,000,000 Class A
limited partner units. The units are exchangeable into shares of the Company's
Series E Cumulative Convertible Preferred Stock at the rate of 100 Class A
units for each share of Series E Preferred Stock. In February 1999, the Class
A limited partner notified the Company that it intended to convert 100,000
Class A units into 1,000 shares of Series E Preferred Stock. In March 1999,
ART purchased the 100,000 Class A units for $100,000. ART subsequently reached
an agreement with the other Class A limited partners to acquire the remaining
7,900,000 Class A units for $1.00 per unit. In April 1999, 900,000 units were
purchased and an additional 1.0 million units were purchased in July 1999, and
1.0 million units were purchased in October 1999, with 1.0 million units to be
purchased in January 2000 and 2.0 million units in May 2001 and May 2002.

  Litigation. The Company is involved in various lawsuits arising in the
ordinary course of business. In the opinion management, the outcome of these
lawsuits will not have a material impact on the Company's financial condition,
results of operations or liquidity.

NOTE 12. SUBSEQUENT EVENTS

  In October 1999, the Partnership sold the 838 unit Tanglewood Apartments in
Arlington Heights, Illinois, for $41.0 million. The Partnership received net
cash of $8.4 million, after paying off $28.9 million in mortgage debt,
including a $1.2 million prepayment penalty, and the payment of various
closing costs, including a real estate brokerage commission of $1.1 million to
Triad Realty, Inc. ("Triad"), an affiliate of BCM, the Company's advisor. A
gain will be recognized on the sale.

  Also in October 1999, the Partnership collected in full a mortgage note
receivable with a principal balance of $740,000.

  Further in October 1999, GCLP funded a $4.7 million loan to Realty Advisors,
Inc., the corporate parent of BCM. The loan is secured by a pledge of 100% of
Realty Advisors, Inc.'s interest in American Reserve Life

                                      21
<PAGE>

                          AMERICAN REALTY TRUST, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Insurance Company. The loan bears interest at a variable rate, currently
10.25% per annum and matures in November 2001. All principal and interest are
due at maturity.

  In October 1999, ART sold the 140 unit Edgewater Gardens Apartments in
Biloxi, Mississippi, for $5.7 million. ART received net cash of $2.7 million,
after paying off $2.9 million in mortgage debt and the payment of various
closing costs, including a real estate brokerage commission of $171,000 to
Triad. A gain will be recognized on the sale.

  Also in October 1999, ART sold a 12.4 acre tract of its Frisco Bridges land
parcel for $2.0 million. The proceeds from the sale of $1.1 million plus an
additional $800,000 in cash were used to paydown by $1.9 million the mortgage
debt secured by such land parcel and the payment of various closing costs,
including a real estate brokerage commission of $61,000 to Triad. ART also
provided purchase money financing of $813,000. The purchase money financing
bears interest at 7.0% per annum, and matures in January 2000. All principal
and interest are due at maturity. A gain will be recognized on the sale.

  Further in October 1999, ART obtained a construction loan of $7.2 million on
Two Hickory Centre, a 96,126 sq. ft. office building under construction in
Farmers Branch, Texas. ART received net cash of $1.9 million after the payment
of various closing costs, including a mortgage brokerage and equity
refinancing fee of $72,000 to BCM.

  In October 1999, ART received an additional funding of $2.0 million under
the terms of the mortgage loan secured by the Williamsburg Hospitality House.

                                      22
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

Introduction

  ART was organized in 1961 to provide investors with a professionally
managed, diversified portfolio of equity real estate and mortgage loan
investments selected to provided opportunities for capital appreciation as
well as current income.

Liquidity and Capital Resources

  General. Cash and cash equivalents at September 30, 1999 totaled $1.8
million, compared with $11.5 million at December 31, 1998. Although ART
anticipates that during the remainder of 1999 it will generate excess cash
flow from property operations, as discussed below, such excess cash is not
sufficient to discharge all of ART's debt obligations as they mature. ART will
therefore continue to rely on externally generated funds, including borrowings
against its investments in various real estate entities, the sale or
refinancing of properties and, to the extent available or necessary,
borrowings from its advisor and affiliates, which totaled $12.4 million at
September 30, 1999, to meet its debt service obligations, pay taxes, interest
and other non-property related expenses.

  At December 31, 1998, notes payable totaling $164.2 million had either
scheduled maturities or required principal reduction payments during 1999.
During the first nine months of 1999, ART either extended, refinanced, paid
down, paid off or received commitments from lenders to extend or refinance
$155.6 million of the debt scheduled to mature in 1999.

  Net cash used in operating activities increased to $30.9 million in the nine
months ended September 30, 1999, from $11.8 million in the nine months ended
September 30, 1998. Fluctuations in the components of cash flow used in
operating activities are discussed in the following paragraphs.

  Net cash from pizza operations (sales less cost of sales) in the nine months
ended September 30, 1999, increased to $3.4 million from $1.2 million in 1998.
The increase was due to the benefits of a more aggressive marketing and
advertising strategy.

  Net cash from property operations (rents collected less payments for
expenses applicable to rental income) increased to $27.1 million in the nine
months ended September 30, 1999, from $13.0 million in 1998. The increase was
primarily attributable to the 36 apartments purchased by ART in 1998 and the
consolidation of the Partnership effective January 1, 1999. See NOTE 2.
"SYNTEK ASSET MANAGEMENT, L.P."

  The Company expects an increase in cash flow from property operations during
the remainder of 1999. Such increase is expected to be derived from a full
year of operations of the 36 apartments acquired by ART during 1998 and the
consolidation of the Partnership effective January 1, 1999. ART is also
expecting substantial land sales and selected property sales to generate
additional cash.

  Interest collected increased to $3.7 million in the nine months ended
September 30, 1999, from $381,000 in 1998. The increase was attributable to
loans funded by the Partnership in 1998 and 1999.

  Interest paid increased to $54.8 million in the nine months ended September
30, 1999, from $23.9 million in 1998. The increase was primarily due to debt
incurred or assumed relating to 16 land parcels and 36 apartments purchased by
ART in 1998, six land parcels and an office building in 1999 and the
consolidation of the Partnership's operations effective January 1, 1999.

  Advisory fee paid increased to $4.0 million in the nine months ended
September 30, 1999, from $2.8 million in 1998. The increase was due to an
increase in ART's gross assets, the basis for such fee.

                                      23
<PAGE>

  General and administrative expenses paid increased to $12.7 million in the
nine months ended September 30, 1999, from $5.9 million in 1998. The increase
was primarily attributable to the consolidation of the Partnership's
operations effective January 1, 1999.

  Distributions from equity investees decreased to $935,000 in the nine months
ended September 30, 1999, from $9.2 million in 1998. Included in 1998
distributions were special distributions totaling $6.1 million from TCI and
the Partnership that had been accrued at December 31, 1997.

  Other cash from operating activities increased to $5.5 million in the nine
months ended September 30, 1999, from a use of $3.1 million in 1998. The
increase was due to a decrease in property prepaids, other miscellaneous
property receivables and property escrows.

  Real Estate. In January 1999, GCLP sold the 199 unit Olde Town Apartments in
Middleton, Ohio, for $4.6 million, receiving net cash of $4.4 million after
the payment of various closing costs.

  In February 1999, ART purchased Frisco Bridges land, a 336.8 acre parcel of
unimproved land in Collin County, Texas, for $46.8 million, paying $7.8
million in cash and obtained mortgage and seller financing totaling $39.0
million.

  Also in February 1999, ART sold a 4.6 acre tract of its Plano Parkway land
parcel for $1.2 million, receiving net cash of $1.1 million after the payment
of various closing costs. Simultaneously with the sale, the mortgage debt
secured by such land parcel was refinanced in the amount of $7.1 million. The
net cash from the sale and refinancing along with an additional $921,000 in
cash was used to payoff the $8.9 million seller financing secured by the land
parcel.

  Further in February 1999, GCLP sold the 225 unit Santa Fe Apartments in
Kansas City, Missouri, for $4.6 million, receiving net cash of $4.3 million
after the payment of various closing costs.

  In February 1999, GCLP sold the 480 unit Mesa Ridge Apartments in Mesa,
Arizona, for $19.5 million, receiving net cash of $793,000 after the payment
of various closing costs and remitting $17.8 million to the lender to hold in
escrow pending collateral substitution. In May 1999, the 259 unit Bavarian
Woods Apartments and the 149,855 sq. ft. Westwood Shopping Center were
approved as substitute collateral. GCLP received net cash of $7.8 million
after paying off $7.2 million in mortgage debt secured by the Bavarian Woods
Apartments and Westwood Shopping Center, funding required escrows and closing
costs on the two properties, and paying off $2.2 million on the Mesa Ridge
debt, including a $133,000 prepayment penalty.

  In March 1999, ART sold a 13.0 acre tract of its Rasor land parcel for $1.6
million, receiving no net cash after paying down by $1.5 million the mortgage
debt secured by such land parcel and the payment of various closing costs.

  Also in March 1999, ART sold two tracts totaling 9.9 acres of its Mason/
Goodrich land parcel for $956,000, receiving net cash of $33,000 after paying
down by $860,000 the mortgage debt secured by such land parcel and the payment
of various closing costs.

  Further in March 1999, ART sold in a single transaction, a 13.7 acre tract
of its McKinney II land parcel and a 20.0 acre tract of its McKinney IV land
parcel for a total of $7.7 million, receiving no net cash after paying down by
$5.5 million the mortgage debt secured by such land parcels, the funding of
required escrows and the payment of various closing costs.

  In April 1999, GCLP sold the 166 unit Horizon East Apartments in Dallas,
Texas, for $4.0 million, receiving net cash of $1.2 million after paying off
$2.6 million in mortgage debt and the payment of various closing costs.

  Also in April 1999, GCLP sold the 120 unit Lantern Ridge Apartments in
Richmond, Virginia, for $3.4 million, receiving net cash of $880,000 after the
payment of various closing costs.

                                      24
<PAGE>

  In May 1999, ART sold a 15.0 acre tract of its Vista Ridge land parcel for
$2.6 million, receiving net cash of $552,000 after paying down by $1.8 million
the mortgage debt secured by such land parcel and the payment of various
closing costs.

  Also in May 1999, ART purchased Rowlett Creek land, a 80.4 acre parcel of
unimproved land in Collin County, Texas, for $1.6 million. ART paid $400,000
in cash and obtained seller financing of the remaining $1.2 million of the
purchase price.

  Further in May 1999, ART purchased Leone land, a 8.2 acre parcel of
unimproved land in Irving, Texas, for $1.5 million. ART paid $300,000 in cash
and obtained seller financing of the remaining $1.2 million of the purchase
price.

  In May 1999, a newly-formed controlled partnership in which a wholly-owned
subsidiary of ART is the 1.0% managing general partner and ART is the 99%
Class B limited partner purchased the 177,211 sq. ft. Encino Executive Plaza
in Los Angeles, California, for $40.1 million. The partnership paid $2.8
million in cash, assumed $34.6 million in mortgage debt, obtained $1.1 million
in seller financing and issued 1.6 million Class A limited partner units.

  Also in May 1999, ART sold two tracts of its Plano Parkway land parcel
totaling 24.5 acres for $4.9 million. ART received no net cash after paying
down by $4.7 million the mortgage debt secured by such land parcel and the
payment of various closing costs.

  Further in May 1999, ART acquired the remaining joint venture interest in
its 3.6 acre Atlanta land parcel for $1.3 million in cash. Subsequently, ART
exchanged the Atlanta land parcel for 147.4 acres of land in Nashville,
Tennessee and $1.3 million in cash.

  In May 1999, the Partnership purchased the 27,000 sq. ft. Cooley Office
Building in Farmers Branch, Texas, for $3.5 million, paying $1.5 million in
cash and obtaining mortgage financing of $2.0 million.

  In June 1999, ART sold two tracts of its Frisco Bridges land parcel totaling
77.6 acres for $16.9 million. ART received net cash of $2.7 million after
paying off $2.0 million in mortgage debt secured by such land parcel, paying
down by $11.0 million another mortgage secured by such land parcel and the
payment of various closing costs.

  Also in June 1999, ART sold a 6.0 acre tract of its Plano Parkway land
parcel for $1.6 million. ART received no net cash after paying down by $1.6
million the mortgage debt secured by such land parcel and the payment of
various closing costs.

  Further in June 1999, ART sold its Continental Hotel for $25.0 million,
receiving a nonrefundable deposit of $5.0 million and providing short term
financing of $20.0 million. In the third quarter of 1999, ART received $1.5
million in principal payments.

  In June 1999, ART purchased Vineyards II land, a 18.6 acre parcel of
unimproved land in Tarrant County, Texas, for $6.3 million. ART paid $2.3
million in cash and obtained seller financing of the remaining $4.0 million of
the purchase price.

  Also in June 1999, the Partnership purchased the Lake Houston land, a 33.58
acre parcel of unimproved land in Harris County, Texas, for $2.5 million in
cash. A construction loan in the amount of $13.7 million was obtained enabling
development of a 312 unit apartment complex on the site. Construction costs
are expected to approximate $16.7 million. Construction was begun in July 1999
and completion is expected in the third quarter of 2000.

  Further in June 1999, GCLP sold the 368 unit Barcelona Apartments in Tampa,
Florida, for $9.8 million, receiving net cash of $2.2 million after paying off
$7.0 million in mortgage debt and the payment of various closing costs.

                                      25
<PAGE>

  In July 1999, the Stone Meadows land, a 13.5 acre parcel of unimproved land
in Harris County, Texas, was purchased by the Partnership from ART at the
land's carrying value of $2.2 million. The Partnership paid $1.3 million in
cash and assumed $974,000 in mortgage debt. The mortgage debt was paid in full
at maturity in October 1999.

  Also in July 1999, ART sold a .13 acre tract of its JHL Connell land parcel
for $53,000. ART received no net cash after paying down by $49,000 the
mortgage debt secured by such land parcel and the payment of various closing
costs.

  Further in July 1999, ART sold two tracts totaling 11.8 acres of its Plano
Parkway land parcel for $3.8 million. ART received net cash of $1.7 million
after paying down by $2.0 million the mortgage debt secured by such land
parcel and the payment of various closing costs.

  In July 1999, ART sold two tracts totaling 6.7 acres of its Vista Ridge land
parcel for $1.4 million. ART received net cash of $329,000 after paying down
by $975,000 the mortgage debt secured by such land parcel and the payment of
various closing costs.

  Also in July 1999, ART purchased Monterey land, a 85.0 acre parcel of
unimproved land in Riverside County, California, for $5.6 million. ART paid
$1.1 million in cash and obtained seller financing for the remaining $4.5
million of the purchase price.

  Further in July 1999, ART purchased Wakefield land, a 70.0 acre parcel of
unimproved land in Allen, Texas, for $1.3 million. ART paid $688,000 in cash
and obtained seller financing of the remaining $612,000 of the purchase price.

  In July 1999, ART sold a 1.4 acre tract of its Valley Ranch land parcel for
$163,000. ART received net cash of $159,000 after the payment of various
closing costs.

  In August 1999, the Partnership sold the 152 unit Country Place Apartments
in Round Rock, Texas, for $6.0 million, receiving net cash of $1.3 million
after the payment of various closing costs. The purchaser assumed the $4.3
million mortgage secured by the property.

  Also in August 1999, the Partnership sold the 588 unit Lake Nora Apartments
and the 336 unit Fox Club Apartments in Indianapolis, Indiana, to a single
buyer for $29.1 million. The Partnership received net cash of $2.7 million
after paying off $24.5 million in mortgage debt, including an $889,000
prepayment penalty and the payment of various closing costs.

  Further in August 1999, ART sold a 2.1 acre tract of its Keller land parcel
for $185,000, receiving net cash of $91,000 after paying down by $90,000 the
mortgage debt secured by such land parcel and the payment of various closing
costs.

  In August 1999, ART sold its Sun City lots for $260,000, receiving net cash
of $240,000 after the payment of various closing costs.

  Also in August 1999, ART sold a 121.2 acre tract of its Katrina land parcel
for $6.6 million, receiving net cash of $5.5 million after the payment of
various closing costs.

  In September 1999, the Partnership sold the 409 unit Oakhollow Apartments
and the 408 unit Windridge Apartments in Austin, Texas, to a single buyer for
a total of $35.5 million. The Partnership received net cash of $7.8 million
after paying off $22.2 million in mortgage debt, including a $912,000
prepayment penalty and the payment of various closing costs. In conjunction
with the sale, the partnership provided $2.1 million in purchase money
financing secured by limited partnership units in two limited partnerships
owned by the buyer.

  Further in September 1999, ART sold a 13.6 acre tract of its Frisco Bridges
land parcel for $2.6 million, receiving no net cash after paying down by $2.1
million the mortgage debt secured by such land parcel and the payment of
various closing costs.

                                      26
<PAGE>

  In September 1999, ART sold a 6.2 acre tract of its Plano Parkway land
parcel for $900,000 receiving net cash of $208,000 after paying down by
$650,000 the mortgage debt secured by such land parcel and the payment of
various closing costs.

  Also in September 1999, ART sold four tracts totaling 185.6 acres of its
Keller, Scout and Scoggins land parcels for $3.5 million, receiving net cash
of $758,000 after paying down by $2.5 million the mortgage debt secured by
such land parcels and the payment of various closing costs.

  Further in September 1999, ART sold a 1.3 acre tract of its Vista Ridge land
parcel for $715,000, receiving net cash of $665,000 after the payment of
various closing costs.

  In October 1999, the Partnership sold the 838 unit Tanglewood Apartments in
Arlington Heights, Illinois, for $41.0 million. The Partnership received net
cash of $8.4 million, after paying off $28.9 million in mortgage debt,
including a $1.2 million prepayment penalty, and the payment of various
closing costs.

  In October 1999, ART sold the 140 unit Edgewater Gardens Apartments in
Biloxi, Mississippi, for $5.7 million. ART received net cash of $2.7 million,
after paying off $2.9 million in mortgage debt and the payment of various
closing costs.

  Also in October 1999, ART sold a 12.4 acre tract of its Frisco Bridges land
parcel for $2.0 million. The proceeds from the sale of $1.1 million plus an
additional $800,000 in cash were used to paydown by $1.9 million the mortgage
debt secured by such land parcel and the payment of various closing costs. ART
also provided purchase money financing of $813,000.

  Notes Receivable. Principal payments were received totaling $40.0 million in
the nine months ended September 30, 1999.

  In February 1999, GCLP funded a $5.0 million unsecured loan to Davister
Corp., which at September 30, 1999, owned approximately 15.8% of the
outstanding shares of the Company's Common Stock. The loan is guaranteed by
BCM, the Company's advisor.

  In August 1998, the Partnership funded a $6.0 million loan to Centura
Holdings, L.L.C., a subsidiary of Centura Tower, Ltd. The loan is secured by
6.4 acres of land in Farmers Branch, Texas. In February 1999, the Partnership
funded an additional $37,500.

  Also in August 1998, the Partnership funded a $3.7 million loan to JNC. The
loan was secured by a contract to purchase 387 acres of land in Collin County,
Texas, and the personal guaranty of JNC's principal partner. In January 1999,
ART purchased the contract from JNC and acquired the land. In connection with
purchase, GCLP funded $6.0 million on a then $95.0 million loan commitment to
ART. A portion of the funds were used to payoff the $3.7 million JNC note to
the Partnership, including accrued but unpaid interest, paydown $1.3 million
on the JNC line of credit and paydown $820,000 on the JNC Frisco Panther
Partners, Ltd. loan.

  In 1997 and 1998, the Partnership funded a $3.8 million loan to Stratford &
Graham Developers, L.L.C. The loan is secured by 1,485 acres of unimproved
land in Riverside County, California. In the first nine months of 1999, the
Partnership funded an additional $316,000, increasing the loan balance to $4.1
million.

  Also in 1998 and 1999, the Partnership funded a $5.0 million loan commitment
to JNC. The loan is secured by a second lien on 1,791 acres of land in Denton
County, Texas, and a second lien on 220 acres of land in Tarrant County,
Texas. In January 1999, the Partnership received a $1.3 million paydown on the
loan.

  During 1998 and 1999, the Partnership funded a total of $31.0 million of a
$52.5 million loan commitment to Centura. The loan was secured by 2.2 acres of
land and an office building under construction in Farmers Branch, Texas. In
August 1999, $24.1 million of the note and accrued but unpaid interest was
converted to a partnership interest.

                                      27
<PAGE>

  In 1999, ART funded $1.7 million of a $2.0 million loan commitment to
Lordstown, L.P. The loan is secured by a second lien on land in Ohio and
Florida, by 100% of the general and limited partner interest in Partners
Capital, Ltd. and a profits interest in subsequent land sales.

  Also in 1999, ART funded $1.5 million of a $2.4 million loan commitment to
261, L.P. The loan is secured by 100% of the general and limited partner
interest in Partners Capital, Ltd. and a profits interest in subsequent land
sales.

  During 1998 and through August 1999, the Partnership funded a total of $2.1
million of a $2.2 million loan commitment to Varner Road Partners, L.L.C. The
loan is secured by 129.77 acres of land in Riverside County, California, and a
pledge of the stock of the borrower.

  In 1997, 1998 and 1999, the Partnership funded $1.8 million of a $2.1
million loan commitment to Bordeaux. The loan is secured by (1) a 100%
interest in Bordeaux, which owns a shopping center in Oklahoma City, Oklahoma;
(2) 100% of the stock of Bordeaux Investments One, Inc., which owns
approximately 6.5 acres of undeveloped land in Oklahoma City, Oklahoma; and
(3) the personal guarantees of the Bordeaux partners. In October 1999, the
Partnership received a paydown of $724,000.

  In July 1999, the Partnership received a total of $2.5 million on the
collection of two mortgage notes receivable, including accrued but unpaid
interest.

  In August and September 1999, the Partnership received a total of $3.3
million in paydowns on a mortgage note receivable and funded a $2.6 million
mortgage loan.

  Also in October 1999, the Partnership collected in full a mortgage note
receivable with a principal balance of $740,000.

  Further in October 1999, GCLP funded a $4.7 million loan to Realty Advisors,
Inc., the corporate parent of BCM. The loan is secured by a pledge of the
stock of an insurance subsidiary.

  Notes Payable. In February 1999, the Partnership obtained mortgage financing
secured by the unencumbered 54,649 sq. ft. 56 Expressway Office Building in
Oklahoma City, Oklahoma, in the amount of $1.7 million. The Partnership
received net cash of $1.7 million after the payment of various closing costs.

  Also in February 1999, the Partnership obtained mortgage financing secured
by the unencumbered 124,200 sq. ft. Melrose Business Park in Oklahoma City,
Oklahoma, in the amount of $900,000. The Partnership received net cash of
$870,000 after the payment of various closing costs.

  In March 1999, ART obtained a second mortgage financing on its Frisco
Bridges land in the amount of $2.0 million.

  Also in March 1999, the Las Colinas I term loan lender provided additional
financing on ART's Stagliano, Dalho, Bonneau and Valley Ranch III land parcels
in the amount of $2.2 million. The proceeds from this financing along with an
additional $1.4 million in cash were used to pay off the $3.1 million in
mortgage debt secured by such land parcels.

  In April 1999, ART refinanced the matured mortgage debt secured by its
Yorktown land in the amount of $4.8 million, receiving net cash of $580,000
after paying off $4.0 million in mortgage debt and the payment of various
closing costs.

  In May 1999, the Partnership obtained mortgage financing secured by the
unencumbered 257 unit Pines Apartments in Little Rock, Arkansas, and by a $5.0
million note receivable secured by second liens on two parcels of land in
Denton County and Tarrant County, Texas in the amount of $4.0 million. The
Partnership received net cash of $3.9 million after the payment of various
closing costs. In September 1999, the mortgage debt was refinanced in the
amount of $3.1 million. The refinancing proceeds and cash of $1.1 million was
used to payoff the $4.0 million of mortgage debt and the payment of various
closing costs.

                                      28
<PAGE>

  Also in May 1999, the Las Colinas I term loan lender provided additional
financing secured by ART's Plano Parkway land parcel in the amount of $2.0
million. The proceeds from this financing along with an additional $831,000 in
cash were used to payoff the remaining $2.7 million in mortgage debt secured
by such land parcel and the payment of various closing costs.

  In June 1999, the Partnership obtained mortgage financing secured by the
unencumbered 100 unit Stonebridge Apartments in Florissant, Missouri, in the
amount of $3.0 million. The Partnership received net cash of $2.9 million
after the payment of various closing costs.

  In July 1999, the Partnership obtained mortgage financing secured by the
unencumbered 76 unit Bridgestone Apartments in Friendswood, Texas, in the
amount of $2.1 million. The Partnership received net cash of $2.0 million
after the payment of various closing costs.

  In August 1999, the Partnership refinanced the mortgage debt secured by the
102 unit Whispering Pines Apartments in Canoga Park, California, in the amount
of $3.5 million. The Partnership received net cash of $1.1 million after
paying off $2.2 million in mortgage debt, the funding of required escrows and
the payments of various closing costs.

  Also in August 1999, ART received an additional $2.7 million from its Las
Colinas I lender on a 56.0 acre tract of its Katrina land parcel. ART received
net cash of $2.6 million after the payment of various closing costs.

  Further in August 1999, ART refinanced the mortgage debt secured by its
Mason/Goodrich land in the amount of $4.1 million. ART received net cash of
$710,000 after paying off $1.8 million in mortgage debt secured by such land
parcel, paying down by $1.0 million its mortgage debt secured by its Frisco
Bridges land parcel and the payment of various closing costs.

  In September 1999, the Partnership obtained mortgage financing secured by
the unencumbered 209 unit Blackhawk Apartments in Indianapolis, Indiana, in
the amount of $4.1 million. The Partnership received net cash of $4.0 million
after the payment of various closing costs.

  In October 1999, ART obtained a construction loan of $7.2 million on Two
Hickory Centre, a 96,126 sq. ft. office building under construction in Farmers
Branch, Texas. ART received net cash of $1.9 million after the payment of
various closing costs.

  At March 31, 1999, the mortgage debt secured by ART's McKinney I, II, III,
IV, V and Dowdy land in the amount of $15.2 million matured. ART and the
lender reached an agreement to extend the mortgage's maturity to September
1999, in exchange for, among other things, ART's payment of an extension fee.
In October 1999, ART refinanced its McKinney Corners land for a total of $8.6
million. The Las Colinas I term loan lender provided $4.1 million and a second
lender provided $4.5 million. The net financing proceeds and $6.6 million in
cash were used to payoff the existing $15.2 million mortgage debt secured by
such land parcels and the payment of various closing costs.

  Equity Investments. During the fourth quarter of 1988, ART began purchasing
shares of REITs that have the same advisor as the Company. It is anticipated
that additional equity securities of the REITs will be acquired in the future
through open--market and negotiated transactions to the extent that ART's
liquidity permits.

  Equity securities of the REITs and NRLP held by the Company may be deemed to
be "restricted securities" under Rule 144 of the Securities Act of 1933
("Securities Act"). Accordingly, the Company may be unable to sell such equity
securities other than in a registered public offering or pursuant to an
exemption under the Securities Act for a one--year period after they are
acquired. Such restrictions may reduce the Company's ability to realize the
full fair market value of such investments if it attempted to dispose of such
securities in a short period of time.


                                      29
<PAGE>

  The Company's cash flow from its REIT investments is dependent on the
ability of each of the entities to make distributions. The Company received
distributions totaling $935,000 in the nine months ended September 30, 1999,
from the REITs.

  The Company has margin arrangements with various brokerage firms which
provide for borrowing up to 50% of the market value of the Company's
marketable equity securities. The borrowings under such margin arrangements
are secured by equity securities of the REITs, NRLP and the Company's trading
portfolio and bear interest rates ranging from 7.0% to 11.0%. Margin borrowing
totaled $36.5 million at September 30, 1999.

  ART expects that it will be necessary for it to sell $50.1 million, $16.8
million of its land holdings during each of the next two years to satisfy the
debt on such land as it matures. If ART is unable to sell at least the minimum
amount of land to satisfy the debt obligations on such land as it matures, or,
if it was not able to extend such debt, would either sell other of its assets
to pay such debt or return the property to the lender.

  Management reviews the carrying values of the Company's properties and
mortgage note receivables at least annually and whenever events or a change in
circumstances indicate that impairment may exist. Impairment is considered to
exist if, in the case of a property, the future cash flow from the property
(undiscounted and without interest) is less than the carrying amount of the
property. For notes receivable impairment is considered to exist if it is
probable that all amounts due under the terms of the note will not be
collected. In those instances where impairment is found to exist, a provision
for loss is recorded by a charge against earnings. The Company's mortgage note
receivable review includes an evaluation of the collateral property securing
such note. The property review generally includes selective property
inspections, a review of the property's current rents compared to market
rents, a review of the property's expenses, a review of maintenance
requirements, a review of the property's cash flow, discussions with the
manager of the property and a review of properties in the surrounding area.

Commitments and Contingencies

  In 1996, ART was admitted to the Valley Ranch, L.P. partnership as general
partner and Class B Limited Partner. The existing general and limited partners
converted their general and limited partner interest into 8,000,000 Class A
units. In March 1999, ART purchased the 100,000 Class A units for $100,000.
ART subsequently reached agreement with the Class A unitholders to acquire the
remaining 7,900,000 Class A units for $1.00 per unit. In April 1999, 900,000
units were purchased and 1.0 million units were purchased in July 1999 and 1.0
million units were purchased in October 1999 , with 1.0 million units to be
purchased in January 2000 and 2.0 million units in May 2001 and May 2002.

Results of Operations

  For the three and nine months ended September 30, 1999, the Company reported
net income of $10.1 million and $1.9 million, compared to net loss of $3.6
million and net income of $2.1 million for the three and nine months ended
September 30, 1998. The primary factors contributing to the Company's results
are discussed in the following paragraphs.

  Pizza parlor sales and cost of sales were $7.8 million and $6.7 million,
respectively for the three months ended September 30, 1999, compared to $7.3
million and $6.3 million in 1998. Sales and cost of sales were $22.8 million
and $19.5 million for the nine months ended September 30, 1999, compared to
$21.3 million and $18.3 million in 1998. The increased sales were primarily
attributable to the effects of a more aggressive marketing and advertising
strategy, offset by an increase in cost of sales attributable to record high
cheese prices in January 1999. Cheese prices returned to more historic levels
in February 1999, but began escalating again late in the second quarter of
1999 and reached record highs again in September 1999. In October 1999, cheese
prices began to decline and have continued to do so.

                                      30
<PAGE>

  Rents increased to $40.2 million and $122.1 million in the three and nine
months ended September 30, 1999, from $15.5 million and $45.1 million in 1998.
Rents from commercial properties increased to $22.1 million for nine months
ended September 30, 1999, from $12.0 million in 1998. Rents from hotels of
$25.0 million in the nine months ended September 30, 1999, approximated the
$24.5 million in 1998. Rents from apartments increased to $74.7 million in the
nine months ended September 30, 1999, from $7.9 million in 1998. The increase
in commercial property rents was primarily attributable to the consolidation
of the Partnership's operations effective January 1, 1999, and the increase in
apartment rent was due to the 36 apartments acquired by ART in 1998 and the
consolidation of the Partnership's operations effective January 1, 1999.
Rental income is expected to increase significantly in 1999 as a result of the
consolidation of the Partnership's operations. See NOTE 2. "SYNTEK ASSET
MANAGEMENT, L.P."

  Property operations expense increased to $27.4 million and $80.8 million in
the three and nine months ended September 30, 1999, from $12.0 million and
$34.2 million in 1998. Property operations expense for commercial properties
increased to $11.9 million in the nine months ended September 30, 1999, from
$7.1 million in 1998. Hotel property operations expense of $17.7 million in
the nine months ended September 30, 1999 approximated the $18.1 million in
1998. Land property operations expense increased to $6.5 million in the nine
months ended September 30, 1999 from $4.1 million in 1998. Apartments property
operations expense increased to $44.7 million in the nine months ended
September 30, 1999, from $4.8 million in 1998. The increase in commercial
property operations expense was primarily due to the consolidation of the
Partnerships operations effective January 1, 1999. The increase for land was
primarily due to the 16 land parcels acquired by ART in 1998 and six land
parcels in 1999. The increase for apartments property operations expense was
due to the 36 apartments acquired by ART in 1998 and the consolidation of the
Partnership's operations effective January 1, 1999. Property operations
expense is expected to increase significantly in the remainder of 1999 as a
result of the consolidation of the Partnership's operations.

  Interest income from mortgage notes receivable increased to $1.3 million and
$5.0 million in the three and nine months ended September 30, 1999 from
$15,000 and $169,000 in 1998. The increase is attributable to loans funded by
the Partnership in 1998. Interest income is expected to increase significantly
in the remainder of 1999 as a result of the consolidation of the Partnership's
operations.

  Other income was income of $300,000 in the three months ended September 30,
1999 and a loss of $740,000 in the nine months ended September 30, 1999
compared to income of $486,000 and a loss of $454,000 in 1998. An unrealized
increase in market value of trading portfolio securities of $33,000 and a
decrease of $1.8 million was recognized in the three and nine months ended
September 30, 1999, compared to income of $1.1 million and a loss of $2.6
million in 1998. See NOTE 6. "MARKETABLE EQUITY SECURITIES--TRADING
PORTFOLIO."

  Interest expense increased to $23.0 million and $68.5 million in the three
and nine months ended September 30, 1999, from $12.4 million and $35.7 million
in 1998. Of the increases, $7.3 million and $21.4 million was attributable to
the consolidation of the Partnership's operations effective January 1, 1999,
$3.3 million and $4.8 million was due to 16 parcels of land acquired by ART in
1998 and, $3.4 million was due to the six land parcels acquired by ART in
1999, and for the nine months ended September 30, 1999, $3.9 million was due
to the 36 apartments acquired by ART in 1998. In the remainder of 1999
interest expense is expected to continue to rise due to the 36 apartments
acquired in 1998 and the consolidation of the Partnership's operations.

  Depreciation expense increased to $4.5 million and $13.5 million in the
three and nine months ended September 30, 1999, from $1.5 million and $4.7
million in 1998. The increases were attributable to the consolidation of the
Partnership's operations effective January 1, 1999, and the acquisition by ART
of 36 apartments in 1998. See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

  Advisory fees increased to $1.5 million and $4.0 million in the three and
nine months ended September 30, 1999, from $1.1 million and $2.8 million in
1998. The increases were attributable to an increase in ART's gross assets,
the basis for such fee. Such fee is expected to increase as ART's gross assets
increase.

                                      31
<PAGE>

  General and administrative expenses increased to $3.8 million and $12.7
million in the three and nine months ended September 30, 1999, from $1.7
million and $5.9 million in 1998. The increases were primarily attributable to
the consolidation of the Partnership's operations effective January 1, 1999.

  In the three and nine months ended September 30, 1999, a provision for loss
of $2.1 million was recognized. Such loss relates to the June 1999
relinquishment by ART of its general and Class B limited partner interests in
a controlled partnership that owned two apartments in Indianapolis, Indiana.
There was no provision for loss in 1998. See NOTE 4. "REAL ESTATE." In the
third quarter of 1998 a provision for loss of $3.0 million was recognized to
writedown ART's Valley Ranch land to its estimated realizable value less
estimated costs of sale. Such writedown was necessitated by an increase in the
acreage designated as flood plain.

  Minority interest increased to $23.1 million and $38.6 million in the three
and nine months ended September 30, 1999, from $658,000 and $1.6 million in
1998. The increase was attributable to the consolidation of the Partnership.
See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

  Equity in income of investees decreased to $1.9 million and $5.3 million in
the three and nine months ended September 30, 1999 from $6.1 million and $27.4
million in 1998. The decreases in equity income were attributable to the
consolidation of the Partnership. See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

  In the nine months ended September 30, 1999, gains on sale of real estate of
$86.1 million were recognized. In January 1999, a gain of $2.2 million was
recognized on the sale of the Olde Towne Apartments. In February 1999, gains
were recognized on the sales of: (1) a 4.6 acre tract of its Plano Parkway
land; (2) the Santa Fe Apartments; and, (3) the Mesa Ridge Apartments,
totaling $11.4 million. In March 1999, gains were recognized on the sales of:
(1) a 9.9 acre tract of Mason/Goodrich land; (2) two tracts of McKinney II and
McKinney IV land totaling 33.7 acres; and (3) a 13.0 acre tract of Rasor land,
totaling $4.3 million. In April 1999, a gain was recognized of $1.8 million on
the sale of the Horizon East Apartments and $2.3 million on the sale of the
Lantern Ridge Apartments. In May 1999, gains were recognized of: (1) $913,000
on the sale of a 15.0 acre tract of Vista Ridge land and (2) $1.1 million on
the sale of two tracts totaling 24.5 acres of Plano Parkway land. In June
1999, gains were recognized on the sale of: (1) two tracts totaling 77.6 acres
of Frisco Bridges land; (2) 6.6 acres of Plano Parkway land; (3) the
Continental Hotel; and, (4) the Barcelona Apartments, totaling $14.9 million.
In July 1999, gains were recognized on the sale of: (1) .13 acres of JH
Connell land; (2) two tracts totaling 11.8 acres of Plano Parkway land; (3)
two tracts totaling 6.7 acres of Vista Ridge land; (4) 1.4 acres of Valley
Ranch land, totaling $2.6 million. In August 1999, gains were recognized on
the sale of: (1) Country Place Apartments; (2) Lake Nora Apartments; (3) Fox
Club Apartments; (4) 2.1 acres of Keller land; (5) Sun City lots; and (6)
121.2 acres of Katrina land, totaling $16.5 million. In September 1999, gains
were recognized on the sale of: (1) Oakhollow Apartments; (2) Windridge
Apartments; (3) 13.6 acres of Frisco Bridges land; (4) four tracts totaling
185.6 acres of Keller, Scout and Scoggins land; and (5) 1.3 acres of Vista
Ridge land, totaling $27.0 million and a loss of $40,000 on the sale of 6.2
acres of Plano Parkway land.

  For the three months ended September 30, 1998, the Company recognized gains
from the sale of: (1) a 2.5 acre tract of the Las Colinas I land of $869,000;
(2) 60.0 acres of Parkfield land; (3) 10.5 acres of BP Las Colinas land; (4)
its Kamperman land; (5) 1.1 acres of Santa Clarita land totaling $5.7 million.
In the first six months of 1998 gains on the sale of real estate, totaling
$14.7 million were recognized from: (1) 81.3 acres of Parkfield land; (2)
Lewisville land; (3) 21.2 acres of Chase Oaks land; (4) 150.0 acres of Rasor
land; (5) Palm Desert land; (6) 39.4 acres of Valley Ranch land; (7) 2.5 acres
of Las Colinas I land; (8) 10.5 acres of BP Las Colinas land; (9) 1.1 acres of
Santa Clarita land; and (10) Kamperman land.

Environmental Matters

  Under various federal, state and local environmental laws, ordinances and
regulations, the Company may be potentially liable for removal or remediation
costs, as well as certain other potential costs relating to hazardous or toxic
substances (including governmental fines and injuries to persons and property)
where property-level managers have arranged for the removal, disposal or
treatment of hazardous or toxic substances. In addition,

                                      32
<PAGE>

certain environmental laws impose liability for release of asbestos-containing
materials into the air and third parties may seek recovery from the Company
for personal injury associated with such materials.

  Management is not aware of any environmental liability relating to the above
matters that would have a material adverse effect on the Company's business,
assets or results of operations.

Inflation

  The effects of inflation on the Company's operations are not quantifiable.
Revenues from property operations fluctuate proportionately with inflationary
increases and decreases in housing costs. Fluctuations in the rate of
inflation also affect the sales values of properties and, correspondingly, the
ultimate gains to be realized by the Company from property sales.

Year 2000

  BCM has informed management that its computer hardware operating system and
computer software have been certified as year 2000 compliant.

  Carmel Realty Services, Ltd. ("Carmel, Ltd."), an affiliate of BCM that
performs property management services for the Company's properties, has
informed management that effective January 1, 1999, it began using year 2000
compliant computer hardware and property management software for ART's
commercial properties. With regard to the Company's apartments, Carmel, Ltd.
has informed management that its subcontractors are also using year 2000
compliant computer hardware and property management software.

  The Company has not incurred nor does it expect to incur any costs related
to its computer hardware and accounting and property management computer
software being modified, upgraded or replaced to make it year 2000 compliant.
Such costs have been or will be borne by either BCM, Carmel, Ltd. or the
property management subcontractors of Carmel, Ltd.

  Management has completed its evaluation of the Company's computer controlled
building systems, such as security, elevators, heating and cooling, etc. to
determine what systems are not year 2000 compliant. Management believes that
necessary modifications are insignificant and do not require significant
expenditures to make the affected systems year 2000 compliant, as enhanced
operating systems are readily available.

  The Company has or will have in place the year 2000 compliant systems that
will allow it to operate. The risks the Company faces are that certain of its
vendors will not be able to supply goods or services and that financial
institutions and taxing authorities will not be able to accurately apply
payments made to them. Management believes that other vendors are readily
available and that financial institutions and taxing authorities will, if
necessary, apply monies received manually. The likelihood of the above having
a significant impact on the Company's operations is negligible.

                                      33
<PAGE>

                          PART II. OTHER INFORMATION


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

The Company held its  anual meeting of stockholders on September 13, 1999, at
which meeting the Company's stockholders were asked to consider and vote upon
(1) the election of Directors and (2) approval of Amendment to the Company's
Articles of Incorporation to increase the number of authorized shares of special
stock, from 2.0 million to 5.0 million shares. At such meeting the stockholders
elected the following individuals as Directors:

<TABLE>
<CAPTION>

                                                      Shares Voting
                                                  ----------------------

                                                                Withheld
                      Director                       For       Authority
          ------------------------------------     -------     ----------
          <S>                                      <C>         <C>
          Karl L. Blaha.......................     7,926,050       28,419

          Roy Bode............................     7,926,170       28,299

          Collene C. Currie...................     7,295,490       28,979

          Al Gonzalez.........................     7,296,102       28,367

          Cliff Harris........................     7,926,170       28,299
</TABLE>

Also at such meeting the stockholders approved the Amendment to the Articles
of Incorporation to increase the number of authorized shares of Special Stock
from 2.0 million to 5.0 million with 6,992,278 votes for the proposal and
217,357 votes against and 17,542 votes abstaining.

ITEM 5. OTHER INFORMATION

 Proposed Transaction with American Realty Investors, Inc.

  On November 3, 1999, ART and the Partnership jointly announced the agreement
of their respective Boards to combine, in a tax free exchange, the two
entities into a new holding company to be named American Realty Investors,
Inc. ("ARI"). Under the proposal, ARI will distribute shares of its common
stock to ART stockholders and NRLP unitholders. NRLP unitholders, except for
ART, would receive one share of ARI common stock for each unit of NRLP held.
ART stockholders would receive .91 shares of ARI common stock for each share
of ART held. ART preferred stock would convert into one share of preferred
stock of ARI, having substantially the same rights as ART's preferred stock.
The share exchange and merger are subject to a vote of
stockholders/unitholders of both entities. Approval requires the vote of a
majority of the unitholders holding a majority of the Partnership's
outstanding units, and the vote of a majority of the stockholders holding a
majority of ART's outstanding shares of common and preferred stock. As of
November 3, 1999, ART owned approximately 56.2% of the outstanding units of
the Partnership and BCM owned approximately 30.0% of the outstanding units of
the Partnership and 56.9% of the outstanding shares of ART's common stock. A
date for the special meeting of the stockholders/unitholders to vote on the
merger proposal has not been set.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

  (a) Exhibits: The following exhibits are filed herewith or incorporated by
reference as indicated below.

<TABLE>
<CAPTION>
   Exhibit
    Number                  Description
   -------   ----------------------------------------
   <S>       <C>
   2.0       Agreement and Plan of Reorganization, dated as of November 3,
             1999 by and among American Realty Investors, Inc., National
             Realty, L.P. and American Realty Trust, Inc.

   27.0      Financial Data Schedule, filed herewith.
</TABLE>

  (b) Reports on Form 8-K as follows:

  None.

                                      34
<PAGE>

                                SIGNATURE PAGE

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

                                          American Realty Trust, Inc.

                                                     /s/ Karl L. Blaha
                                          By: _________________________________
Date: December 8, 1999                                   Karl L. Blaha
                                                         President

                                                   /s/ Thomas A. Holland
                                          By: _________________________________
Date: December 8, 1999                                 Thomas A. Holland
                                               Executive Vice President and
                                                  Chief Financial Officer
                                                 (Principal Financial and
                                                    Accounting Officer)

                                      35
<PAGE>

                          AMERICAN REALTY TRUST, INC.

                                  EXHIBITS TO
                         QUARTERLY REPORT ON FORM 10-Q
                  For the Nine Months Ended September 30, 1999

<TABLE>
<CAPTION>
 Exhibit                                                                   Page
 Number                            Description                            Number
 -------                           -----------                            ------
<C>    <S>                                                                <C>
2.0    Agreement and Plan of Reorganization, dated as of November 3,
       1999 by and among American Realty Investors, Inc, National
       Realty, L.P. and American Realty Trust, Inc

27.0   Financial Data Schedule........................................
</TABLE>


                                       36

<PAGE>

                                                                     EXHIBIT 2.0



                               AGREEMENT AND PLAN

                                       OF

                                 REORGANIZATION

                          DATED AS OF NOVEMBER 3, 1999

                                  BY AND AMONG


                        AMERICAN REALTY INVESTORS, INC.,

                             NATIONAL REALTY, L.P.

                                      AND

                          AMERICAN REALTY TRUST, INC.



<PAGE>

                      AGREEMENT AND PLAN OF REORGANIZATION

    AGREEMENT AND PLAN OF REORGANIZATION, dated as of November 3, 1999 (the
"Agreement"), by and among AMERICAN REALTY INVESTORS, INC., a newly-formed
Nevada corporation ("Newco"), NATIONAL REALTY, L.P., a Delaware limited
partnership ("NRLP"), and AMERICAN REALTY TRUST, INC., a Georgia corporation
("ART").

    WHEREAS, (i) Newco is a newly formed corporation organized and existing
under the laws of the State of Nevada, (ii) NRLP is a limited partnership
organized and existing under the laws of the State of Delaware and (iii) ART is
a corporation organized and existing under the laws of the State of Georgia;

    WHEREAS, Newco has formed a wholly owned subsidiary called ART Acquisition
Corp., a corporation organized under the laws of the State of Georgia ("Sub I"),
and a wholly owned subsidiary called NRLP Acquisition Corp., a corporation
organized under the laws of the State of Delaware ("Sub II"), and all the
outstanding capital stock of each of Sub I and Sub II is owned by Newco;

    WHEREAS, the Board of Directors of each of Newco and ART and the general
partner of NRLP deem it advisable and in the best interests of their
stockholders and unitholders, as applicable, that each of NRLP and ART become
subsidiaries of Newco pursuant to the Mergers (as hereinafter defined)
hereinafter provided for, and desire to make certain representations, warranties
and agreements in connection with such Mergers; and

    WHEREAS, as part of a single plan to be effectuated pursuant to this
Agreement, the ART Merger Agreement and the NRLP Merger Agreement, it is
intended that the transactions described in such agreements be treated for
federal income tax purposes as an integrated transaction described in Section
351 of the Internal Revenue Code of 1986, as amended (the "Code") and the
regulations thereunder (and any similar provision of state law).

    NOW, THEREFORE, in consideration of the foregoing, the representations,
warranties, covenants and agreements set forth herein and such other good and
valuable consideration, the receipt and sufficiency of which is hereby
acknowledged, the parties hereto, intending to be legally bound hereby, agree as
follows:


                                   ARTICLE I

                              CERTAIN DEFINITIONS

    For purposes of this Agreement, the following terms shall have the
following meanings:

    Section 1.1 "Acquisition Proposal" shall have the meaning set forth in
Section 7.1.



<PAGE>

    Section 1.2  "Affiliate" shall mean, as to any person, any other person that
directly or indirectly controls, or is under common control with or is
controlled by such person.

    Section 1.3  "ART Balance Sheet" shall have the meaning set forth in
Section 5.5.

    Section 1.4  "ART Common Stock" shall have the meaning set forth in
Section 2.1.

    Section 1.5  "ART Designees" shall have the meaning set forth in
Section 2.5.

    Section 1.6  "ART Merger" shall have the meaning set forth in Section 2.1.

    Section 1.7  "ART Merger Agreement" shall have the meaning set forth in
Section 2.1.

    Section 1.8  "ART Plans" shall have the meaning set forth in Section 5.10.

    Section 1.9  "ART Preferred Stock" shall have the meaning set forth in
Section 5.2.

    Section 1.10 "ART SEC Reports" shall have the meaning set forth in
Section 5.5.

    Section 1.11 "ART Special Stock" shall have the meaning set forth in
Section 2.1.

    Section 1.12 "ART Stock" shall have the meaning set forth in Section 2.1.

    Section 1.13 "ART Stock Option" shall have the meaning set forth in
Section 7.7.

    Section 1.14 "Certificate of Merger" shall have the meaning set forth in
Section 2.3.

    Section 1.15 "Code" shall have the meaning set forth in the introductory
clauses hereto.

    Section 1.16 "DGCL" shall have the meaning set forth in Section 2.3.

    Section 1.17 "DRLPA" shall have the meaning set forth in Section 2.2.

    Section 1.18 "Effective Time" shall have the meaning set forth in
Section 2.3.

    Section 1.19 "ERISA " shall mean the Employee Retirement Income Security
Act of 1974, as amended.

    Section 1.20 "ERISA Affiliate" with respect to any party, shall mean any
trade or business, whether or not incorporated, that together with such party
would be deemed a "single employer" within the meaning of section 4001(a)(15) of
ERISA.

    Section 1.21 "Exchange Act" shall mean the Securities Exchange Act of 1934,
as amended, and the rules and regulations promulgated thereunder.



<PAGE>

     Section 1.22 "Form S-4" shall mean the Registration Statement on Form S-4
to be filed with the SEC under the Securities Act in connection with the Mergers
for the purpose of registering the shares of Newco Common Stock to be issued in
the Mergers.

     Section 1.23 "GBCA" shall have the meaning set forth in Section 2.1.

     Section 1.24 "Governmental Entity" shall mean any court, administrative
agency or commission or other governmental authority or instrumentality,
domestic or foreign.

     Section 1.25 "HSR Act" shall mean the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended.

     Section 1.26 "Material Adverse Effect" with respect to any party, shall
mean a material adverse effect (or any development which, insofar as reasonably
can be foreseen, in the future is reasonably likely to have a material adverse
effect) on the business, assets, financial or other condition, results of
operations or prospects of such party and its Subsidiaries taken as a whole.

     Section 1.27 "Mergers" shall mean the ART Merger and the NRLP Merger.

     Section 1.28 "Merger Agreements" shall mean the ART Merger Agreement and
the NRLP Merger Agreement.

     Section 1.29 "Newco Board" shall have the meaning set forth in Section 2.5.

     Section 1.30 "Newco Bylaws" shall have the meaning set forth in
Section 2.5.

     Section 1.31 "Newco Common Stock" shall have the meaning set forth in
Section 2.1.

     Section 1.32 "NRLP Balance Sheet" shall have the meaning set forth in
Section 4.5.

     Section 1.33 "NRLP Designees" shall have the meaning set forth in
Section 2.2.

     Section 1.34 "NRLP Merger" shall have the meaning set forth in Section 2.5.

     Section 1.35 "NRLP Merger Agreement" shall have the meaning set forth in
Section 2.2.

     Section 1.36 "NRLP Partnership Agreement" shall have the meaning set forth
in Section 2.2.

     Section 1.37 "NRLP Plan" shall have the meaning set forth in Section 2.2.

     Section 1.38 "NRLP SEC Reports" shall have the meaning set forth in
Section 4.10.



<PAGE>

     Section 1.39 "NRLP Units" shall have the meaning set forth in Section 2.2.

     Section 1.40 "Proxy Statement" shall mean the joint proxy statement/
prospectus to be distributed to holders of shares of ART Common Stock and
holders of NRLP Units in connection with the meetings of such holders to be held
in connection with the transactions contemplated by this Agreement and the
Merger Agreements.

     Section 1.41 "SEC" shall mean the Securities and Exchange Commission.

     Section 1.42 "Securities Act" shall mean the Securities Act of 1933, as
amended, and the rules and regulations promulgated thereunder.

     Section 1.43 "Significant Subsidiary" shall have the meaning set forth in
Rule 1-02 of Regulation S-X of the SEC.

     Section 1.44 "Sub I" shall have the meaning set forth in the introductory
clauses hereto.

     Section 1.45 "Sub II" shall have the meaning set forth in the introductory
clauses hereto.

     Section 1.46 "Subsidiary" shall have the meaning set forth in Rule 1-02 of
Regulation S-X of the SEC.

     Section 1.47 "Termination Date" shall have the meaning set forth in
Section 9.1.

     Section 1.48 "Third Party" shall mean any person or group that is deemed to
be a "person" within the meaning of Section 13(d) of the Exchange Act.


                                   ARTICLE II

                                  THE MERGERS

     Section 2.1 ART Merger.
                 ----------

             (a) Newco and Sub I have executed and delivered, and ART has
executed and delivered, and agrees, subject to the terms and conditions of this
Agreement and the ART Merger Agreement, to submit to its shareholders for
adoption and approval as required under the Georgia Business Corporation Code
(the "GBCA"), together with this Agreement, in accordance with Article II
hereof, the Agreement of Merger, a form of which is set forth as Exhibit A
                                                                 ---------
hereto, with such further changes as may be mutually agreed upon by the parties
hereto (the "ART Merger Agreement"), providing for the merger of Sub I with and
into ART (the "ART Merger") and the conversion of each outstanding share of ART
common stock, par value $0.01 per share (the "ART Common Stock"), into shares of
Newco common stock, par value $0.01 per share (the "Newco




<PAGE>

Common Stock") and the conversion of each outstanding share of ART special
stock, $2.00 par value per share (the "ART Special Stock" and, together with the
ART Common Stock, the "ART Stock") into one share of Newco preferred stock,
$2.00 par value per share. As provided in the ART Merger Agreement, ART shall be
the surviving corporation in the ART Merger and shall become a wholly owned
subsidiary of Newco. From and after the Effective Time, the identity and
separate existence of Sub I shall cease, and ART shall succeed, without other
transfer, to all the rights, properties, debts and liabilities of Sub I.

          (b) In connection with the ART Merger, Newco shall take such action as
may be necessary to reserve sufficient shares of Newco Common Stock, prior to
the ART Merger, to permit the issuance of shares of Newco Common Stock (i) to
the holders of ART Common Stock as of the Effective Time in accordance with the
terms of the ART Merger Agreement and (ii) upon the exercise of ART Stock
Options to be assumed by Newco in accordance with Section 7.7 hereof.  Each of
Newco and ART shall use its reasonable efforts to cause the ART Merger to be
consummated in accordance with the terms of this Agreement and the ART Merger
Agreement.

     Section 2.2 NRLP Merger.
                 -----------

          (a) Newco and Sub II have executed and delivered, and NRLP has
executed and delivered, and agrees, subject to the terms and conditions of this
Agreement and the NRLP Merger Agreement, to submit to its holders of units of
partnership interest (the "NRLP Units") for adoption and approval, as required
under the terms of the First Amended and Restated Agreement of Limited
Partnership of NRLP, as amended (the "NRLP Partnership Agreement"), and the
Delaware Revised Limited Partnership Act (the "DRLPA"), together with this
Agreement, in accordance with Article II hereof, the Agreement of Merger, a form
of which is set forth as Exhibit B hereto, with such further changes as may be
                         ---------
mutually agreed upon by the parties hereto (the "NRLP Merger Agreement"),
providing for the merger of Sub II with and into NRLP (the "NRLP Merger") and
the conversion of the outstanding NRLP Units held by all limited partners, other
than ART and its wholly-owned subsidiaries, into shares of Newco Common Stock.
As set forth in the NRLP Merger Agreement, (i) all NRLP Units held by ART and
its wholly-owned subsidiaries will remain issued and outstanding and (ii) NRLP
shall be the surviving entity in the NRLP Merger and shall become a subsidiary
of Newco.  From and after the Effective Time, the identity and separate
existence of Sub II shall cease, and NRLP shall succeed, without other transfer,
to all the rights, properties, debts and liabilities of Sub II.

          (b) In connection with the NRLP Merger, Newco shall take such action
as may be necessary to reserve sufficient shares of Newco Common Stock prior to
the Merger to permit the issuance of shares of Newco Common Stock to the holders
of NRLP Units as of the Effective Time in accordance with the terms of the NRLP
Merger Agreement.  Each of Newco and NRLP shall use its reasonable efforts to
cause the NRLP Merger to be consummated in accordance with the terms of this
Agreement and the NRLP Merger Agreement.

     Section 2.3 Filing of Merger Agreements and Related Certificates.
                 ----------------------------------------------------
Immediately after all conditions to this Agreement have been satisfied or
waived, the certificates of merger pertaining to



<PAGE>

the ART Merger and the NRLP Merger, respectively (together the "Certificates of
Merger"), or such other documents necessary to effect the Mergers, shall be
executed and filed in accordance with the GBCA or the DRLPA and the Delaware
General Corporation Law (the "DGCL"), as the case may be, and the Mergers shall
become effective substantially simultaneously (and shall be treated as occurring
simultaneously for tax purposes) in accordance with the terms of the Merger
Agreements (such time and date are referred to herein as the "Effective Time").

     Section 2.4 Effect of Mergers.  The parties agree to the following
                 -----------------
provisions with respect to the Mergers:

          (a) Names of Surviving Entities.  The names of ART and NRLP, as the
              ---------------------------
surviving entities in the Mergers, from and after the Effective Time shall be
"American Realty Trust, Inc." and "National Realty, L.P.," respectively, until
changed or amended in accordance with applicable law.

          (b) Charter Documents.  At the Effective Time (i) the articles of
              -----------------
incorporation and bylaws of ART, as in effect immediately prior to the Effective
Time, shall be amended so that the operative provisions read in their entirety
exactly as the articles of incorporation and bylaws, respectively, of Sub I,
except that the name of the corporation specified therein shall be "American
Realty Trust, Inc." and (ii) the agreement of limited partnership of NRLP, as in
effect immediately prior to the Effective Time, shall be the partnership
agreement of NRLP and NRLP shall be the surviving entity in the NRLP Merger.

          (c) Other Effects.  The ART Merger shall have such other effects as
              -------------
are set forth in the ART Merger Agreement and the GBCA and the NRLP Merger shall
have such other effects as are set forth in the NRLP Merger Agreement and the
DRLPA and the DGCL.

          (d) Tax Effects.  The parties intend that the transactions described
              -----------
in this Agreement, the ART Merger Agreement and the NRLP Merger Agreement
constitute a single plan that is treated for federal income tax purposes as an
integrated transaction described in and satisfying each of the requirements of
Section 351 of the Code and the regulations thereunder (and any similar
provisions of state laws) pursuant to which (i) each shareholder of ART is
treated as transferring all of its ART stock to Newco in exchange for Newco
stock, (ii) each limited partner of NRLP, other than ART (and its wholly owned
subsidiaries), is treated as transferring all of its NRLP Units to Newco in
exchange for Newco stock and (iii) immediately after the transactions described
in (i) and (ii), the former shareholders of ART and the former limited partners
of NRLP, other than ART (and its wholly owned subsidiaries), as a group, are in
"control" of Newco (as such term is defined in Section 368(c) of the Code).  The
parties intend that no transactions other than the transactions described in
this Agreement, the ART Merger Agreement and the NRLP Merger Agreement be
considered part of the integrated transaction for purposes of determining the
group in "control" of Newco immediately after these transactions.



<PAGE>

     Section 2.5 Name of Newco, Directors and Officers of Newco.
                 ----------------------------------------------

          (a) Name. The name of Newco, as the parent of ART and NRLP following
the consummation of the Mergers, from and after the Effective Time, shall be
"American Realty, Inc." until changed or amended in accordance with applicable
law.

          (b) Newco Governance.
              ----------------

                    (i)  The directors comprising the full board of directors of
Newco (the "Newco Board") at the Effective Time to be comprised of six
directors. Initially, four of such directors shall be designated by ART and two
of such directors shall be designated by NRLP. ART hereby designates the persons
listed as such on Exhibit C hereto as its initial designees to the Newco Board
                  ---------
(the "ART Designees"). NRLP hereby designates the persons listed as such on
Exhibit C hereto as its initial designees to the Newco Board (the "NRLP
- ---------
Designees"). If, prior to the Effective Time, any of the ART Designees or the
NRLP Designees shall decline or be unable to serve as a Newco director, ART (if
such person was so designated by ART) or NRLP (if such person was so designated
by NRLP) shall designate another person to serve in such person's stead, which
person shall be reasonably acceptable to the other parties or party as the case
may be.

                    (ii) At or prior to the Effective Time, Karl L. Blaha shall
be designated as President and Chief Executive Officer of Newco, provided, that
if he is unwilling or unable to serve in such capacity, his replacement shall be
selected by the Newco Board as constituted at the Effective Time. Newco shall
also have such other officers as may be elected by the Newco Board.

          (c) Tenure.  The foregoing officers and directors of Newco, shall hold
              ------
their positions until their resignation or removal or the election or
appointment of their successors in the manner provided by Newco's charter
documents and applicable law.

     Section 2.6 Approval of Mergers by Newco.  Newco, as the sole shareholder
                 ----------------------------
of each of Sub I and Sub II, has heretofore executed a formal written consent
under Section 14-2-704 of the GBCA and Section 228 of the DGCL, approving,
authorizing and adopting the ART Merger Agreement and the NRLP Merger Agreement.

     Section 2.7 Newco Certificate of Incorporation and Bylaws.  Prior to the
                 ---------------------------------------------
Effective Time, the shareholder of Newco shall cause Newco to amend its articles
of incorporation to read in its entirety as set forth in Exhibit D hereto and to
                                                         ---------
amend its Bylaws to read in their entirety as set forth in Exhibit E hereto.
                                                           ---------

     Section 2.8 Sub I Articles of Incorporation and Bylaws.  Prior to the
                 ------------------------------------------
Effective Time the articles of incorporation and bylaws of Sub I shall be
amended in a manner reasonably acceptable to ART.



<PAGE>

                                  ARTICLE III

                    REPRESENTATIONS AND WARRANTIES OF NEWCO


           Newco represents and warrants to ART and NRLP as follows:

     Section 3.1 Organization and Qualification.  Newco is a corporation duly
                 ------------------------------
organized, validly existing and in good standing under the laws of the State of
Nevada and has the requisite power and authority to own, lease and operate its
properties and to carry on its business as it is now being conducted, and is
duly qualified to do business and in good standing in each jurisdiction in which
the properties owned, leased or operated by it or the nature of the business
conducted by it makes such qualification necessary, except where the failure to
so qualify or be in good standing would not have a Material Adverse Effect on
Newco. True, accurate and complete copies of the articles of incorporation and
bylaws of Newco as in effect on the date hereof, including all amendments
thereto, have heretofore been delivered to ART and NRLP.

     Section 3.2 Capitalization.
                 --------------

          (a) The authorized capital stock of Newco consists of 1,000 shares of
Newco Common Stock. As of the date hereof, there were 1,000 shares of Newco
Common Stock issued and outstanding, all which are owned by Robert A. Waldman,
as the sole incorporator of Newco, and all of which are validly issued, fully
paid and nonassessable and are not subject to and were not issued in violation
of any preemptive rights.

          (b) Except for this Agreement and the Merger Agreements, there are not
now, and at the Effective Time there will not be, any options, warrants, calls,
rights, subscriptions, convertible securities or other rights or agreements,
arrangements or commitments of any kind obligating Newco to issue, transfer or
sell any securities of Newco. There are no outstanding contractual or other
obligations of Newco to purchase, redeem or otherwise acquire any shares of
Newco Common Stock. There is not now, and at the Effective Time there will not
be, any stockholder agreement, voting trust or other agreement or understanding
to which Newco is a party or bound relating to the voting of any shares of the
capital stock of Newco.

     Section 3.3 Authority.  Newco has all requisite corporate power and
                 ---------
authority to execute and deliver this Agreement and the Merger Agreements and to
consummate the transactions contemplated hereby and thereby.  The execution and
delivery of this Agreement and the Merger Agreements, and the consummation by
Newco of the transactions contemplated hereby and thereby, have been duly
authorized by Newco's board of directors and no other corporate proceedings on
the part of Newco are necessary to authorize the execution and delivery of this
Agreement and the Merger Agreements and the consummation by Newco of the
transactions contemplated hereby and thereby, except for the approval thereof by
the stockholders of Newco. This Agreement has been and, as of the Effective
Time, the Merger Agreements will have been, duly and validly executed and
delivered by Newco and, assuming the due authorization, execution and delivery
hereof and thereof by ART and NRLP, constitute or will constitute, as the case
may be, valid and binding agreements



<PAGE>

of Newco, enforceable against Newco in accordance with their terms, except that
such enforceability may be subject to (a) bankruptcy, insolvency,
reorganization, moratorium or other similar laws now or hereafter in effect
relating to or affecting creditors' rights generally and (b) by general
principles of equity (regardless of whether enforcement is sought in a
proceeding in equity or at law).

     Section 3.4 Consents and Approvals; No Violation.  None of the execution
                 ------------------------------------
and delivery of this Agreement or the Merger Agreements, the consummation by
Newco of the transactions contemplated hereby and thereby or compliance by Newco
with any of the provisions hereof will (a) conflict with or result in a breach
of any provision of the articles of incorporation or bylaws of Newco, (b)
require any consent, approval, authorization or permit of, or filing with or
notification to, any governmental or regulatory authority, except (i) pursuant
to the Exchange Act, the Securities Act and the HSR Act and (ii) for filing the
Certificate of Merger with respect to the Mergers pursuant to the GBCA or the
DRLPA and the DGCL, as applicable, (c) result in a default (or an event which
with notice or lapse of time or both would become a default) or give to any
third party any right of termination, cancellation, amendment or acceleration
under, or result in the creation of a lien or encumbrance on any of the assets
of Newco pursuant to any note, license, agreement or other instrument or
obligation to which Newco is a party or by which Newco or any of its assets may
be bound or affected, or (d) violate or conflict with any order, writ,
injunction, decree, statute, rule or regulation applicable to Newco or any of
its properties or assets, other than (i) such defaults, rights of termination,
cancellation, amendment or acceleration, liens and encumbrances, violations and
conflicts and (ii) such consents, approvals, authorizations, permits or filings
that are not obtained, as set forth pursuant to (b) above, which, in the
aggregate, would not have a Material Adverse Effect on Newco.

     Section 3.5 No Prior Activities.  Except for obligations or liabilities
                 -------------------
incurred in connection with their respective incorporation or organization or
the negotiation and consummation of this Agreement and the Merger Agreements and
the transactions contemplated hereby and thereby, none of Newco, Sub I or Sub II
has incurred any obligations or liabilities nor engaged in any business or
activities of any type or kind whatsoever or entered into any agreements or
arrangements with any person or entity.  Newco, Sub I and Sub II are newly
created corporations.  Sub I and Sub II were established, as wholly owned
subsidiaries of Newco, solely to effectuate the transactions described in this
Agreement.

     Section 3.6 Information Supplied.  The information supplied or to be
                 --------------------
supplied by Newco for inclusion in (a) the Form S-4 will not, either at the time
the Form S-4 is filed with the SEC or at the time it becomes effective under the
Securities Act, contain any untrue statement of a material fact or omit to state
any material fact required to be stated therein or necessary to make the
statements therein not misleading and (b) the Proxy Statement, including any
amendments and supplements thereto, will not, either at the date mailed to
shareholders of ART and unitholders of NRLP or at the times of the meetings of
ART and NRLP to be held in connection with the transactions contemplated by this
Agreement and the Merger Agreements contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading. The Proxy Statement and the Form S-4
will each comply as to form in all material respects with all applicable laws,
including the provisions of the Securities Act and the Exchange Act, except that
no



<PAGE>

representation is made by Newco with respect to information supplied by ART
or NRLP for inclusion therein.


                                  ARTICLE IV

                    REPRESENTATIONS AND WARRANTIES OF NRLP

          NRLP represents and warrants to ART and Newco as follows:

     Except as otherwise disclosed to ART and Newco in a letter delivered to
them prior to the execution hereof (which letter shall contain appropriate
references to identify the representations and warranties herein to which the
information in such letter relates) (the "NRLP Disclosure Letter"), NRLP
represents and warrants to ART and Newco as follows:

     Section 4.1 Organization and Qualification.  Each of NRLP and its
                 ------------------------------
Significant Subsidiaries is duly organized, validly existing and in good
standing under the laws of its jurisdiction of organization and has the
requisite power and authority to own, lease and operate its properties and to
carry on its business as it is now being conducted, and is duly qualified to do
business and in good standing in each jurisdiction in which the properties
owned, leased or operated by it or the nature of the business conducted by it
makes such qualification necessary, except where the failure to so qualify or be
in good standing would not have a Material Adverse Effect on NRLP.  True and
complete copies of the NRLP Partnership Agreement and the articles of
incorporation of NRLP Management Corp., NRLP's general partner, each as in
effect on the date hereof, including all amendments thereto, have heretofore
been made available or delivered to ART and Newco.

     Section 4.2 Capitalization.
                 --------------

          (a) As of the date hereof, there were 6,321,577 NRLP Units issued and
outstanding, all of which are validly issued, fully paid and nonassessable and
are not subject to and were not issued in violation of any preemptive rights.
Except as disclosed in Section 4.2 of the NRLP Disclosure Letter, no Subsidiary
of NRLP holds any NRLP Units.

          (b) Except for this Agreement and the NRLP Merger Agreement there are
not now, and at the Effective Time there will not be, any options, warrants,
calls, rights, subscriptions, convertible securities or other rights or
agreements, arrangements or commitments of any kind obligating NRLP or any of
its Subsidiaries to issue, transfer or sell any securities of NRLP.  All NRLP
securities subject to issuance as aforesaid, upon issuance on the terms and
conditions specified in the instruments pursuant to which they are issuable,
will be duly authorized, validly issued, fully paid and nonassessable.  There
are no outstanding contractual or other obligations of NRLP or any of its
Subsidiaries to purchase, redeem or otherwise acquire any NRLP Units.  There is
not now, and at the Effective Time there will not be, any agreement, voting
trust or other agreement or understanding to which NRLP or any of its
Subsidiaries is a party or bound relating to the voting of any securities of
NRLP.



<PAGE>

     Section 4.3 Authority.  NRLP has all requisite power and authority to
                 ---------
execute and deliver this Agreement and the NRLP Merger Agreement and, subject to
approval of this Agreement and the NRLP Merger Agreement by the unitholders of
NLRP, to consummate the transactions contemplated hereby and thereby. The
execution and delivery of this Agreement, the NRLP Merger Agreement and the
consummation by NRLP of the transactions contemplated hereby and thereby have
been duly authorized by NRLP's general partner and no other partnership
proceedings on the part of NRLP are necessary to authorize the execution and
delivery of this Agreement, the NRLP Merger Agreement and the consummation by
NRLP of the transactions contemplated hereby and thereby, except for the
approval thereof by the unitholders of NRLP.  This Agreement has been, and as of
the Effective Time, the NRLP Merger Agreement will be, duly and validly executed
and delivered by NRLP and, assuming the due authorization, execution and
delivery hereof and thereof by Newco, Sub I, Sub II and ART, constitute or will
constitute, as the case may be, valid and binding agreements of NRLP,
enforceable against NRLP in accordance with their terms, except that such
enforceability may be subject to (a) bankruptcy, insolvency, reorganization,
moratorium or other similar laws now or hereafter in effect relating to or
affecting creditors' rights generally and (b) by general principles of equity
(regardless of whether enforcement is sought in a proceeding in equity or at
law).

     Section 4.4 Consents and Approvals; No Violation.  Except as disclosed in
                 ------------------------------------
Section 4.4 of the NRLP Disclosure letter, none of the execution and delivery by
NRLP of this Agreement, the NRLP Merger Agreement, the consummation by NRLP of
the transactions contemplated hereby and thereby or compliance by NRLP with any
of the provisions hereof will (a) conflict with or result in a breach of any
provision of the respective partnership agreements, charters or bylaws (or
similar governing documents) of NRLP or any of its Subsidiaries, (b) require any
consent, approval, authorization or permit of, or filing with or notification
to, any Governmental Entity, except (i) pursuant to the Exchange Act, the
Securities Act and the HSR Act and (ii) for filing the Certificate of Merger
with respect to the NRLP Merger pursuant to the DRLPA and the DGCL, (c) result
in a default (or an event which with notice or lapse of time or both would
become a default) or give to any third party any right of termination,
cancellation, amendment or acceleration under, or result in the creation of a
lien or encumbrance on any of the assets of NRLP or any of its Subsidiaries
pursuant to, any note, license, agreement or other instrument or obligation to
which NRLP or any of its Subsidiaries is a party or by which NRLP or any of its
Subsidiaries or any of their respective assets may be bound or affected, or (d)
violate or conflict with any order, writ, injunction, decree, statute, rule or
regulation applicable to NRLP or any of its Subsidiaries or any of their
respective properties or assets, other than (i) such defaults, rights of
termination, cancellation, amendment or acceleration, liens and encumbrances,
violations and conflicts and (ii) such consents, approvals, authorizations,
permits or filings, as set forth pursuant to (b) above, that are not obtained,
which, in the aggregate, would not have a Material Adverse Effect on NRLP and
would not materially impair NRLP's ability to consummate the transactions
contemplated by this Agreement and the NRLP Merger Agreement.

     Section 4.5 SEC Reports and Financial Statements.  Each form, report,
                 ------------------------------------
schedule, registration statement and definitive proxy statement filed by NRLP
with the SEC since January 1, 1993 as such documents have since the time of
their filing been amended, the "NRLP SEC Reports"), which include all the
documents (other than preliminary material) that NRLP was required to file with
the SEC since such date, as of their respective dates, complied in all material
respects with the



<PAGE>

requirements of the Securities Act or the Exchange Act, as the case may be,
applicable to such NRLP SEC Reports. None of the NRLP SEC Reports contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading, except for such
statements, if any, as have been modified by subsequent filings prior to the
date hereof. The financial statements of NRLP included in such reports comply as
to form in all material respects with applicable accounting requirements and
with the published rules and regulations of the SEC with respect thereto, have
been prepared in accordance with generally accepted accounting principles
applied on a consistent basis during the periods involved (except as may be
indicated in the notes thereto or, in the case of the unaudited statements, as
permitted by Form 10-Q of the SEC) and fairly present (subject in the case of
the unaudited statements, to normal, recurring audit adjustments) the
consolidated financial position of NRLP and its Subsidiaries as at the dates
thereof and the consolidated results of their operations and cash flows (or
changes in financial position prior to the approval of FASB 95) for the periods
then ended. Except as set forth in Section 4.5 of the NRLP Disclosure Letter,
since December 31, 1998, neither NRLP nor any of its Subsidiaries has incurred
any liabilities or obligations, whether absolute, accrued, fixed, contingent,
liquidated, unliquidated or otherwise and whether due or to become due, except
(a) as and to the extent set forth on the audited balance sheet of NRLP and its
Subsidiaries as at December 31, 1998 (including the notes thereto) (the "NRLP
Balance Sheet"), (b) as incurred in connection with the transactions
contemplated, or as provided, by this Agreement, (c) as incurred after December
31, 1998 in the ordinary course of business and consistent with past practices,
(d) as described in the NRLP SEC Reports or (e) as would not, individually or in
the aggregate, have a Material Adverse Effect on NRLP.

     Section 4.6 Absence of Certain Changes or Events.  Except as disclosed in
                 ------------------------------------
the NRLP SEC Reports filed prior to the date hereof or otherwise disclosed
pursuant to this Agreement, since December 31, 1998, NRLP and its Subsidiaries
have conducted their respective businesses only in the ordinary course,
consistent with past practice, and there has not occurred or arisen any event,
individually or in the aggregate, having or which, insofar as reasonably can be
foreseen, in the future is likely to have, a Material Adverse Effect on NRLP.

     Section 4.7 Litigation. As of the date of this Agreement, except as
                 ----------
disclosed in the NRLP SEC Reports filed prior to the date of this Agreement or
otherwise disclosed to Newco and ART prior to the date hereof, there is no
claim, suit, action or proceeding pending or, to the best knowledge of NRLP,
threatened against or affecting NRLP or any of its Subsidiaries, which is
reasonably likely to have a Material Adverse Effect on NRLP, nor is there any
judgment, decree, order, injunction, writ or rule of any court, governmental
department, commission, agency, instrumentality or authority or any arbitrator
outstanding against NRLP or any of its Subsidiaries having, or which, insofar as
reasonably can be foreseen, in the future is likely to have, any such effect.

     Section 4.8 Disclosure.  No representation or warranty of NRLP contained in
                 ----------
this Agreement or the NRLP Merger Agreement, and no statement contained in any
certificate or schedule furnished or to be furnished by or on behalf of NRLP to
Newco and ART or any of its representatives pursuant thereto, contains or will
contain any untrue statement of a material fact, or omits or will omit to state



<PAGE>

any material fact necessary, in light of the circumstances under which it was or
will be made, in order to make the statements herein or therein not misleading
or necessary in order to fully and fairly provide the information required to be
provided in any such document, certificate or schedule.

     Section 4.9   Information Supplied.  The information supplied or to be
                   --------------------
supplied by NRLP or its Subsidiaries for inclusion in (a) the Form S-4 will not,
either at the time the Form S-4 is filed with the SEC or at the time it becomes
effective under the Securities Act, contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary to make the statements therein not misleading or (b) the Proxy
Statement, including any amendments and supplements thereto, will not, either at
the date mailed to unitholders or at the time of the meeting of unitholders of
NRLP to be held in connection with the transactions contemplated by this
Agreement and the Merger Agreements, contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading. The Proxy Statement and the Form S-4
will each comply as to form in all material respects with all applicable laws,
including the provisions of the Securities Act and the Exchange Act, except that
no representation is made by NRLP with respect to information supplied by Newco
and ART for inclusion therein.

     Section 4.10  Affiliate Agreements.  Except as disclosed in the NRLP SEC
                   --------------------
Reports filed prior to the date of this Agreement, except for this Agreement and
except as disclosed in Section 4.10 of the NRLP Disclosure Letter, as of the
date of this Agreement neither NRLP nor any of its Subsidiaries is a party to
any oral or written agreement with any of its Affiliates, other than with any of
its Subsidiaries.

     Section 4.11  Compliance with Law.  NRLP is not in violation of any
                   -------------------
Federal, state, local or foreign law, ordinance or regulation or judgment, order
or decree (including, but not limited to, those relating to the environment),
the violation of which, individually or in the aggregate, would have a Material
Adverse Effect on NRLP.

     Section 4.12  Taxes.  Except as disclosed in Section 4.12 of the NRLP
                   -----
Disclosure Letter, NRLP and each of its Subsidiaries have duly filed all
material tax returns required to be filed (or such tax returns have been
properly extended) other than those tax returns the failure to file would not
have a Material Adverse Effect on NRLP, and have paid all taxes and other
charges shown to be due on such returns, and there are no tax liens upon any
property or assets of NRLP or any of its Subsidiaries.  There are no outstanding
agreements or waivers extending the statutory period of limitations applicable
to any Federal income tax return for any period. There does not exist any issue
that, if raised by any taxing authority with respect to any fiscal period,
would, singly or in the aggregate, be expected to result in an assessment
against NRLP that would have, or is reasonably likely to have, a Material
Adverse Effect on NRLP.

     Section 4.13  Opinion of Financial Advisors.  NRLP has received the opinion
                   -----------------------------
of Houlihan Lokey Howard & Zukin ("Houlihan") to the effect that, as of November
3, 1999, the consideration to be received in the NRLP Merger by the holders of
NRLP Units is fair to such holders from a financial point of view.



<PAGE>

     Section 4.14 Brokers and Finders.  Other than Houlihan, none of NRLP or any
                  -------------------
of its Subsidiaries nor any of their respective partners, directors, officers or
employees has employed any broker or finder or incurred any liability for any
financial advisory fees, brokerage fees, commissions or similar payments in
connection with the transactions contemplated by this Agreement, or the NRLP
Merger Agreement.


                                   ARTICLE V

                     REPRESENTATIONS AND WARRANTIES OF ART

           ART represents and warrants to NRLP and Newco as follows:

     Except as otherwise disclosed to NRLP and Newco in a letter delivered to
them prior to the execution hereof (which letter shall contain appropriate
references to identify the representations and warranties herein to which the
information in such letter relates) (the "ART Disclosure Letter"), ART
represents and warrants to NRLP and Newco as follows:

     Section 5.1 Organization and Qualification.  Each of ART and its
                 ------------------------------
Significant Subsidiaries is duly organized, validly existing and in good
standing under the laws of its jurisdiction of organization and has the
requisite power and authority to own, lease and operate its properties and to
carry on its business as it is now being conducted, and is duly qualified to do
business and in good standing in each jurisdiction in which the properties
owned, leased or operated by it or the nature of the business conducted by it
makes such qualification necessary, except where the failure to so qualify or be
in good standing would not have a Material Adverse Effect on ART. True and
complete copies of the articles of incorporation and bylaws of ART as in effect
on the date hereof, including all amendments thereto, have heretofore been
delivered to NRLP and Newco.

     Section 5.2 Capitalization.
                 --------------

          (a) The authorized capital stock of ART consists of 100,000,000 shares
of ART Common Stock and 20,000,000 shares of ART Special Stock. As of August 31,
1999, (i) 10,563,434 shares of ART Common Stock were issued and outstanding, all
of which are validly issued, fully paid and nonassessable and are not subject to
and were not issued in violation of any preemptive rights, (ii) 340,000 shares
of ART Common Stock were reserved for issuance upon the exercise of Options
granted pursuant to the ART Stock Option Plan and (iii) 3,401,000 shares of ART
Special Stock were issued and outstanding, all of which are validly issued,
fully paid and non-assessable and were not issued in violation of any preemptive
rights. Except as disclosed in Section 5.2(a) of the ART Disclosure Letter, no
Subsidiary of ART holds any shares of ART Stock. There has been no material
change in the information set forth in the second sentence of this Section 5.2
between the close of business on August 31, 1999 and the date hereof.

          (b) Except for this Agreement, the ART Merger Agreement and the ART
Stock Options specified in Section 5.2(a) hereof and except as otherwise
disclosed in Section 5.2(b) of the ART Disclosure Letter, there are not now, and
at the Effective Time there will not be, any options,



<PAGE>

warrants, calls, rights, subscriptions, convertible securities or other rights
or agreements, arrangements or commitments of any kind obligating ART or any of
its Subsidiaries to issue, transfer or sell any securities of ART. All shares of
ART Stock subject to issuance as aforesaid, upon issuance on the terms and
conditions specified in the instruments pursuant to which they are issuable,
will be duly authorized, validly issued, fully paid and nonassessable. There are
no outstanding contractual or other obligations of ART or any of its
Subsidiaries to purchase, redeem or otherwise acquire any shares of ART Stock.
There is not now, and at the Effective Time there will not be, except as
disclosed in Section 5.2(b) of the ART Disclosure Letter, any stockholder
agreement, voting trust or other agreement or understanding to which ART or any
of its Subsidiaries is a party or bound relating to the voting of any shares of
the capital stock of ART or any of its Subsidiaries.

     Section 5.3 Authority.  ART has all requisite corporate power and authority
                 ---------
to execute and deliver this Agreement and the ART Merger Agreement and, subject
to approval of this Agreement and the ART Merger Agreement by the stockholders
of ART, to consummate the transactions contemplated hereby and thereby. The
execution and delivery of this Agreement, the ART Merger Agreement and the
consummation by ART of the transactions contemplated hereby and thereby have
been duly authorized by ART's board of directors and no other corporate
proceedings on the part of ART are necessary to authorize the execution and
delivery of this Agreement, the ART Merger Agreement and the consummation by ART
of the transactions contemplated hereby and thereby, except for the approval
thereof by the stockholders of ART. This Agreement has been, and as of the
Effective Time, the ART Merger Agreement will be, duly and validly executed and
delivered by ART and, assuming the due authorization, execution and delivery
hereof and thereof by Newco, Sub I, Sub II and NRLP, constitute or will
constitute, as the case may be, valid and binding agreements enforceable against
ART in accordance with their terms, except that such enforceability may be
subject to (a) bankruptcy, insolvency, reorganization, moratorium or other
similar laws now or hereafter in effect relating to or affecting creditors'
rights generally and (b) by general principles of equity (regardless of whether
enforcement is sought in a proceeding in equity or at law).

     Section 5.4 Consents and Approvals; No Violation.  Except as disclosed in
                 ------------------------------------
Section 5.4 of the ART Disclosure Letter, none of the execution and delivery by
ART of this Agreement, the ART Merger Agreement, the consummation by ART of the
transactions contemplated hereby and thereby or compliance by ART with any of
the provisions hereof will (a) conflict with or result in a breach of any
provision of the respective charters, bylaws or partnership agreements (or
similar governing documents) of ART or any of its Subsidiaries, (b) require any
consent, approval, authorization or permit of, or filing with or notification
to, any Governmental Entity, except (i) pursuant to the Exchange Act, the
Securities Act and the HSR Act and (ii) for filing the Certificate of Merger
with respect to the ART Merger pursuant to the GBCA, (c) result in a default (or
an event which with notice or lapse of time or both would become a default) or
give to any third party any right of termination, cancellation, amendment or
acceleration under, or result in the creation of a lien or encumbrance on any of
the assets of ART or any of its Subsidiaries pursuant to, any note, license,
agreement or other instrument or obligation to which ART or any of its
Subsidiaries is a party or by which ART or any of its Subsidiaries or any of
their respective assets may be bound or affected, or (d) violate or conflict
with any order, writ, injunction, decree, statute, rule or regulation applicable



<PAGE>

to ART or any of its Subsidiaries or any of their respective properties or
assets, other than (i) such defaults, rights of termination, cancellation,
amendment or acceleration, liens and encumbrances, violations and conflicts and
(ii) such consents, approvals, authorizations, permits or filings, as set forth
pursuant to (b) above, that are not obtained, which, in the aggregate, would not
have a Material Adverse Effect on ART and would not materially impair ART's
ability to consummate the transactions contemplated by this Agreement and the
ART Merger Agreement.

     Section 5.5 SEC Reports and Financial Statements.  Each form, report,
                 ------------------------------------
schedule, registration statement and definitive proxy statement filed by ART
with the SEC since January 1, 1993, (as such documents have since the time of
their filing been amended, the "ART SEC Reports"), which include all the
documents (other than preliminary material) that ART was required to file with
the SEC since such date, as of their respective dates, complied in all material
respects with the requirements of the Securities Act or the Exchange Act, as the
case may be, applicable to such ART SEC Reports. None of the ART SEC Reports
contained any untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein,
in light of the circumstances under which they were made, not misleading, except
for such statements, if any, as have been modified by subsequent filings prior
to the date hereof. The financial statements of ART included in such reports
comply as to form in all material respects with applicable accounting
requirements and with the published rules and regulations of the SEC with
respect thereto, have been prepared in accordance with generally accepted
accounting principles applied on a consistent basis during the periods involved
(except as may be indicated in the notes thereto or, in the case of the
unaudited statements, as permitted by Form 10-Q of the SEC) and fairly present
(subject in the case of the unaudited statements, to normal, recurring audit
adjustments) the consolidated financial position of ART and its Subsidiaries as
at the dates thereof and the consolidated results of their operations and cash
flows (or changes in financial position prior to the approval of FASB 95) for
the periods then ended. Except as set forth in Section 5.5 of the ART Disclosure
Letter, since December 31, 1998, neither ART nor any of its Subsidiaries has
incurred any liabilities or obligations, whether absolute, accrued, fixed,
contingent, liquidated, unliquidated or otherwise and whether due or to become
due, except (a) as and to the extent set forth on the audited balance sheet of
ART and its Subsidiaries as at December 31, 1998 (including the notes thereto)
(the "ART Balance Sheet"), (b) as incurred in connection with the transactions
contemplated, or as provided, by this Agreement, (c) as incurred after December
31, 1998 in the ordinary course of business and consistent with past practices,
(d) as described in the ART SEC Reports or (e) as would not, individually or in
the aggregate, have a Material Adverse Effect on ART.

     Section 5.6 Absence of Certain Changes or Events.  Except as disclosed in
                 ------------------------------------
the ART SEC Reports filed prior to the date hereof or otherwise disclosed
pursuant to this Agreement, since December 31, 1998, ART and its Subsidiaries
have conducted their respective businesses only in the ordinary course,
consistent with past practice, and there has not occurred or arisen any event,
individually or in the aggregate, having or which, insofar as reasonably can be
foreseen, in the future is likely to have, a Material Adverse Effect on ART.

     Section 5.7 Litigation. As of the date of this Agreement, except as
                 ----------
disclosed in the ART SEC Reports filed prior to the date of this Agreement or
otherwise disclosed to Newco and NRLP prior to the date hereof, there is no
claim, suit, action or proceeding pending or, to the best knowledge of



<PAGE>

ART, threatened against or affecting ART or any of its Subsidiaries, which is
reasonably likely to have a Material Adverse Effect on ART, nor is there any
judgment, decree, order, injunction, writ or rule of any court, governmental
department, commission, agency, instrumentality or authority or any arbitrator
outstanding against ART or any of its Subsidiaries having, or which, insofar as
reasonably can be foreseen, in the future is likely to have, any such effect.

     Section 5.8 Disclosure.  No representation or warranty of ART contained in
                 ----------
this Agreement or the ART Merger Agreement and no statement contained in any
certificate or schedule furnished or to be furnished by or on behalf of ART to
Newco and NRLP or any of its representatives pursuant thereto contains or will
contain any untrue statement of a material fact, or omits or will omit to state
any material fact necessary, in light of the circumstances under which it was or
will be made, in order to make the statements herein or therein not misleading
or necessary in order to fully and fairly provide the information required to be
provided in any such document, certificate or schedule.

     Section 5.9 Information Supplied.  The information supplied or to be
                 --------------------
supplied by ART or its Subsidiaries for inclusion in (a) the Form S-4 will not,
either at the time the Form S-4 is filed with the SEC or at the time it becomes
effective under the Securities Act, contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary to make the statements therein not misleading or (b) the Proxy
Statement, including any amendments and supplements thereto, will not, either at
the date mailed to shareholders or at the time of the meeting of shareholders of
ART to be held in connection with the transactions contemplated by this
Agreement and the Merger Agreements, contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading. The Proxy Statement and the Form S-4
will each comply as to form in all material respects with all applicable laws,
including the provisions of the Securities Act and the Exchange Act, except that
no representation is made by ART with respect to information supplied by Newco
or NRLP for inclusion therein.

     Section 5.10 Stock Option Plans.  ART has delivered or made available to
                  ------------------
Newco and NRLP full and complete copies or descriptions of each, stock option,
stock appreciation right, restricted stock, phantom stock and performance stock
plans of ART (such plans being referred to herein as the "ART Plans").  Each of
the ART Plans is in material compliance with all applicable laws.

     Section 5.11 Affiliate Agreements.  Except as disclosed in the ART SEC
                  --------------------
Reports filed prior to the date of this Agreement and except for this Agreement
and except as otherwise disclosed in Section 5.11 of the ART Disclosure Letter,
as of the date of this Agreement neither ART nor any of its Subsidiaries is a
party to any oral or written agreement with any of its Affiliates, other than
with any of its Subsidiaries.

     Section 5.12 Compliance with Law. ART is not in violation of any Federal,
                  -------------------
state, local or foreign law, ordinance or regulation or judgment, order or
decree (including, but not limited to, those




<PAGE>

relating to the environment), the violation of which, individually or in the
aggregate, would have a Material Adverse Effect on ART.

     Section 5.13 Taxes.  Except as disclosed in Section 5.13 of the ART
                  -----
Disclosure Letter, ART and each of its Subsidiaries have duly filed all material
tax returns required to be filed (or such returns have been properly extended)
other than those tax returns the failure to file would not have a Material
Adverse Effect on ART, and have paid all taxes and other charges shown to be due
on such returns, and there are no tax liens upon any property or assets of ART
or any of its Subsidiaries. There are no outstanding agreements or waivers
extending the statutory period of limitations applicable to any Federal income
tax return for any period. There does not exist any issue that, if raised by any
taxing authority with respect to any fiscal period, would, singly or in the
aggregate, be expected to result in an assessment against ART that would have,
or is reasonably likely to have, a Material Adverse Effect on ART.

     Section 5.14 Opinion of Financial Advisors.  ART has received the opinion
                  -----------------------------
of Fieldstone, Inc. ("Fieldstone") to the effect that, as of November 3, 1999,
the consideration to be received in the ART Merger by the holders of shares of
ART Common Stock is fair to such holders from a financial point of view.

     Section 5.15 Brokers and Finders.  Other than Fieldstone, none of ART or
                  -------------------
any of its Subsidiaries nor any of their respective partners, directors,
officers or employees has employed any broker or finder or incurred any
liability for any financial advisory fees, brokerage fees, commissions or
similar payments in connection with the transactions contemplated by this
Agreement or the ART Merger Agreement.


                                  ARTICLE VI

                   COVENANTS RELATING TO CONDUCT OF BUSINESS

     Section 6.1 Conduct of Business of NRLP Pending the Effective Time. Except
                 ------------------------------------------------------
as expressly permitted or contemplated by this Agreement or the Merger
Agreements, until the Effective Time, NRLP shall, and shall cause each of its
Subsidiaries to, conduct its operations in the ordinary and usual course of
business consistent with past practice and use its commercially reasonable
efforts to preserve intact their respective business organizations' goodwill,
keep available the services of their respective present officers and key
employees, and preserve the goodwill and business relationships with suppliers,
distributors, customers and others having business relationships with them.
Without limiting the generality of the foregoing, and except as otherwise
permitted by this Agreement, prior to the Effective Time, without the consent of
ART, which consent shall not be unreasonably withheld, NRLP will not, and will
cause each of its Subsidiaries not to:

          (a) amend or propose to amend their respective, partnership
agreements, charters or bylaws (other than as contemplated by this Agreement);
or split, combine or reclassify their outstanding securities or declare, set
aside or pay any dividend or distribution in respect of any securities (other
than the payment to NRLP or any of its Subsidiaries of any such dividend or




<PAGE>

distribution) or issue or authorize or propose the issuance of any other
securities in respect of, in lieu of or in substitution for the NRLP Units;

          (b) (i) issue or authorize or propose the issuance of, sell, pledge or
dispose of, or agree to issue or authorize or propose the issuance of, any
additional NRLP Units, or any options, warrants or rights of any kind to acquire
any NRLP Units, or any debt or equity securities convertible into or
exchangeable for such NRLP Units, other than any such issuance pursuant to
options, warrants, rights or convertible securities outstanding as of the date
hereof in accordance with their terms; (ii) acquire or agree to acquire by
merging or consolidating with, or by purchasing a substantial equity interest in
or a substantial portion of the assets of, or by any other manner, any business
or any corporation, partnership, association or other business organization or
division thereof or otherwise acquire or agree to acquire any assets in each
case which are material, individually or in the aggregate, to NRLP and its
Subsidiaries taken as a whole; (iii) sell (including by sale-leaseback), lease,
pledge, dispose of or encumber any assets or interests therein, which are
material, individually or in the aggregate, to NRLP and its Subsidiaries taken
as a whole, other than in the ordinary course of business and consistent with
past practice; (iv) incur or become contingently liable with respect to any
material indebtedness for borrowed money or guarantee any such indebtedness or
issue any debt securities or otherwise incur any material obligation or
liability (absolute or contingent) other than short-term indebtedness in the
ordinary course of business and consistent with past practice; (v) redeem,
purchase, acquire or offer to purchase or acquire any (x) NRLP Units (or other
outstanding securities) or (y) long-term debt, other than as required by the
governing instruments relating thereto; or (vi) enter into any contract,
agreement, commitment or arrangement with respect to any of the foregoing;

          (c) enter into or amend any employment, severance, special pay
arrangement with respect to termination of employment or other arrangements or
agreements with any partners, directors, officers or key employees;

          (d) adopt, enter into or amend any, or become obligated under any new,
bonus, profit sharing, compensation, unit option, pension, retirement, deferred
compensation, health care, employment or other employee benefit plan, agreement,
trust, fund or arrangement for the benefit or welfare of any employee or
retiree, except as required to comply with changes in applicable law occurring
after the date hereof and except, with respect to all plans other than bonus
plans, in the ordinary course of business and consistent with past practice; or

          (e) take any action that would, or is reasonably likely to, result in
any of its representations and warranties set forth in this Agreement becoming
untrue, or in any of the conditions to the Mergers set forth in Article VIII not
being satisfied.

     Section 6.2 Conduct of Business of ART Pending the Effective Time. Except
                 -----------------------------------------------------
as expressly permitted or contemplated by this Agreement or the Merger
Agreements until the Effective Time, ART shall, and shall cause each of its
Subsidiaries to, conduct its operations in the ordinary and usual course of
business consistent with past practice and use their commercially reasonable
efforts to preserve intact their respective business organizations' goodwill,
keep available the services of



<PAGE>

their respective present officers and key employees and preserve the goodwill
and business relationships with suppliers, distributors, customers and others
having business relationships with them. Without limiting the generality of the
foregoing, and except as otherwise permitted by this Agreement, prior to the
Effective Time, without the consent of NRLP, which consent shall not be
unreasonably withheld, ART will not, and will cause each of its Subsidiaries not
to:

          (a) amend or propose to amend their respective charters, bylaws or
partnership agreements (other than as contemplated by this Agreement); or split,
combine or reclassify their outstanding capital stock or partnership interests
or declare, set aside or pay any dividend or distribution in respect of any
capital stock (other than the payment to ART or any of its Subsidiaries of any
such dividend or distribution) or issue or authorize or propose the issuance of
any other securities in respect of, in lieu of or in substitution for shares of
its capital stock or partnership interests;

          (b) (i) issue or authorize or propose the issuance of, sell, pledge or
dispose of, or agree to issue or authorize or propose the issuance of, any
additional shares of, or any options, warrants or rights of any kind to acquire
any shares of, their capital stock of any class or any debt or equity securities
convertible into or exchangeable for such capital stock, other than any such
issuance pursuant to options, warrants, rights or convertible securities
outstanding as of the date hereof in accordance with their terms;

                    (ii)  acquire or agree to acquire by merging or
consolidating with, or by purchasing a substantial equity interest in or a
substantial portion of the assets of, or by any other manner, any business or
any corporation, partnership, association or other business organization or
division thereof or otherwise acquire or agree to acquire any assets in each
case which are material, individually or in the aggregate, to ART and its
Subsidiaries taken as a whole;

                    (iii) sell (including by sale-leaseback), lease, pledge,
dispose of or encumber any assets or interests therein, which are material,
individually or in the aggregate, to ART and its Subsidiaries taken as a whole,
other than in the ordinary course of business and consistent with past practice;

                    (iv)  incur or become contingently liable with respect to
any material indebtedness for borrowed money or guarantee any such indebtedness
or issue any debt securities or otherwise incur any material obligation or
liability (absolute or contingent) other than short-term indebtedness in the
ordinary course of business and consistent with past practice;

                    (v)   redeem, purchase, acquire or offer to purchase or
acquire any (x) shares of its capital stock or (y) long-term debt, other than as
required by the governing instruments relating thereto; or

                    (vi)  enter into any contract, agreement, commitment or
arrangement with respect to any of the foregoing;



<PAGE>

          (c)  enter into or amend any employment, severance, special pay
arrangement with respect to termination of employment or other arrangements or
agreements with any directors, officers or key employees;

          (d)  adopt, enter into or amend any, or become obligated under any
new, bonus, profit sharing, compensation, stock option, pension, retirement,
deferred compensation, health care, employment or other employee benefit plan,
agreement, trust, fund or arrangement for the benefit or welfare of any employee
or retiree, except as required to comply with changes in applicable law
occurring after the date hereof and except, with respect to all plans other than
bonus plans, in the ordinary course of business and consistent with past
practice; or

          (e)  take any action that would, or is reasonably likely to, result in
any of its representations and warranties set forth in this Agreement becoming
untrue or in any of the conditions to the Mergers set forth in Article VIII not
being satisfied.

     Section 6.3 Cooperation.  Subject to compliance with applicable law, from
                 -----------
the date hereof until the Effective Time, each of NRLP and ART shall confer on a
regular and frequent basis with one or more representatives of the other party
to report operational matters of materiality and the general status of ongoing
operations and shall promptly provide the other party or its counsel with copies
of all filings made by such party with any Governmental Entity in connection
with this Agreement, the Merger Agreements and the transactions contemplated
hereby and thereby.


                                  ARTICLE VII

                      ADDITIONAL COVENANTS AND AGREEMENTS

     Section 7.1 No Solicitation.
                 ---------------

          (a)  Without the prior written consent of ART, NRLP and its
Subsidiaries will not, and will use their best efforts to cause their respective
partners, officers, directors, employees and agents not to, initiate or solicit,
directly or indirectly, any inquiries or the making of any proposal with respect
to or, except to the extent required by their fiduciary duties, engage in
negotiations concerning, provide any confidential information or data to or have
any discussions with, any Third Party, other than ART or any Affiliate of ART,
relating to any Acquisition Proposal (as hereinafter defined) with respect to
NRLP or any of its Subsidiaries. NRLP will immediately cease and cause to be
terminated any existing activities, discussions or negotiations with any parties
conducted heretofore with respect to any of the foregoing. NRLP shall
immediately notify ART if any such negotiations, or providing of confidential
information or data or discussions, are entered into or made or any such
inquiries are received in respect thereof, and shall provide details with
respect thereto.

          (b)  Without the prior written consent of NRLP, ART and its
Subsidiaries will not, and will use their best efforts to cause their respective
partners, officers, directors, employees and agents not to, initiate or solicit,
directly or indirectly, any inquiries or the making of any proposal with




<PAGE>

respect to or, except to the extent required by their fiduciary duties, engage
in negotiations concerning, provide any confidential information or data to or
have any discussions with, any Third Party, other than NRLP or any Affiliate of
NRLP, relating to any Acquisition Proposal with respect to ART or any of its
Subsidiaries. ART will immediately cease and cause to be terminated any existing
activities, discussions or negotiations with any parties conducted heretofore
with respect to any of the foregoing. ART shall immediately notify NRLP if any
such negotiations, or providing of confidential information or data or
discussions, are entered into or made or any such inquiries are received in
respect thereof, and shall provide details with respect thereto.

          (c) The term "Acquisition Proposal" as used herein means any offer or
proposal for, or any indication of interest in, a merger or other business
combination involving ART or NRLP, or any of their respective Subsidiaries, or
the acquisition of any equity interest in, or a substantial portion of the
assets of, any such party, other than the transactions contemplated by this
Agreement.

     Section 7.2 Access to Information.  Subject to compliance with applicable
                 ---------------------
law, upon reasonable notice ART and NRLP shall each (and shall cause each of
their respective Subsidiaries to) afford to the other and the officers,
employees, accountants, counsel, financial advisors and other representatives of
the other access during normal business hours throughout the period prior to the
Effective Time to all of its properties, books, contracts, commitments and
records and, during such period, each of ART and NRLP shall (and shall cause
each of their respective Subsidiaries to) furnish promptly to the other (a) a
copy of each report, schedule, registration statement and other document filed
or received by it during such period pursuant to the requirements of Federal
securities laws, and (b) all other information concerning its businesses,
properties and personnel as such other party may reasonably request. Unless
otherwise required by law, the parties will hold any such information which is
nonpublic in confidence until such time as such information otherwise becomes
publicly available through no wrongful act of either party and, in the event of
termination of this Agreement for any reason, each party shall promptly return
all nonpublic documents obtained from any other party, and any copies made of
such documents, to such other party. In addition, in the event of such
termination, all documents, memoranda, notes and other writings whatsoever
prepared by each party based on the information in such material shall be
destroyed (and each party shall use its commercially reasonable efforts to cause
its advisors and their representatives to similarly destroy their respective
documents, memoranda and notes), and such destruction (and commercially
reasonable efforts) shall be certified in writing to the other party by an
authorized officer supervising such destruction.

     Section 7.3 Registration Statement and Proxy Statement.  As soon as is
                 ------------------------------------------
reasonably practicable after the date hereof, ART and NRLP shall prepare and
file the Proxy Statement with the SEC, and Newco shall promptly prepare and file
the Form S-4 with the SEC in which the Proxy Statement will be included. Newco
shall use its best efforts to have the Registration Statement declared effective
under the Securities Act as promptly as practicable after such filing. Newco
shall take any action required to be taken under applicable state securities and
blue sky laws in connection with the issuance of shares of Newco Common Stock in
the Mergers and as contemplated by this Agreement. ART and NRLP shall promptly
furnish to each other all information, and take such



<PAGE>

other actions, as may reasonably be requested in connection with any action by
any of them in connection with this Section 7.3.

     Section 7.4 Approval of Agreements.  Each of ART and NRLP shall call a
                 ----------------------
meeting of its stockholders and unitholders, respectively, to be held as
promptly as practicable for the purpose of voting upon this Agreement and the
NRLP Merger Agreement in the case of NRLP and the ART Merger Agreement in the
case of ART. Subject to the exercise of their respective fiduciary obligations,
the board of directors of ART and the general partner of NRLP shall recommend to
their respective stockholders and unitholders approval of such matters.  NRLP
and ART shall coordinate and cooperate with respect to the timing of such
meetings and shall use their best efforts to hold such meetings on the same day
and as soon as practicable after the date hereof.  Waldman agrees to vote its
shares of Newco Common Stock for adoption and approval of this Agreement, the
Merger Agreements and the transactions contemplated hereby and to take all
additional actions necessary to adopt and approve this Agreement, the Merger
Agreements and the transactions contemplated hereby and thereby.

     Section 7.5 Agreement to Cooperate; Further Assurances.  Subject to the
                 ------------------------------------------
terms and conditions of this Agreement, each of the parties hereto shall use all
reasonable efforts to take, or cause to be taken, all action and to do, or cause
to be done, all things necessary, proper or advisable under applicable laws and
regulations to consummate and make effective the transactions contemplated by
this Agreement and the Merger Agreements, subject to the appropriate vote of
unitholders of NRLP and stockholders of ART described in Section 8.1 (a) hereof,
including providing information and using reasonable efforts to obtain all
necessary or appropriate waivers, consents and approvals, and effecting all
necessary registrations and filings (including filings under the HSR Act);
provided that nothing herein shall require Newco, ART or NRLP to hold, manage or
operate any assets separately in order to obtain any such consent or approval or
to enter into any sale or divestiture of assets.  In case at any time after the
Effective Time any further action is necessary or desirable to carry out the
purposes of this Agreement or the Merger Agreements, the proper partners,
officers and directors of each party to this Agreement shall take all necessary
actions to the extent not inconsistent with their other duties and obligations
or applicable law.

     Section 7.6 Stock Options.
                 -------------

          (a) To the extent that acceleration of the exercisability of any
outstanding option to purchase shares of ART Common Stock (an "ART Stock
Option"), any outstanding unit based on the value of ART Common Stock or the
stock of an ART Subsidiary is permitted but not required by the applicable
governing instrument, then ART shall take all necessary action to cause such
acceleration not to occur.  In connection therewith, at the Effective Time, to
the extent permitted by the terms of the relevant governing instruments, each
ART Stock Option, whether vested or unvested, shall be assumed by Newco.  Unless
ART and NRLP shall otherwise agree, each such ART Stock Option shall be deemed
to constitute an option to acquire, on the same terms and conditions as were
applicable under such ART Stock Option, the same number of shares of Newco
Common Stock as the holder of such ART Stock Option would have been entitled to
receive pursuant to the ART Merger had such holder exercised such option in full
immediately prior to the Effective Time.




<PAGE>

          (b) As soon as practicable after the Effective Time, Newco shall file
a registration statement on the appropriate form with respect to the shares of
Newco Common Stock subject to such options and shall use its best efforts to
maintain the effectiveness of such registration statement or registration
statements (and maintain the current status of the prospectus or prospectuses
contained therein) for so long as such options remain outstanding. Newco shall
administer the ART Plans assumed pursuant to this Section 7.6 in a manner that
complies with Rule 16b-3 promulgated under the Exchange Act to the extent the
ART Plans complied with such rule prior to the ART Merger.

     Section 7.7  Public Statements.  The parties shall consult with each other
                  -----------------
prior to issuing any public announcement or statement with respect to this
Agreement, the Merger Agreements or the transactions contemplated hereby or
thereby and shall not issue any such public announcement or statement prior to
such consultation, except as may be required by law or by the rules of the
exchange on which the ART Common Stock or NRLP Units are currently listed for
trading.

     Section 7.8  Letter of NRLP's Accountants.  NRLP shall use its best efforts
                  ----------------------------
to cause to be delivered to ART a letter of BDO Seidman, LLP, dated a date
within two business days before the date on which the Form S-4 shall become
effective and addressed to ART, in form and substance reasonably satisfactory to
ART and customary in scope and substance for letters delivered by independent
public accountants in connection with registration statements similar to the
Form S-4.

     Section 7.9  Letter of ART's Accountants. ART shall use its best efforts to
                  ---------------------------
cause to be delivered to NRLP a letter of BDO Seidman, LLP, dated a date within
two business days before the date on which the Form S-4 shall become effective
and addressed to NRLP, in form and substance reasonably satisfactory to NRLP and
customary in scope and substance for letters delivered by independent public
accountants in connection with registration statements similar to the Form S-4.

     Section 7.10 Expenses.  All costs and expenses incurred in connection with
                  --------
this Agreement and the Merger Agreements and the transactions contemplated
hereby and thereby shall be paid by the party incurring such expenses, except
that those expenses incurred in connection with printing and mailing the Proxy
Statement and the Form S-4, as well as the filing fee relating thereto, shall be
shared equally by ART, on the one hand, and NRLP, on the other hand.





<PAGE>

     Section 7.11 Newco Activities. Until the Effective Time, except in
                  ----------------
connection with or furtherance of the transactions contemplated by this
Agreement and the Merger Agreements, Newco will incur no obligations or
liabilities nor engage in any business or activities of any type or kind
whatsoever or enter into any agreements or arrangements with any person or
entity.

     7.12  Reporting.  Newco, ART and NRLP shall for federal income tax purposes
           ---------
report the transactions contemplated by this Agreement, the ART Merger Agreement
and the NRLP Merger Agreement pursuant to which Newco stock is issued to ART
shareholders and limited partners of NRLP (other than ART and its wholly owned
subsidiaries) as a transaction governed by Section 351 of the Code.  Newco shall
comply with the reporting and record keeping requirements of Treasury Regulation
Section 1.351-3 with respect to such transactions.  Newco shall inform each
recipient of Newco stock pursuant to such transactions of such recipient's
reporting and record keeping requirements as specified in Treasury Regulation
Section 1.351-3 with respect to such transactions.


                                 ARTICLE VIII

                                  CONDITIONS

     Section 8.1 Conditions to Each Party's Obligation to Effect the Mergers.
                 -----------------------------------------------------------
The respective obligations of each party to effect the Mergers shall be subject
to the fulfillment at or prior to the Effective Time of the following
conditions:

          (a) This Agreement, the Merger Agreements and the transactions
contemplated hereby and thereby shall have been approved and adopted by the
affirmative vote of a majority of the outstanding shares of ART Common Stock and
NRLP Units entitled to vote;

          (b) The waiting period, if any, applicable to the consummation of the
Mergers under the HSR Act shall have expired or been terminated;

          (c) The parties hereto shall have made the requisite filings with all
Governmental Entities as shall be required pursuant to applicable laws, rules
and regulations, and such Governmental Entities, to the extent required by
applicable law, shall have approved the transactions contemplated by this
Agreement; except where the failure to obtain any such approval would not,
individually or in the aggregate, have a Material Adverse Effect on ART and
NRLP, and their respective Subsidiaries, taken as a whole, or upon the
consummation of the transactions contemplated hereby;

          (d) The Form S-4 shall have become effective in accordance with the
provisions of the Securities Act, and no stop order suspending such
effectiveness shall have been issued and remain in effect;

          (e) No temporary restraining order, preliminary or permanent
injunction or other order or decree by any court of competent jurisdiction which
prevents the consummation of the



<PAGE>

Mergers or imposes material conditions with respect thereto shall have been
issued and remain in effect (each party agreeing to use its reasonable efforts
to have any such injunction, order or decree lifted);

          (f) No action shall have been taken, and no statute, rule or
regulation shall have been enacted, by any state or Federal government or
governmental agency which would prevent the consummation of the Mergers or
impose material conditions with respect thereto; and

          (g) The shares of Newco Common Stock required to be issued hereunder
shall have been approved for listing on the New York Stock Exchange, subject to
official notice of issuance.

     Section 8.2 Conditions to Obligation of NRLP to Effect the NRLP Merger.
                 ----------------------------------------------------------
The obligation of NRLP to effect the NRLP Merger shall be subject to the
fulfillment at or prior to the Effective Time of the following additional
conditions:

          (a) ART shall have performed in all material respects its agreements
contained in this Agreement and the Merger Agreements required to be performed
on or prior to the Effective Time and the representations and warranties of ART
contained in this Agreement and the Merger Agreements shall be true and correct
in all material respects on and as of the date of this Agreement and on and as
of the Effective Time as if made on and as of such date, except as contemplated
or permitted by this Agreement and the Merger Agreements, and NRLP shall have
received a certificate of the President or of an Executive Vice President of ART
to that effect;

          (b) ART shall have obtained the consent or approval of each person
whose consent or approval shall be required in connection with the transactions
contemplated hereby under any loan or credit agreement, note, mortgage,
indenture, lease, license or other agreement or instrument, except those for
which failure to obtain such consents and approvals would not, individually or
in the aggregate, have a Material Adverse Effect on ART or upon the consummation
of the transactions contemplated hereby;

          (c) NRLP shall have received the letter of BDO Seidman, LLP referred
to in Section 7.8 hereof; and

          (d) NRLP and Newco shall have received an opinion from Locke Liddell &
Sapp LLP substantially to the effect that the NRLP Merger shall be treated for
federal income tax purposes as part of a transaction that satisfies the
requirements of Section 351 of the Code.

     Section 8.3 Conditions to Obligation of ART to Effect the ART Merger.  The
                 --------------------------------------------------------
obligation of ART to effect the ART Merger shall be subject to the fulfillment
at or prior to the Effective Time of the following additional conditions:

          (a) NRLP shall have performed in all material respects its agreements
contained in this Agreement and the Merger Agreements required to be performed
on or prior to the Effective Time and the representations and warranties of NRLP
contained in this Agreement and the Merger Agreements shall be true and correct
in all material respects on and as of the date of this Agreement



<PAGE>

and on and as of the Effective Time as if made on and as of such date, except as
contemplated by this Agreement and the Merger Agreements, and ART shall have
received a certificate of the general partner of NRLP to that effect;

          (b) NRLP shall have obtained the consent or approval of each person
whose consent or approval shall be required in connection with the transactions
contemplated hereby under any loan or credit agreement, note, mortgage,
indenture, lease, license or other agreement or instrument, except for which
failure to obtain such consents and approvals would not, individually or in the
aggregate, have a Material Adverse Effect on NRLP or upon the consummation of
the transactions contemplated hereby;

          (c) ART shall have received the letter of BDO Seidman, LLP referred to
in Section 7.9 hereof; and

          (d) ART and Newco shall have received an opinion from Locke Liddell &
Sapp LLP substantially to the effect that the ART Merger shall be treated for
federal income tax purposes as part of a transaction that satisfies the
requirements of Section 351 of the Code.


                                  ARTICLE IX

                       TERMINATION, AMENDMENT AND WAIVER

     Section 9.1 Termination. This Agreement may be terminated at any time prior
                 -----------
to the Effective Time, whether before or after approval by the shareholders of
ART or the unitholders of NRLP:

          (a) by the mutual written consent of ART and NRLP;

          (b) by either ART or NRLP if (i) the Mergers shall not have been
consummated on or before March 31, 2000 (the "Termination Date"); (ii) any
Governmental Entity, the consent of which is a condition to the obligations of
ART and NRLP to consummate the transactions contemplated hereby or by the Merger
Agreements, shall have determined not to grant its consent and all appeals of
such determination shall have been taken and have been unsuccessful; or (iii)
any court of competent jurisdiction in the United States or any State shall have
issued an order, judgment or decree (other than a temporary restraining order)
restraining, enjoining or otherwise prohibiting either of the Mergers and such
order, judgment or decree shall have become final and non-appealable;

          (c) by NRLP if (i) in the exercise of its good faith judgment as to
its fiduciary duties to its unitholders imposed by law, the general partner of
NRLP determines that such termination is required by reason of an Acquisition
Proposal having been made to it on terms more favorable to NRLP's unitholders
than the transactions contemplated hereby, (ii) the ART Merger shall have been
voted on by holders of ART Common Stock at a meeting duly convened therefor, and
the votes shall not have been sufficient to satisfy the condition set forth in
Section 8.1(a) hereof, (iii) there has been a material breach by ART of any
representation, warranty, covenant or agreement set forth in this



<PAGE>

Agreement or the ART Merger Agreement, which breach has not been cured within
ten business days following receipt by the breaching party of notice of such
breach; or (iv) the Board of Directors of ART should fail to recommend to its
stockholders approval of the transactions contemplated by this Agreement and the
ART Merger Agreement or such recommendation shall have been made and
subsequently withdrawn;

          (d) by ART if (i) in its exercise of its good faith judgment as to its
fiduciary duties to its stockholders imposed by law, the Board of Directors of
ART determines that such termination is required by reason of an Acquisition
Proposal having been made to it on terms more favorable to ART's shareholders
than the transactions contemplated hereby, (ii) the NRLP Merger shall have been
voted on by holders of NRLP Units at a meeting duly convened therefor and the
votes shall not have been sufficient to satisfy the condition set forth in
Section 8.1(a), (iii) there has been a material breach by NRLP of any
representation, warranty, covenant or agreement set forth in this Agreement or
the NRLP Merger Agreement, which breach has not been cured within ten business
days following receipt by the breaching party of notice of such breach; or (iv)
the general partner of NRLP should fail to recommend to its unitholders approval
of the transactions contemplated by this Agreement and the NRLP Merger Agreement
or such recommendation shall have been made and subsequently withdrawn;

provided that the right to terminate this Agreement (x) under Section 9.1(b)(i)
hereof shall not be available to any party whose failure to fulfill any
obligation under this Agreement has been the cause of, or resulted in, the
failure of the Effective Time to occur on or before such date and (y) under
Section 9.1(c) and (d) hereof shall not be available to any party who at such
time is in material breach of any representation, warranty, covenant or
agreement set forth in this Agreement or the Merger Agreements.

     Section 9.2 Effect of Termination.  In the event of termination of this
                 ---------------------
Agreement by either ART or NRLP as provided in Section 9.1 hereof, this
Agreement shall forthwith become void (except as set forth in this Section 9.2
and in Sections 7.2 and 7.10 hereof which shall survive the termination) and
there shall be no liability on the part of Newco, ART or NRLP or their
respective officers,  directors or partners except for any breach of any of its
obligations under this Section 9.2 and Sections 7.2 and 7.10.  Notwithstanding
the foregoing, no party hereto shall be relieved from liability for any willful,
material breach of this Agreement.

     Section 9.3 Amendment. This Agreement and the Merger Agreements may be
                 ---------
amended by the parties hereto at any time before or after approval hereof by the
shareholders of ART or unitholders of NRLP, respectively, provided that after
any such approval, no amendment shall be made which (a) changes the ratios at
which shares of ART Stock or NRLP Units are to be converted into shares of Newco
Common Stock pursuant to the Merger Agreements hereof, (b) in any way materially
adversely affects the rights of holders of shares of ART Stock or holders of
NRLP Units or (c) changes any of the principal terms of this Agreement or the
Merger Agreements, in each case without the further approval of such
shareholders or unitholders.  This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties hereto.



<PAGE>

     Section 9.4   Waiver. At any time prior to the Effective Time, the parties
                   ------
hereto may (a) extend the time for the performance of any of the obligations or
other acts of the other parties hereto, (b) waive any inaccuracies in the
representations and warranties contained herein or in any document delivered
pursuant hereto and (c) waive compliance with any of the agreements or
conditions contained herein. Any agreement on the part of a party hereto to any
such extension or waiver shall be valid if set forth in an instrument in writing
signed on behalf of such party.


                                   ARTICLE X

                              GENERAL PROVISIONS

     Section 10.1  Non-Survival of Representations, Warranties and Agreements.
                   ----------------------------------------------------------
None of the representations, warranties and agreements in this Agreement shall
survive the Effective Time.

     Section 10.2  Notices.  Any notices or other communications required or
                   -------
permitted hereunder shall be in writing and shall be deemed duly given upon (a)
transmitter's confirmation of a receipt of a facsimile transmission, (b)
confirmed delivery by a standard overnight carrier or when delivered by hand or
(c) the expiration of five business days after the day when mailed by certified
or registered mail, postage prepaid, addressed at the following addresses (or at
such other address as the parties hereto shall specify by like notice):

     If to ART, to:

     American Realty Trust, Inc.
     10670 North Central Expressway
     Suite 600
     Dallas, Texas 75231

     Attention:  Karl L. Blaha, President

     If to NRLP, to:

     National Realty, L.P.
     c/o NRLP Management Corp.
     10670 North Central Expressway
     Suite 600
     Dallas, Texas 75231

     Attention:  Thomas A. Holland, Executive Vice President



<PAGE>

     In either case, with a copy (which shall not constitute notice) to:

     Locke Liddell & Sapp LLP
     2200 Ross Avenue, Suite 2200
     Dallas, Texas 75201

     Attention:  C. Ronald Kalteyer, Esq.

     Section 10.3  Interpretation. The headings contained in this Agreement are
                   --------------
for reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement. Whenever the words "include," "includes" or
"including" are used in this Agreement, they shall be deemed to be followed by
the words "without limitation."

     Section 10.4  Miscellaneous. This Agreement (including the documents and
                   -------------
instruments referred to herein) (a) together with the  Merger Agreements,
constitutes the entire agreement and supersedes all other prior agreements and
understandings, both written and oral, among the parties, or any of them, with
respect to the subject matter hereof; (b) is not intended to confer upon any
other person any rights or remedies hereunder; and (c) shall be governed in all
respects, including validity, interpretation and effect, by the laws of the
State of Texas (without giving effect to the provisions thereof relating to
conflicts of law). The parties hereby acknowledge that, except as otherwise
specifically agreed to in writing, no party shall have the right to acquire or
shall be deemed to have acquired shares of common stock or units of partnership
interest of the other party pursuant to the Mergers until consummation thereof.

     Section 10.5  Counterparts. This Agreement may be executed in two or more
                   ------------
counterparts, each of which shall be deemed to be an original, but all of which
shall constitute one and the same agreement.

     Section 10.6  Parties in Interest. Subject to the provisions of Section
                   -------------------
10.4(c) hereof, this Agreement shall be binding upon and inure to the benefit of
and be enforceable by the parties hereto and their respective successors and
assigns and, except as set forth in Section 10.4 hereof, nothing in this
Agreement, express or implied, is intended to confer upon any other person any
rights or remedies of any nature whatsoever under or by reason of this
Agreement.

     Section 10.7  Successors and Assigns; Assignment. This Agreement and all of
                   ----------------------------------
the provisions hereof shall be binding upon, and inure to the benefit of, each
of the parties hereto and each of their respective successors and permitted
assigns, but neither this Agreement nor any of the rights, interests or
obligations hereunder may be assigned by the parties hereto without the prior
written consent of the others, nor is this Agreement intended to confer upon any
other persons except the parties hereto any rights or remedies hereunder.

     Section 10.8  Waiver of Compliance; Consents. Except as otherwise provided
                   ------------------------------
in this Agreement, any failure of any party hereto comply with any obligation,
covenant, agreement or condition herein may be waived by the party entitled to
the benefits thereof only by a written



<PAGE>

instrument signed by the party granting such waiver, but such waiver or failure
to insist upon strict compliance with such obligation, covenant, agreement or
condition shall not operate as a waiver of, or estoppel with respect to, any
subsequent or other failure.

     Section 10.9  Severability. Any term or provision of this Agreement which
                   ------------
is invalid or unenforceable in any jurisdiction shall, as to that jurisdiction,
be ineffective to the extent of such invalidity or unenforceability without
rendering invalid or unenforceable the remaining terms and provisions of this
Agreement or affecting the validity or enforceability of any of the terms or
provisions of this Agreement in any other jurisdiction. If any provision of this
Agreement is so broad as to be unenforceable, the provision shall be interpreted
to be only so broad as is enforceable.

     Section 10.10 Attorneys' Fees. If any action at law or equity, including an
                   ---------------
action for declaratory relief, is brought to enforce or interpret any provision
of this Agreement, the prevailing party shall be entitled to recover reasonable
attorneys' fees and expenses from the other party, which fees and expenses shall
be in addition to any other relief which may be awarded.




<PAGE>

     IN WITNESS WHEREOF, Newco, ART and NRLP have caused this Agreement to be
signed by their respective officers thereunto duly authorized as of the date
first written above.



                                    AMERICAN REALTY INVESTORS, INC.




                                    By:       /s/ Bruce A. Endendyk
                                       --------------------------------
                                       Name:  Bruce A. Endendyk
                                            ---------------------------
                                       Title: Executive Vice President
                                             --------------------------




                                    AMERICAN REALTY TRUST, INC.




                                    By:       /s/ Thomas A. Holland
                                       --------------------------------
                                       Name:  Thomas A. Holland
                                            ---------------------------
                                       Title: Executive Vice President
                                            ---------------------------




                                    NATIONAL REALTY, L.P.

                                    By:  NRLP Management Corp.,
                                         its general partner




                                    By:       /s/ Robert A. Waldman
                                       -------------------------------
                                       Name:  Robert A. Waldman
                                            --------------------------
                                       Title: Senior Vice President
                                             -------------------------




<PAGE>

                                                                     EXHIBIT A
                                                                     ---------

                          FORM OF AGREEMENT OF MERGER

     AGREEMENT OF MERGER, dated November ___, 1999 (the "Agreement"), by and
among American Realty Investors, Inc., a newly formed Nevada corporation
("Newco"), American Realty Trust, Inc., a Georgia corporation ("ART"), and ART
Acquisition Corp., a newly formed Georgia corporation and a wholly owned
subsidiary of Newco ("Sub I").

     WHEREAS, Newco, ART and National Realty, L.P., a Delaware limited
partnership ("NRLP"), have entered into an Agreement and Plan of Reorganization
(the "Plan of Reorganization"), which provides for this Agreement of Merger;

     WHEREAS, the Boards of Directors of Newco, ART and Sub I have approved the
merger of Sub I with and into ART and the consummation of the transactions
contemplated hereby and by the Plan of Reorganization, upon the terms and
subject to the conditions set forth herein and in the Plan of Reorganization;

     WHEREAS, the Boards of Directors of Newco and NRLP Acquisition Corp., a
newly formed Delaware corporation ("Sub II"), and the general partner of
National Realty, L.P. ("NRLP") have approved the merger of Sub II with and into
NRLP pursuant to an Agreement of Merger (the "NRLP Merger Agreement"); and

     WHEREAS, as part of a single plan to be effectuated pursuant to this
Agreement, the Plan of Reorganization and the NRLP Merger Agreement, it is
intended that the transactions described in such agreements be treated for
federal income tax purposes as an integrated transaction described in Section
351 of the Internal Revenue Code of 1986, as amended (the "Code") and the
regulations thereunder (and any similar provision of state law).

     NOW, THEREFORE, in consideration of the representations, warranties,
covenants and agreements contained herein and in the Plan of Reorganization, the
parties hereto, intending to be legally bound hereby, agree as follows:

                                   ARTICLE I
                                  THE MERGER

  Section 1.1  The Merger.  Upon the terms and subject to the conditions of this
               ----------
Agreement and the Plan of Reorganization, at the Effective Time (as hereinafter
defined) in accordance with the Georgia Business Corporation Act (the "GBCA"),
Sub I shall be merged with and into ART and the separate existence of Sub I
shall thereupon cease (the "ART Merger"). ART shall be the surviving corporation
in the ART Merger (hereinafter sometimes referred to as the "Surviving
Corporation").

  Section 1.2  Effective Time of the ART Merger. The ART Merger shall become
               --------------------------------
effective as of the date and at such time (the "Effective Time") as a
certificate of merger pursuant to Section



<PAGE>

14-2-1105 of the GBCA and any other documents necessary to effect the ART Merger
in accordance with the GBCA shall be filed with the Secretary of State of the
State of Georgia and become effective. Such filings shall be made, and shall
provide that the instruments filed therewith shall become effective, in
accordance with the Plan of Reorganization.

     Section 1.3  Effects of Merger. The Merger shall have the effects set forth
                  -----------------
in Section 14-2-1106 of the GBCA.


                                  ARTICLE II
                           THE SURVIVING CORPORATION

     Section 2.1  Articles of Incorporation. At the Effective Time, the articles
                  -------------------------
of incorporation of ART, as in effect immediately prior to the Effective Time,
shall be amended so that the operative provisions read in their entirety exactly
as the articles of incorporation of Sub I as in effect immediately prior to the
Effective Time, except that the name of the corporation specified therein shall
be "American Realty Trust, Inc."

     Section 2.2  Bylaws. At the Effective Time, the bylaws of ART, as in effect
                  ------
immediately prior to the Effective Time, shall be amended so that they read in
their entirety exactly as the bylaws of Sub I, as in effect immediately prior to
the Effective Time, except that the name of the corporation specified therein
shall be "American Realty Trust, Inc."

     Section 2.3  Directors and Officers. At and after the Effective Time, the
                  ----------------------
board of directors of the Surviving Corporation shall be comprised of the
persons so designated in Exhibit A hereto and the officers of the Surviving
                         ---------
Corporation shall be the persons so designated in Exhibit A hereto, in each case
                                                  ---------
until their respective successors have been duly elected or appointed and
qualified or until their earlier death, resignation or removal in accordance
with the Surviving Corporation's articles of incorporation and bylaws.


                                  ARTICLE III
                             CONVERSION OF SHARES

     Section 3.1  Conversion of Shares.  At the Effective Time, by virtue of the
                  --------------------
ART Merger and without any action on the part of any holder of any capital stock
of ART or Sub I:

        (a) each share of common stock, par value $.01 per share (the "ART
     Common Stock"), of ART (other than any shares of ART Common Stock that are
     held in the treasury of ART) issued and outstanding immediately prior to
     the Effective Time shall, subject to Section 3.3 hereof, be converted into,
     and become exchangeable for, .91 shares of common stock, par value $.01 per
     share, of Newco (the "Newco Common Stock");

        (b) each share of special stock, par value $2.00 per share (the "ART
     Special Stock" and, together with the ART Common Stock, the "ART Stock") of
     ART (other than any shares of ART Special Stock that are held in the
     treasury of ART and any shares of ART Special Stock that are owned by any
     of ART's direct or indirect wholly owned Subsidiaries),




<PAGE>

     issued and outstanding immediately prior to the Effective Time, shall be
     converted into, and become exchangeable for, one (1) share of preferred
     stock, par value $2.00 per share of Newco (the "Newco Preferred Stock");

          (c)     each share of ART Stock that is held in the treasury of ART
     shall be cancelled and cease to exist at and after the Effective Time and
     no consideration shall be delivered with respect thereto;

          (d)     each share of common stock, par value $.01 per share, of Sub
     I, shall be converted into and become one share of common stock, par value
     $.01 per share, of the Surviving Corporation; and

          (e)     each share of Newco Common Stock issued and outstanding
     immediately prior to the Effective Time and owned by Robert A. Waldman
     shall be cancelled and cease to exist at and after the Effective Time and
     no consideration shall be delivered with respect thereto.

     Section 3.2  Exchange of ART Certificates.
                  ----------------------------

          (f)     From and after the Effective Time, (i) each holder of a
     certificate that immediately prior to the Effective Time represented a
     share of ART Common Stock (other than those shares of ART Common Stock held
     in the treasury of ART) shall be entitled to receive in exchange therefor
     (or upon the provision of an appropriate affidavit of lost certificate and
     an indemnity bond), upon surrender thereof to an exchange agent selected by
     ART and NRLP (the "Exchange Agent"), a certificate or certificates
     representing the number of whole shares of Newco Common Stock into which
     such holder's shares of ART Common Stock were converted pursuant to Section
     3.1 hereof and (ii) each holder of a certificate that immediately prior to
     the Effective Time represented a share of ART Special Stock (other than
     those shares of ART Special Stock held in the treasury of ART) shall be
     entitled to receive in exchange therefor (or upon the provision of an
     appropriate affidavit of lost certificate and an indemnity bond), upon
     surrender to the Exchange Agent, a certificate or certificates representing
     the number of shares of Newco Preferred Stock into which such holder's
     shares of ART Special Stock were converted pursuant to Section 3.1 hereof.
     From and after the Effective Time, Newco shall be entitled to treat each
     certificate formerly representing ART Stock (each an "ART Certificate"),
     which has not yet been surrendered for exchange, as evidencing the
     ownership of the number of full shares of Newco Common Stock into which the
     ART Stock represented by such ART Certificate shall have been converted
     pursuant to Section 3.1 hereof, notwithstanding the failure to surrender
     such ART Certificate. However, notwithstanding any other provision of this
     Agreement, until holders or transferees of ART Certificates formerly
     representing ART Stock have surrendered them for exchange as provided
     herein (i) no dividends or other distributions, if any, without interest,
     shall be paid with respect to any shares of Newco Common Stock represented
     by such ART Certificates and no payment for fractional shares shall be
     made, and (ii) without regard to when such ART Certificates are surrendered
     for exchange as provided herein, no interest shall be paid or payable on
     any dividends, if any, or any amount payable in respect



<PAGE>

     of fractional shares of Newco Common Stock. Upon surrender of an ART
     Certificate, which immediately prior to the Effective Time represented ART
     Stock, there shall be paid to the holder of such ART Certificate the amount
     of any dividends, if any, which theretofore became payable, but which were
     not paid by reason of the foregoing, with respect to the number of whole
     shares of Newco Common Stock represented by such ART Certificate (or
     certificates) issued upon such surrender. If any certificate for shares of
     Newco Common Stock is to be issued in a name other than that in which the
     ART Certificate surrendered in exchange therefor is registered, it shall be
     a condition of such exchange that the person requesting such exchange shall
     pay any transfer or other taxes required by reason of the issuance of
     certificates for such shares of Newco Common Stock in a name other than
     that of the registered holder of the ART Certificate surrendered, or shall
     establish to the satisfaction of Newco that such tax has been paid or is
     not applicable.

          (g)     As soon as practicable after the Effective Time, Newco shall
     make available to the Exchange Agent the certificates representing shares
     of Newco Common Stock required to effect the exchange referred to in
     Section 3.2(a) hereof. The shares of Newco Common Stock into which ART
     Stock shall be converted in the ART Merger shall be deemed to have been
     issued at the Effective Time.

          (h)     As soon as practicable after the Effective Time, the Exchange
     Agent shall mail to each person who was a holder of record of ART Stock
     immediately prior to the Effective Time whose shares were converted into
     the right to receive shares of Newco Common Stock pursuant to Section 3.1
     hereof (i) a form letter of transmittal (which shall specify that delivery
     shall be effected, and risk of loss and title to any ART Certificate shall
     pass, only upon actual delivery of the ART Certificates to the Exchange
     Agent and shall be in such form and have such other provisions as ART and
     NRLP may reasonably specify) and (ii) instructions for use in effecting the
     surrender of ART Certificates in exchange for certificates representing
     shares of Newco Common Stock. Upon surrender of an ART Certificate for
     cancellation to the Exchange Agent, together with a duly executed letter of
     transmittal and such other documents as the Exchange Agent shall require,
     the holder of such ART Certificate shall be entitled to receive in exchange
     therefor a certificate representing that number of whole shares of Newco
     Common Stock into which the ART Stock theretofore represented by the ART
     Certificates so surrendered shall have been converted pursuant to the
     provisions of Section 3.1 hereof, and the ART Certificates so surrendered
     shall forthwith be cancelled.  Notwithstanding the foregoing, neither the
     Exchange Agent nor any party hereto shall be liable to a holder of ART
     Stock for any shares of Newco Common Stock or dividends or distributions
     thereon, if any, delivered to a public official pursuant to applicable
     abandoned property, escheat or similar law.

     Section 3.3  No Fractional Shares. Notwithstanding any other provision of
                  --------------------
this Agreement or the Plan of Reorganization, no certificates or scrip for
fractional shares of Newco Common Stock shall be issued upon the surrender for
exchange of an ART Certificate pursuant to this Article III and no dividend or
other distribution, stock split or interest with respect to shares of Newco
Common Stock, if any, shall relate to any fractional share, and such fractional
interests shall not entitle the owner thereof to vote or to any other rights of
a stockholder. In lieu of any such fractional shares,



<PAGE>

each holder of ART Stock who would otherwise have been entitled to a fraction of
a share of Newco Common Stock upon surrender of an ART Certificate for exchange
pursuant to this Article III shall be entitled to receive from the Exchange
Agent a cash payment (without interest) in lieu of such fractional share equal
to such fraction multiplied by the average closing price per share of Newco
Common Stock on the New York Stock Exchange, Inc. or on such exchange as the
Newco Common Stock shall be listed, during the five trading days immediately
following the Effective Time.

     Section 3.4  Closing of Transfer Books.  From and after the Effective Time,
                  -------------------------
the stock transfer books of ART (but not of the Surviving Corporation) shall be
closed and no transfer of ART Stock shall thereafter be made.  If, after the
Effective Time, ART Certificates are presented to Newco, they shall be cancelled
and exchanged for certificates representing shares of Newco Common Stock as set
forth in Section 3.1 hereof.

     Section 3.5  Tax Effects.  The parties intend that the transactions
                  -----------
described in this Agreement, the NRLP Merger Agreement and the Plan of
Reorganization constitute a single plan that is treated for federal income tax
purposes as an integrated transaction described in and satisfying each of the
requirements of Section 351 of the Code and the regulations thereunder (and any
similar provisions of state laws) pursuant to which (i) each shareholder of ART
is treated as transferring all of its ART stock to Newco in exchange for Newco
stock, (ii) each limited partner of NRLP, other than ART (and its wholly owned
subsidiaries), is treated as transferring all of its NRLP Units to Newco in
exchange for Newco stock and (iii) immediately after the transactions described
in (i) and (ii), the former shareholders of ART and the former limited partners
of NRLP, other than ART (and its wholly owned subsidiaries), as a group, are in
"control" of Newco (as such term is defined in Section 368(c) of the Code).  The
parties intend that no transactions other than the transactions described in
this Agreement, the NRLP Merger Agreement and the Plan of Reorganization be
considered part of the integrated transaction for purposes of determining the
group in "control" of Newco immediately after these transactions.


                                  ARTICLE IV
                                 MISCELLANEOUS

     Section 4.1  Termination.  Prior to the Effective Time, this Agreement
                  -----------
shall terminate in the event of and upon the termination of the Plan of
Reorganization.

     Section 4.2  Amendment.  This Agreement may be amended by the parties
                  ---------
hereto, at any time before or after approval hereof by the stockholders of Newco
or ART, provided that after any such approval, no amendment shall be made which
(a) changes the ratio at which shares of ART Stock are to be converted into
shares of Newco Common Stock pursuant to Section 3.1 hereof, (b) in any way
materially adversely affects the rights of holders of ART Stock or (c) changes
any of the principal terms of this Agreement or the Plan of Reorganization, in
each case, without the further approval of such stockholders. This Agreement may
not be amended except by an instrument in writing signed on behalf of each of
the parties hereto.



<PAGE>

     Section 4.3  Notices.  Any notices or other communications required or
                  -------
permitted hereunder shall be in writing and shall be deemed duly given upon (a)
transmitter's confirmation of a receipt of a facsimile transmission, (b)
confirmed delivery by a standard overnight carrier or by hand delivery or (c)
the expiration of five business days after the day when mailed by certified or
registered mail, postage prepaid, addressed at the following addresses (or at
such other address as the parties hereto shall specify by like notice):

             (a)  If to Newco or Sub I to:

                  American Realty Investors, Inc.
                  c/o Basic Capital Management, Inc.
                  10670 North Central Expressway, Suite 600
                  Dallas, Texas 75231
                  Attention: Thomas A. Holland
                             Executive Vice President

             (b)  If to ART, to:

                  American Realty Trust, Inc.
                  10670 North Central Expressway, Suite 600
                  Dallas, Texas 75231
                  Attention: Karl L. Blaha
                             President

             with a copy (which shall not constitute notice) to:

                  Locke Liddell & Sapp LLP
                  2200 Ross Avenue, Suite 2200
                  Dallas, Texas 75201
                  Telecopy No. (214) 740-8800

                  Attention: C. Ronald Kalteyer, Esq.

     Section 4.4  Interpretation.  As used in this Agreement, the word
                  --------------
"Subsidiary" means, with respect to any party, any corporation or other entity
of which outstanding securities having ordinary voting power to elect a majority
of the board of directors of such corporation or a majority of the voting power
of the voting equity interest of such other entity is owned, directly or
indirectly, by such party.  The headings contained in this Agreement are for
reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement. Whenever the words "include," "includes" or
"including" are used in this Agreement, they shall be deemed to be followed by
the words "without limitation."

     Section 4.5  Miscellaneous.  This Agreement (including the documents and
                  -------------
instruments referred to herein) (a) together with the Plan of Reorganization,
constitutes the entire agreement and supersedes all other prior agreements and
understandings, both written and oral, among the parties, or any of them, with
respect to the subject matter hereof; (b) is not intended to confer upon any
other person any rights or remedies hereunder; (c) shall not be assigned by
operation of law or otherwise



<PAGE>

without the prior written consent of the other parties hereto, except that Sub I
may assign, in its sole discretion, all or any of its rights, interests and
obligations hereunder to any direct or indirect wholly owned Subsidiary of
Newco; and (d) shall be governed in all respects, including validity,
interpretation and effect, by the laws of the State of Georgia (without giving
effect to the provisions thereof relating to conflicts of law).

     Section 4.6  Counterparts.  This Agreement may be executed in two or more
                  ------------
counterparts, each of which shall be deemed to be an original, but all of which
shall constitute one and the same agreement.

     Section 4.7  Parties in Interest.  Subject to the provisions of Section
                  -------------------
4.5(c) hereof, this Agreement shall be binding upon and inure to the benefit of
and be enforceable by the parties hereto and their respective successors and
assigns, and nothing in this Agreement, express or implied, is intended to
confer upon any other person any rights or remedies of any nature whatsoever
under or by reason of this Agreement.

     Section 4.8  Severability.  Any term or provision of this Agreement which
                  ------------
is invalid or unenforceable in any jurisdiction shall, as to that jurisdiction,
be ineffective to the extent of such invalidity or unenforceability without
rendering invalid or unenforceable the remaining terms and provisions of this
Agreement or affecting the validity or enforceability of any of the terms or
provisions of this Agreement in any other jurisdiction.  If any provision of
this Agreement is so broad as to be unenforceable, the provision shall be
interpreted to be only so broad as is enforceable.

     Section 4.9  Reporting.  Newco, ART and Sub I shall for federal income tax
                  ---------
purposes report the transactions contemplated by this Agreement, the NRLP Merger
Agreement and the Plan of Reorganization pursuant to which Newco stock is issued
to ART shareholders and limited partners of NRLP (other than ART and its wholly
owned subsidiaries) as a transaction governed by Section 351 of the Code.  Newco
shall comply with the reporting and record keeping requirements of Treasury
Regulation Section 1.351-3 with respect to such transactions.  Newco shall
inform each recipient of Newco stock pursuant to such transactions of such
recipient's reporting and record keeping requirements as specified in Treasury
Regulation Section 1.351-3 with respect to such transactions.



<PAGE>

     IN WITNESS WHEREOF, Newco, ART and Sub I have caused this Agreement of
Merger to be signed by their respective officers thereunto duly authorized as of
the date first written above.


                              AMERICAN REALTY INVESTORS, INC.


                              By:_____________________________________
                                 Name:________________________________
                                 Title:_______________________________


                              AMERICAN REALTY TRUST, INC.


                              By:_____________________________________
                                 Name:________________________________
                                 Title:_______________________________


                              ART ACQUISITION CORP.


                              By:_____________________________________
                                 Name:________________________________
                                 Title:_______________________________



<PAGE>

                                                                       EXHIBIT B
                                                                       ---------

                          FORM OF AGREEMENT OF MERGER

     AGREEMENT OF MERGER, dated November ___, 1999 (the "Agreement"), by and
among American Realty Investors, Inc., a newly formed Nevada corporation
("Newco"), National Realty, L.P., a Delaware limited partnership ("NRLP"), and
NRLP Acquisition Corp., a newly-formed Delaware corporation and a wholly owned
subsidiary of Newco ("Sub II").

     WHEREAS, Newco, NLRP and American Realty Trust, Inc., a Georgia corporation
("ART") have entered into an Agreement and Plan of Reorganization (the "Plan of
Reorganization"), which provides for this Agreement of Merger;

     WHEREAS, the Boards of Directors of Newco and Sub II and the general
partner of NRLP have approved the merger of Sub II with and into NRLP and the
consummation of the transactions contemplated hereby and by the Plan of
Reorganization, upon the terms and subject to the conditions set forth herein
and in the Plan of Reorganization;

     WHEREAS, the Boards of Directors of Newco, American Realty Trust, Inc., a
Georgia corporation ("ART") and ART Acquisition Corp., a Georgia corporation
("Sub I") have approved the merger of Sub I with and into ART pursuant to an
Agreement of Merger (the "ART Merger Agreement"); and

     WHEREAS, as part of a single plan to be effectuated pursuant to this
Agreement, the ART Merger Agreement and the Plan of Reorganization, it is
intended that the transactions described in such agreements be treated for
federal income tax purposes as an integrated transaction described in Section
351 of the Internal Revenue Code of 1986, as amended (the "Code") and the
regulations thereunder (and any similar provision of state law).

     NOW, THEREFORE, in consideration of the representations, warranties,
covenants and agreements contained herein and in the Plan of Reorganization, the
parties hereto, intending to be legally bound hereby, agree as follows:

                                   ARTICLE I
                                  THE MERGER

     Section 1.1  The Merger. Upon the terms and subject to the conditions of
                  ----------
this Agreement and the Plan of Reorganization, at the Effective Time (as
hereinafter defined) in accordance with the Delaware Revised Limited Partnership
Act ("DRLPA") and the Delaware General Corporation Law (the "DGCL") Sub II shall
be merged with and into NRLP and the separate existence of Sub II shall
thereupon cease (the "NRLP Merger").  NRLP shall be the surviving entity in the
NRLP Merger (hereinafter sometimes referred to as the "Surviving Entity").

     Section 1.2  Effective Time of the NRLP Merger. The NRLP Merger shall
                  ---------------------------------
become effective as of the date and at such time (the "Effective Time") as a
certificate of merger pursuant to Section 263 of the DGCL and any other
documents necessary to effect the NRLP Merger in



<PAGE>

accordance with the DRLPA and the DGCL shall be filed with the Secretary of
State of the State of Delaware and become effective. Such filings shall be made,
and shall provide that the instruments filed therewith shall become effective,
in accordance with the Plan of Reorganization.

     Section 1.3  Effects of Merger. The Merger shall have the effects set forth
                  -----------------
in Section 251 of the DGCL.


                                  ARTICLE II
                             THE SURVIVING ENTITY

     Section 2.1  Governing Documents.  At the Effective Time, the agreement of
                  -------------------
limited partnership of NRLP, as in effect immediately prior to the Effective
Time, shall be the agreement of limited partnership of the Surviving Entity.


                                  ARTICLE III
                              CONVERSION OF UNITS

     Section 3.1  Conversion of Units.  At the Effective Time, by virtue of the
                  -------------------
NRLP Merger and without any action on the part of any holder of units of
partnership interest of NRLP (the "NRLP Units") or the holder of any capital
stock of Sub II:

     (a)  each Unit (other than units that are owned by ART or any of ART's
direct or indirect wholly owned Subsidiaries (as hereinafter defined)) issued
and outstanding immediately prior to the Effective Time shall, subject to
Section 3.3 hereof, be converted into, and become exchangeable for, one (1)
share of common stock, par value $.01 per share, of Newco (the "Newco Common
Stock");

     (b)  each share of common stock, par value $.01 per share, of Sub II shall
be cancelled and cease to exist at and after the Effective Time and no
consideration shall be delivered with respect thereto; and

     (c)  each share of Newco Common Stock issued and outstanding immediately
prior to the Effective Time and owned by Robert A. Waldman shall be cancelled
and cease to exist at and after the Effective Time and no consideration shall be
delivered with respect thereto.

     Section 3.2  Exchange of NRLP Certificates.
                  -----------------------------

          (d)     From and after the Effective Time, each holder of a
     certificate that immediately prior to the Effective Time represented an
     NRLP Unit (other than those NRLP Units owned by ART or any direct or
     indirect wholly owned Subsidiary of ART) shall be entitled to receive in
     exchange therefor (or upon the provision of an appropriate affidavit of
     lost certificate and an indemnity bond), upon surrender thereof to an
     exchange agent selected by NRLP and ART (the "Exchange Agent"), a
     certificate or certificates representing the number of whole shares of
     Newco Common Stock into which such holder's NRLP Units were converted
     pursuant to Section 3.1 hereof. From and after the Effective Time, Newco
     shall be entitled to treat each certificate formerly representing NRLP
     Units (each an "NRLP



<PAGE>

     Certificate"), which has not yet been surrendered for exchange, as
     evidencing the ownership of the number of full shares of Newco Common Stock
     into which the NRLP Units represented by such NRLP Certificate shall have
     been converted pursuant to Section 3.1 hereof, notwithstanding the failure
     to surrender such NRLP Certificate. However, notwithstanding any other
     provision of this Agreement, until holders or transferees of NRLP
     Certificates formerly representing NRLP Units have surrendered them for
     exchange as provided herein (i) no dividends or other distributions, if
     any, without interest, shall be paid with respect to any shares of Newco
     Common Stock represented by such NRLP Certificates and no payment for
     fractional shares shall be made, and (ii) without regard to when such NRLP
     Certificates are surrendered for exchange as provided herein, no interest
     shall be paid or payable on any dividends, if any, or any amount payable in
     respect of fractional shares of Newco Common Stock. Upon surrender of an
     NRLP Certificate, which immediately prior to the Effective Time represented
     NRLP Units, there shall be paid to the holder of such NRLP Certificate the
     amount of any dividends, if any, which theretofore became payable, but
     which were not paid by reason of the foregoing, with respect to the number
     of whole shares of Newco Common Stock represented by such NRLP Certificate
     (or certificates) issued upon such surrender. If any certificate for shares
     of Newco Common Stock is to be issued in a name other than that in which
     the NRLP Certificate surrendered in exchange therefor is registered, it
     shall be a condition of such exchange that the person requesting such
     exchange shall pay any transfer or other taxes required by reason of the
     issuance of certificates for such shares of Newco Common Stock in a name
     other than that of the registered holder of the NRLP Certificate
     surrendered, or shall establish to the satisfaction of Newco that such tax
     has been paid or is not applicable.

          (e)     As soon as practicable after the Effective Time, Newco shall
     make available to the Exchange Agent the certificates representing shares
     of Newco Common Stock required to effect the exchange referred to in
     Section 3.2(a) hereof. The shares of Newco Common Stock into which NRLP
     Units shall be converted in the NRLP Merger shall be deemed to have been
     issued at the Effective Time.

          (f)     As soon as practicable after the Effective Time, the Exchange
     Agent shall mail to each person who was a holder of record of NRLP Units
     immediately prior to the Effective Time whose shares were converted into
     the right to receive shares of Newco Common Stock pursuant to Section 3.1
     hereof (i) a form letter of transmittal (which shall specify that delivery
     shall be effected, and risk of loss and title to any NRLP Certificate shall
     pass, only upon actual delivery of the NRLP Certificates to the Exchange
     Agent and shall be in such form and have such other provisions as NRLP and
     ART may reasonably specify) and (ii) instructions for use in effecting the
     surrender of NRLP Certificates in exchange for certificates representing
     shares of Newco Common Stock. Upon surrender of an NRLP Certificate for
     cancellation to the Exchange Agent, together with a duly executed letter of
     transmittal and such other documents as the Exchange Agent shall require,
     the holder of such NRLP Certificate shall be entitled to receive in
     exchange therefor a certificate representing that number of whole shares of
     Newco Common Stock into which the NRLP Units theretofore represented by the
     NRLP Certificates so surrendered shall have been converted



<PAGE>

     pursuant to the provisions of Section 3.1 hereof, and the NRLP Certificates
     so surrendered shall forthwith be cancelled. Notwithstanding the foregoing,
     neither the Exchange Agent nor any party hereto shall be liable to a holder
     of NRLP Units for any shares of Newco Common Stock or dividends or
     distributions thereon, if any, delivered to a public official pursuant to
     applicable abandoned property, escheat or similar law.

     Section 3.3  No Fractional Shares. Notwithstanding any other provision of
                  --------------------
this Agreement or the Plan of Reorganization, no certificates or scrip for
fractional shares of Newco Common Stock shall be issued upon the surrender for
exchange of an NRLP Certificate pursuant to this Article III and no dividend or
other distribution, stock split or interest with respect to shares of Newco
Common Stock, if any, shall relate to any fractional share, and such fractional
interests shall not entitle the owner thereof to vote or to any other rights of
a stockholder. In lieu of any such fractional shares, each holder of NRLP Units
who would otherwise have been entitled to a fraction of a share of Newco Common
Stock upon surrender of an NRLP Certificate for exchange pursuant to this
Article III shall be entitled to receive from the Exchange Agent a cash payment
(without interest) in lieu of such fractional share equal to such fraction
multiplied by the average closing price per share of Newco Common Stock on the
New York Stock Exchange, Inc. or on such exchange as the Newco Common Stock
shall be listed, during the five trading days immediately following the
Effective Time.

     Section 3.4  Closing of Transfer Books.  From and after the Effective Time,
                  -------------------------
the unit transfer books of NRLP (but not of the Surviving Entity) shall be
closed and no transfer of NRLP Units shall thereafter be made. If, after the
Effective Time, NRLP Certificates are presented to Newco, they shall be
cancelled and exchanged for certificates representing shares of Newco Common
Stock as set forth in Section 3.1 hereof.

     Section 3.5  Tax Effects.  The parties intend that the transactions
                  -----------
described in this Agreement, the ART Merger Agreement and the Plan of
Reorganization constitute a single plan that is treated for federal income tax
purposes as an integrated transaction described in and satisfying each of the
requirements of Section 351 of the Code and the regulations thereunder (and any
similar provisions of state laws) pursuant to which (i) each shareholder of ART
is treated as transferring all of its ART stock to Newco in exchange for Newco
stock, (ii) each limited partner of NRLP, other than ART (and its wholly owned
subsidiaries), is treated as transferring all of its NRLP Units to Newco in
exchange for Newco stock and (iii) immediately after the transactions described
in (i) and (ii), the former shareholders of ART and the former limited partners
of NRLP, other than ART (and its wholly owned subsidiaries), as a group, are in
"control" of Newco (as such term is defined in Section 368(c) of the Code).  The
parties intend that no transactions other than the transactions described in
this Agreement, the ART Merger Agreement and the Plan of Reorganization be
considered part of the integrated transaction for purposes of determining the
group in "control" of Newco immediately after these transactions.

                                  ARTICLE IV




<PAGE>

                                 MISCELLANEOUS

     Section 4.1  Termination.  Prior to the Effective Time, this Agreement
                  -----------
shall terminate in the event of and upon the termination of the Plan of
Reorganization.

     Section 4.2  Amendment.  This Agreement may be amended by the parties
                  ---------
hereto, at any time before or after approval hereof by the stockholders of Newco
or the unitholders of NRLP, provided that after any such approval, no amendment
shall be made which (a) changes the ratio at which NRLP Units are to be
converted into shares of Newco Common Stock pursuant to Section 3.1 hereof, (b)
in any way materially adversely affects the rights of holders of NRLP Units or
(c) changes any of the principal terms of this Agreement or the Plan of
Reorganization, in each case, without the further approval of such unitholders.
This Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

     Section 4.3  Notices.  Any notices or other communications required or
                  -------
permitted hereunder shall be in writing and shall be deemed duly given upon (a)
transmitter's confirmation of a receipt of a facsimile transmission, (b)
confirmed delivery by a standard overnight carrier or by hand delivery or (c)
the expiration of five business days after the day when mailed by certified or
registered mail, postage prepaid, addressed at the following addresses (or at
such other address as the parties hereto shall specify by like notice):

             (a)  If to Newco or Sub II to:

                  American Realty Investors, Inc.
                  c/o Basic Capital Management, Inc.
                  10670 North Central Expressway, Suite 600
                  Dallas, Texas 75231
                  Attention: Thomas A. Holland
                             Executive Vice President

             (b)  If to NRLP, to:
                  National Realty, L.P.
                  c/o NRLP Management Corp.
                  10670 North Central Expressway, Suite 600
                  Dallas, Texas 75231
                  Attention: Karl L. Blaha
                             President



<PAGE>

             with a copy (which shall not constitute notice) to:

                  Locke Liddell & Sapp LLP
                  2200 Ross Avenue, Suite 2200
                  Dallas, Texas 75201
                  Telecopy No. (214) 740-8800

                  Attention: C. Ronald Kalteyer, Esq.

     Section 4.4  Interpretation.  As used in this Agreement, the word
                  --------------
"Subsidiary" means, with respect to any party, any corporation or other entity
of which outstanding securities having ordinary voting power to elect a majority
of the board of directors of such corporation or a majority of the voting power
of the voting equity interest of such other entity is owned, directly or
indirectly, by such party.  The headings contained in this Agreement are for
reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement. Whenever the words "include," "includes" or
"including" are used in this Agreement, they shall be deemed to be followed by
the words "without limitation."

     Section 4.5  Miscellaneous.  This Agreement (including the documents and
                  -------------
instruments referred to herein) (a) together with the Plan of Reorganization,
constitutes the entire agreement and supersedes all other prior agreements and
understandings, both written and oral, among the parties, or any of them, with
respect to the subject matter hereof; (b) is not intended to confer upon any
other person any rights or remedies hereunder; (c) shall not be assigned by
operation of law or otherwise without the prior written consent of the other
parties hereto, except that Sub II may assign, in its sole discretion, all or
any of its rights, interests and obligations hereunder to any direct or indirect
wholly owned Subsidiary of Newco; and (d) shall be governed in all respects,
including validity, interpretation and effect, by the laws of the State of
Delaware (without giving effect to the provisions thereof relating to conflicts
of law).

     Section 4.6  Counterparts.  This Agreement may be executed in two or more
                  ------------
counterparts, each of which shall be deemed to be an original, but all of which
shall constitute one and the same agreement.

     Section 4.7  Parties in Interest.  Subject to the provisions of Section
                  -------------------
4.5(c) hereof, this Agreement shall be binding upon and inure to the benefit of
and be enforceable by the parties hereto and their respective successors and
assigns, and nothing in this Agreement, express or implied, is intended to
confer upon any other person any rights or remedies of any nature whatsoever
under or by reason of this Agreement.

     Section 4.8  Severability.  Any term or provision of this Agreement which
                  ------------
is invalid or unenforceable in any jurisdiction shall, as to that jurisdiction,
be ineffective to the extent of such invalidity or unenforceability without
rendering invalid or unenforceable the remaining terms and provisions of this
Agreement or affecting the validity or enforceability of any of the terms or
provisions of this Agreement in any other jurisdiction.  If any provision of
this Agreement is so broad as to be unenforceable, the provision shall be
interpreted to be only so broad as is enforceable.



<PAGE>

     Section 4.9  Reporting.  Newco, NRLP and Sub II shall for federal income
                  ---------
tax purposes report the transactions contemplated by this Agreement, the ART
Merger Agreement and the Plan of Reorganization pursuant to which Newco stock is
issued to ART shareholders and limited partners of NRLP (other than ART and its
wholly owned subsidiaries) as a transaction governed by Section 351 of the Code.
Newco shall comply with the reporting and record keeping requirements of
Treasury Regulation Section 1.351-3 with respect to such transactions.  Newco
shall inform each recipient of Newco stock pursuant to such transactions of such
recipient's reporting and record keeping requirements as specified in Treasury
Regulation Section 1.351-3 with respect to such transactions.

     IN WITNESS WHEREOF, Newco, NRLP and Sub II have caused this Agreement of
Merger to be signed by their respective officers thereunto duly authorized as of
the date first written above.



                         AMERICAN REALTY INVESTORS, INC.


                         By:_______________________________________
                              Name:________________________________
                              Title:_______________________________


                         NATIONAL REALTY, L.P.

                         By:  NRLP Management Corp.,
                              its general partner


                              By:__________________________________
                                    Name:__________________________
                                    Title:_________________________



                         NRLP ACQUISITION CORP.


                         By:_______________________________________
                              Name:________________________________
                              Title:_______________________________



<PAGE>

                                                                       EXHIBIT C
                                                                       ---------

                           NEWCO BOARD OF DIRECTORS
                           ------------------------


ART Designees
- -------------
Roy E. Bode
Collene C. Currie
Al Gonzalez
Cliff Harris


NRLP Designees
- --------------
Karl L. Blaha
Richard D. Morgan




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