AMERICAN REALTY TRUST INC
POS AM, 1999-07-29
REAL ESTATE OPERATORS (NO DEVELOPERS) & LESSORS
Previous: ADINA INC, 10KSB, 1999-07-29
Next: INVESCO TREASURERS SERIES FUNDS INC, NSAR-B, 1999-07-29



<PAGE>   1
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 29, 1999
                                            Registration Statement No. 333-21583
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            -------------------------
                                 POST-EFFECTIVE
                                 AMENDMENT NO. 3
                                       TO
                                    FORM S-4

                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933
                            -------------------------

                           AMERICAN REALTY TRUST, INC.
       (Exact name of registrant as specified in its governing instrument)

<TABLE>
<S>                                   <C>                                      <C>
         GEORGIA                                 6513                                         54-0697989
(State of Incorporation)             (Primary Standard Industrial               (I.R.S. Employer Identification No.)
                                      Classification Code Number)
</TABLE>

                         10670 NORTH CENTRAL EXPRESSWAY
                                    SUITE 300
                               DALLAS, TEXAS 75231
                                 (214) 692-4700
          (Address and telephone number of principal executive offices)
                             ROBERT A. WALDMAN, ESQ.
                         10670 NORTH CENTRAL EXPRESSWAY
                                    SUITE 300
                               DALLAS, TEXAS 75231
                                 (214) 692-4700
            (Name, address and telephone number of agent for service)

                            -------------------------
                                    Copy to:
                           THOMAS R. POPPLEWELL, ESQ.
                             Andrews & Kurth L.L.P.
                          1717 Main Street, Suite 3700
                               Dallas, Texas 75201
                            -------------------------

    Approximate date of commencement of proposed sale of the securities to the
public. From time to time.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is a compliance
with General Instruction G, check the following box.                        [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering.                               [ ]

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.                                                      [X]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
   ===============================================================================================================================
                                                                                                  PROPOSED
                    TITLE OF EACH CLASS                                       PROPOSED     MAXIMUM AGGREGATE OFFERING
                    OF SECURITIES TO BE                   AMOUNT TO BE    MAXIMUM OFFERING        PRICE(1)            AMOUNT OF
                        REGISTERED                         REGISTERED     PRICE PER UNIT(1)                       REGISTRATION FEE
   -------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>               <C>                 <C>                <C>
   Preferred Stock, $2.00 par value .................  12,500,000 Shares       $10.00         $125,000,000.00     $37,878.79(3)
   -------------------------------------------------------------------------------------------------------------------------------
   Common Stock, $0.01 par value ....................             (2)
   -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

    (1) Estimated solely for the purpose of computing the registration fee.

    (2) The number of shares of Common Stock of the Registrant to be registered
is such currently indeterminate number of shares of Common Stock as may be
required for issuance upon conversion of the Preferred Stock being registered
hereunder. Such shares of Common Stock will, if issued, be issued for no
additional consideration and therefore no registration fee is required.

    (3) Pursuant to Rule 429 under the Securities Act of 1933, as amended, the
Prospectus contained in this Registration Statement also relates to 5,000,000
shares of Preferred Stock and an indeterminate number of shares of Common Stock
included in this table covered by the registrant's Registration Statement on
Form S-2 (Registration Statement No. 333-21583), as to which a registration fee
of $15,151.52 was previously paid in the registrant's original filing of such
Registration Statement on February 11, 1997. The remaining $22,272.27 of the
registration fee was previously paid in connection with the registrant's filing
of the registrant's Registration Statement on Form S-4 (Registration Statement
No. 333-21591) on February 11, 1997.

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


<PAGE>   2


PROSPECTUS




                                  $125,000,000

                           AMERICAN REALTY TRUST, INC.

                                 PREFERRED STOCK
                                  COMMON STOCK




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


     We may from time to time issue up to $125,000,000 aggregate principal
amount of Preferred Stock and underlying Common Stock. The terms of these
securities will be specified in supplements to this prospectus.

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






     These securities have not been approved by the Securities and Exchange
Commission ("SEC") or any state securities commission, nor have these
organizations determined that this prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.



                  The date of this prospectus is July 29, 1999



<PAGE>   3


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                    Page

<S>                                                                                <C>
SUMMARY ...........................................................................   3

WHERE YOU CAN FIND MORE INFORMATION ...............................................   5

RATIO OF EARNINGS TO FIXED CHARGES ................................................   6

USE OF PROCEEDS ...................................................................   6

THE COMPANY .......................................................................   6

EXECUTIVE COMPENSATION OF THE COMPANY .............................................   8

THE BUSINESS OF THE COMPANY .......................................................   8

  General .........................................................................   8
  Geographic Regions ..............................................................  11
  Real Estate .....................................................................  11
  Mortgage Loans ..................................................................  30
  Investments in Real Estate Investment Trusts and Real Estate Partnerships .......  33

SELECTED FINANCIAL DATA OF THE COMPANY ............................................  41

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATIONS .......................................................  43
  Introduction ....................................................................  43
  Liquidity and Capital Resources .................................................  43
  Commitments and Contingencies ...................................................  46
  Results of Operations ...........................................................  47
  Environmental Matters ...........................................................  51
  Inflation .......................................................................  52
  Year 2000 .......................................................................  52

ACQUISITION TERMS .................................................................  52

DESCRIPTION OF THE CAPITAL STOCK ..................................................  53
  General .........................................................................  53
  Common Stock ....................................................................  53
  Preferred Stock .................................................................  53

PLAN OF DISTRIBUTION ..............................................................  59

LEGAL MATTERS .....................................................................  60

EXPERTS ...........................................................................  60

FINANCIAL STATEMENTS .............................................................. F-1

APPENDIX  - GLOSSARY OF TERMS ..................................................... A-1
</TABLE>



<PAGE>   4


                                     SUMMARY

    This summary highlights selected information from this document and may not
contain all of the information that is important to you. To understand the terms
of our securities, you should carefully read this document and the prospectus
supplement that gives the specific terms of the securities we are offering. You
should also read the documents we have referred you to in Where You Can Find
More Information on page 4 for information on our Company and our financial
statements.

ABOUT THIS PROSPECTUS

    This prospectus is part of a registration statement that we filed with the
SEC utilizing a "shelf" registration process. Under this shelf process, we may,
from time to time, sell shares of preferred stock and shares of common voting
stock into which the preferred stock may be convertible in one or more offerings
up to a total dollar amount of $125,000,000. This prospectus provides you with a
general description of the securities we may offer. Each time we sell
securities, we will provide a prospectus supplement that will contain specific
information about the terms of that offering. The prospectus supplement may also
add, update or change information contained in this prospectus. You should read
both this prospectus and any prospectus supplement together with additional
information described under the heading Where You Can Find More Information on
page 5. You can find the definitions of the capitalized terms used in t his
prospectus under the appendix Glossary of Terms, beginning on page A-1.

AMERICAN REALTY TRUST, INC.

    Our Company invests in equity interests in real estate (including equity
securities of real estate-related entities), leases, joint venture development
projects and partnerships. We also finance real estate and real estate related
activities through investments in mortgage loans. The Company has also invested
in the equity securities of the following companies: Continental Mortgage and
Equity Trust ("CMET"); Income Opportunity Realty Investors, Inc. ("IORI");
Transcontinental Realty Investors, Inc.
("TCI"); and National Realty, L.P. ("NRLP").

    The Company's board of directors has broad authority under the Company's
governing documents to make all types of real estate investments, including
mortgage loans and equity real estate investments, as well as investments in the
securities of other entities whether or not those entities are engaged in real
estate-related activities.

RISK FACTORS

    See "Risk Factors" in the related prospectus supplement for information that
should be considered by prospective investors.

USE OF PROCEEDS

    Unless otherwise indicated in a prospectus supplement, the Company plans to
use the net proceeds from the sale of the offered securities for working capital
and general corporate purposes.

RATIO OF EARNINGS TO FIXED CHARGES

    The ratio of the Company's earnings to combined fixed charges and preferred
stock dividends for each of the periods indicated is as follows:

<TABLE>
<CAPTION>
          ----------- --------- --------- --------- ---------
           Twelve      Twelve    Twelve    Twelve    Twelve
           months      months    months    months    months
           ended       ended     ended     ended     ended
           Dec. 31,    Dec. 31,  Dec. 31,  Dec. 31,  Dec. 31,
            1998        1997      1996      1995      1994
          ----------- --------- --------- --------- ---------
<S>                   <C>       <C>       <C>       <C>
              *          *         *         *         *
          ----------- --------- --------- --------- ---------
</TABLE>

* Earnings were inadequate to cover fixed charges and preferred stock dividends
by $4,887,000, $8,474,000, $4,819,000, $189,000 and $1,390,000 in 1998, 1997,
1996, 1995 and 1994, respectively.


THE SECURITIES WE MAY OFFER

    We may offer up to $125,000,000 of preferred stock and common voting stock
into which the preferred stock may be convertible either separately or in units.
The prospectus supplement will describe the specific amounts, prices and terms
of these securities.

PREFERRED STOCK

    The following description of the terms of the preferred stock sets forth
certain general terms and provisions of our authorized preferred stock. If we
offer preferred stock, the specific designations and rights will be described in
the prospectus supplement and a description will be filed with the SEC.

                                      -3-

<PAGE>   5

    Our board of directors can, without approval of shareholders, issue one or
more series of preferred stock. The board can also determine the number of
shares of each series and the rights, preferences and limitations of each series
including the dividend rights, voting rights, conversion rights, redemption
rights and any liquidation preferences of any wholly unissued series of
preferred stock, the number of shares constituting each series and the terms and
conditions of issue. In some cases, the issuance of preferred stock could delay
a change in control of the Company and make it harder to remove present
management. Under certain circumstances, preferred stock could also restrict
dividend payments to holders of our common stock. The preferred stock will, when
issued, be fully paid and non-assessable.

COMMON STOCK

    The Company may issue preferred stock which is convertible into shares of
the Company's common stock. Common stock holders are entitled to receive
dividends declared by the Company's board of directors (subject to rights of
preferred stock holders). Currently, we pay a dividend. Each holder of common
stock is entitled to one vote per share. The holders of common stock have no
preemptive rights or cumulative voting rights.



                                      -4-

<PAGE>   6

                       WHERE YOU CAN FIND MORE INFORMATION

         We file annual, quarterly and special reports, proxy statements and
other information with the SEC. You may read and copy any document we file at
the SEC's public reference rooms in Washington, D.C., New York, New York and
Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for further information
on the public reference rooms. Our SEC filings are also available to the public
from the SEC's web site at http:\\www.sec.gov.

         The SEC allows us to "incorporate by reference" the information we file
with them, which means that we can disclose important information to you by
referring you to those documents. The information incorporated by reference is
an important part of this prospectus, and information that we file later with
the SEC will automatically update and supersede this information. We incorporate
by reference the documents listed below and any future filings made with the SEC
under Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934
until we sell all of the securities.

         1. The Company's Annual Report on Form 10-K for the fiscal year ended
December 31, 1998, as filed with the SEC on March 31, 1999, as amended by the
Company's Annual Report on Form 10-K/A, as filed with the SEC on April 19, 1999,
as further amended by the Company's Annual Report on Form 10-K/A Amendment No.
1, as filed with the SEC on June 2, 1999.

         2. The Company's Quarterly Report on Form 10-Q for the fiscal quarter
ended March 31, 1999, as filed with the SEC on May 17, 1999.

         3. The Annual Report on Form 10-K for CMET for the year ended December
31, 1998, as filed with the SEC on March 25, 1999, as amended by CMET's Annual
Report on Form 10-K/A, as filed with the SEC on May 12, 1999.

         4. CMET's Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 1999, as filed with the SEC on May 14, 1999.

         5. The Annual Report on Form 10-K for IORI for the year ended December
31, 1998, as filed with the SEC on March 25, 1999, as amended by IORI's Annual
Report on Form 10-K/A, as filed with the SEC on May 19, 1999.

         6. IORI's Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 1999, as filed with the SEC May 13, 1999.

         7. The Annual Report on Form 10-K for TCI for the year ended December
31, 1998, as filed with the SEC on March 26, 1999, as amended by TCI's Annual
Report on Form 10-K/A, as filed with the SEC on May 12, 1999.

         8. TCI's Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 1999, as filed with the SEC on May 14, 1999.

         9. TCI's Current Report on Form 8-K dated December 2, 1998, as filed
with the SEC on February 18, 1999.

         10. The Annual Report on Form 10-K for NRLP for the year ended December
31, 1998, as filed with the SEC on March 26, 1999, as amended by NRLP's Annual
Report on Form 10-K/A, as filed with the SEC on May 20, 1999.

         11. NRLP's Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 1999, as filed with the SEC on May 14, 1999.

         12. The description of the common stock contained in the Company's
Registration Statement under Section 12 of the Exchange Act and all amendments
and reports filed for the purpose of updating that description.


                                      -5-

<PAGE>   7

         You may request a copy of these filings, at no cost, by writing or
telephoning us at the following address:

         Investor Relations
         American Realty Trust, Inc.
         10670 North Central Expressway
         Suite 300
         Dallas, Texas 75231
         (214) 692-4700

         You should rely only on the information incorporated by reference or
provided in this prospectus or the prospectus supplement. We have authorized no
one to provide you with different information. We are not making an offer of
these securities in any state where the offer is not permitted. You should not
assume that the information in this prospectus or the prospectus supplement is
accurate as of any date other than the date on the front of the document.


                       RATIO OF EARNINGS TO FIXED CHARGES

         The following table summarizes the ratio of the Company's earnings to
combined fixed charges and preferred stock dividends for each of the five fiscal
years ended December 31, 1998:

<TABLE>
<CAPTION>
                                            Year Ended December 31,
                                1998       1997      1996      1995       1994
                                ----       ----      ----      ----       ----
<S>                             <C>        <C>       <C>       <C>       <C>
RATIO OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED
STOCK DIVIDENDS                   *          *         *         *         *
</TABLE>

* Earnings were inadequate to cover fixed charges and preferred stock dividends
by $4,887,000, $8,474,000, $4,819,000, $189,000 and $1,390,000 in 1998, 1997,
1996, 1995 and 1994, respectively.

                                 USE OF PROCEEDS

         Unless otherwise indicated in a Prospectus Supplement with respect to
the proceeds from the sale of the particular shares of the Preferred Stock to
which the Prospectus Supplement relates, the Company plans to use the net
proceeds from each sale of Preferred Stock for working capital and general
corporate purposes, including, among other things, the development and
acquisition of additional properties and other acquisition transactions and the
payment of certain outstanding debt.

                                   THE COMPANY

         The Company, a Georgia corporation, is the successor to a District of
Columbia business trust organized pursuant to a declaration of trust dated July
14, 1961. The business trust merged into the Company on June 24, 1988. The
Company invests in equity interests in real estate (including equity securities
of real estate-related entities), leases, joint venture development projects and
partnerships and finances real estate and real estate activities through
investments in mortgage loans. The Company has invested in private and open
market purchases in the equity securities of CMET, IORI, TCI and NRLP.

         The board of directors of the Company has broad authority under the
Company's governing documents to make all types of real estate investments,
including mortgage loans and equity real estate investments, as well as
investments in the securities of other entities, whether or not the entities are
engaged in real estate related activities.


                                      -6-
<PAGE>   8

         Although the board of directors of the Company is directly responsible
for managing the affairs of the Company and for setting the policies which guide
it, the day-to-day operations of the Company are performed by, an affiliate of
and advisor to the Company. BCM is a contractual advisor under the supervision
of the board of directors of the Company. The duties of BCM include, among other
things, locating, investigating, evaluating and recommending real estate and
mortgage note investment and sales opportunities, as well as financing and
refinancing sources for the Company. BCM also serves as a consultant in
connection with the Company's business plan and investment policy decisions made
by the board of directors of the Company.

         BCM, an affiliate of and advisor to the Company, is a company owned by
a trust for the benefit of the children of Gene E. Phillips, the Chairman of the
Board and a Director of the Company until November 16, 1992. Gene E. Phillips
served as a director of BCM until December 22, 1989 and as Chief Executive
Officer of BCM until September 1, 1992. Gene E. Phillips currently serves as a
representative of the trust that owns BCM for the benefit of his children, and
in that capacity, Gene E. Phillips has substantial contact with the management
of BCM and input with respect to BCM's performance of advisory services to the
Company. As of March 31, 1999, BCM owned 5,753,072 shares of Common Stock,
representing approximately 54.5% of the shares of the Common Stock then
outstanding. BCM has been providing advisory services to the Company since
February 6, 1989. BCM also serves as advisor to CMET, IORI and TCI. Karl L.
Blaha, Randall M. Paulson, Bruce A. Endendyk, Steven K. Johnson and Thomas A.
Holland, executive officers of the Company, are also executive officers of CMET,
IORI and TCI. Karl L. Blaha also serves as a Director of the Company and as a
director of NMC, the general partner of NRLP and NOLP. On December 18, 1998,
NMC, a wholly-owned subsidiary of the Company, was elected general partner of
NRLP and NOLP. BCM performs certain administrative functions for NRLP and NOLP
on a cost reimbursement basis.

         Gene E. Phillips is the former chairman of Southmark, a real estate
syndicator and parent of San Jacinto. As a result of a deadlock on Southmark's
board of directors, Mr. Phillips, among others, reached an agreement whereby he
resigned his positions with Southmark and certain of Southmark's subsidiaries
and affiliates in January 1989. Southmark filed a voluntary petition in
bankruptcy under Chapter 11 of the United States Bankruptcy Code in July 1989.
In November 1990, San Jacinto was placed under conservatorship of the RTC by
federal banking authorities. In December 1990, San Jacinto was converted into a
Federal Association and placed in receivership. Mr. Phillips has been named as a
defendant in a number of lawsuits brought by the RTC and private plaintiffs in
which the allegations made against Mr. Phillips included breach of fiduciary
duty and other misconduct, which allegations were denied by Mr. Phillips. These
actions have been dismissed or settled.

         Since February 1, 1990, affiliates of BCM have provided property
management services to the Company. Currently, Carmel, Ltd. provides such
property management services. Carmel, Ltd. subcontracts with other entities for
the provision of the property-level management services to the Company at
various rates. The general partner of Carmel, Ltd. is BCM. The limited partners
of Carmel, Ltd. are

         (i) First Equity which is 50% owned by a subsidiary of BCM,

         (ii) Gene E. Phillips, and

         (iii) a trust for the benefit of the children of Gene E. Phillips.

Carmel, Ltd. subcontracts the property-level management of 15 of the Company's
commercial properties (shopping centers, office buildings and a merchandise
mart) and its hotels to Carmel Realty which is a company owned by First Equity.
Carmel Realty is entitled to receive property and construction management fees
and leasing commissions in accordance with the terms of its property-level
management agreement with Carmel, Ltd.

         Affiliates of BCM are also entitled to receive real estate brokerage
commissions in accordance with the terms of the advisory agreement between the
Company and BCM.


                                      -7-
<PAGE>   9

         The Company has no employees itself, but PWSI, a wholly-owned food
service subsidiary of the Company has approximately 900 employees as of March
31, 1999. Employees of BCM render services to the Company.

         The Company's principal offices are located at 10670 North Central
Expressway, Suite 300, Dallas, Texas 75231. The Company's telephone number is
(214) 692-4700.


                      EXECUTIVE COMPENSATION OF THE COMPANY

         The Company itself has no employees, payroll or employee benefit plans
and pays no compensation to executive officers of the Company. The Directors and
executive officers of the Company who are also officers or employees of BCM are
compensated by BCM. Such affiliated Directors and executive officers of the
Company perform a variety of services for BCM and the amount of their
compensation is determined solely by BCM. BCM does not allocate the cash
compensation of its officers among the various entities for which it serves as
advisor.

         The only direct remuneration paid by the Company is to those Directors
who are not officers or employees of BCM or its affiliated companies. The
Company compensates its independent Directors at the rate of $20,000 per year,
plus $300 per Audit Committee meeting attended. In addition, the Chairman of the
Audit Committee receives an annual fee of $500. During 1998, the Company paid a
total of $65,600 to its independent Directors for all meetings as follows: Roy
E. Bode, $21,900; Al Gonzalez, $22,400; and Cliff Harris, $21,300.

         In September 1997, the board of directors of the Company, including all
of the independent Directors, approved the 1997 Stock Option Plan. The 1997
Stock Option Plan was approved by the Company's stockholders at the Company's
annual meeting on January 19, 1998. The 1997 Stock Option Plan is intended
principally as an incentive for and as a means of encouraging ownership of the
Common Stock, by eligible persons, including certain Directors and officers of
the Company. Options may be granted either as incentive stock options (which
qualify for certain favorable tax treatment), or as non-qualified stock options.
Incentive stock options cannot be granted to, among others, persons who are not
employees of the Company, or of any parent or subsidiary of the Company, or to
persons who fail to satisfy certain criteria concerning ownership of less than
10% of the shares of the Company. The 1997 Stock Option Plan is administered by
the Stock Option Committee, which currently consists of three independent
Directors of the Company. The exercise price per share of an option will not be
less than 100% of the fair market value per share on the date of grant thereof.
The Company receives no consideration for the grant of an option. As of December
31, 1998, there were 276,750 stock options outstanding under the 1997 Stock
Option Plan.

         In January 1999, the Company's stockholders approved the Director Stock
Option Plan which provides for options to purchase up to 40,000 shares of Common
Stock. Options granted pursuant to the Director Stock Option Plan are
immediately exercisable and expire on the earlier of the first anniversary of
the date on which a Director ceases to be a Director or ten years from the date
of grant. Each independent Director was granted an option to purchase 1,000
shares at an exercise price of $16.25 per share on January 11, 1999, the date
stockholders approved the plan. Each independent Director will be awarded an
option to purchase an additional 1,000 shares on January 1 of each year.


                           THE BUSINESS OF THE COMPANY

GENERAL

         The Company, a Georgia corporation, is the successor to a District of
Columbia business trust. The Company elected to be treated as a REIT under
Sections 856 through 860 of the Code, during the period July 1, 1987 through
December 31, 1990. The Company allowed its REIT tax status to lapse in 1991.

         The Company's primary business is investing in equity interests in real
estate (including equity securities of real estate-related entities), leases,
joint venture development projects and partnerships and financing real estate
and real estate


                                      -8-
<PAGE>   10

activities through investments in mortgage loans, including first, wraparound
and junior mortgage loans. The board of directors of the Company has broad
authority under the Company's governing documents to make all types of real
estate investments, including mortgage loans and equity real estate investments,
as well as investments in the securities of other entities, whether or not those
entities are engaged in real estate related activities. The Company does not
have a policy limiting the amount or percentage of assets that may be invested
in any particular property or type of property or in any geographic area. The
Company's governing documents do not contain any limitation on the amount or
percentage of indebtedness the Company may incur.

         Effective December 18, 1998, NMC, a wholly-owned subsidiary of the
Company, was elected general partner of NRLP and NOLP. NRLP is a publicly traded
master limited partnership which was formed under the Delaware Uniform Limited
Partnership Act on January 29, 1998. It commenced operations on September 18,
1987 when, through NOLP, it acquired all of the assets, and assumed all of the
liabilities, of 35 public and private limited partnership. NRLP is the sole
limited partner of NOLP and owns 99% of the beneficial interest in NOLP. NRLP
and NOLP operate as an economic unit and, unless the context otherwise requires,
all references herein to the Partnership shall constitute references to NRLP and
NOLP as a unit. Until December 18, 1998, the general partner and owner of 1% of
the beneficial interest in each of NRLP and NOLP was SAMLP, a Delaware limited
partnership, of which the Company is a 96% limited partner. With its election as
general partner, NMC succeeded to SAMLP's 1% beneficial interest in each of NRLP
and NOLP. NMC also assumed liability for SAMLP's note for its capital
contribution to the Partnership. In addition, under the Moorman Settlement
Agreement, NMC assumed liability for a note which requires the repayment of the
$11.5 million paid by the Partnership under a litigation settlement plus the
$808,000 in court ordered attorney's fees and the $30,000 paid to Joseph B.
Moorman. This note requires repayment over a ten-year period, bears interest at
a variable rate, currently 7.2% per annum, and is guaranteed by the Company.

         At March 31, 1999 in addition to its general partner interest, the
Company owned approximately 55.0% of the outstanding limited partner units of
NRLP. Prior to NMC's being elected as general partner of NRLP and NOLP, the
Company accounted for its investment in the Partnership under the equity method.
As of December 31, 1998, the Company has consolidated the Partnership's accounts
and will consolidate its operations subsequent to that date. NMC, has discretion
in determining methods of obtaining funds for the Partnership's operations, and
the acquisition and disposition of its assets.

         The Company, through PWSI, also operates and franchises pizza parlors
featuring pizza delivery, carry-out and dine-in under the trademark "Me-N-Ed's"
in California and Texas. The first Me-N-Ed's pizza parlor opened in 1962. At
March 31, 1999 there were 56 Me-N-Ed's pizza parlors in operation, consisting of
50 owned and six franchised pizza parlors. Seven of the owned pizza parlors were
in Texas and the remainder were in California.

         The Company's businesses are not seasonal. With regard to real estate
investments, the Company is seeking both current income and capital
appreciation. The Company's plan of operation is to continue, to the extent its
liquidity permits, to make equity investments in income producing real estate
such as apartment complexes and commercial properties or equity securities of
real estate-related entities. The Company also intends to pursue higher risk,
higher reward investments, such as improved and unimproved land where it can
obtain financing of substantially all of a property's purchase price. The
Company intends to seek selected dispositions of certain of its assets, in
particular certain of its land holdings, where the prices obtainable for those
assets justify their disposition. The Company has determined that it will no
longer actively seek to fund or purchase mortgage loans. It may, however, in
selected instances, originate mortgage loans or it may provide purchase money
financing in conjunction with a property sale. The Partnership, however, has
increased its lending activity, funding 16 loans in 1998, including a $95.0
million loan commitment to the Company and a $12.4 million loan assumed by NMC
in connection with the Moorman litigation settlement.

         The Company may purchase or lease properties for long-term investment,
develop or redevelop its properties or sell those properties, in whole or in
part, when circumstances warrant. The Company currently participates and may
continue to participate with other entities in property ownership, through joint
ventures or other types of co-ownership. Equity investments may be subject to
existing mortgage financing and other indebtedness that have priority over the
Company's equity interest.



                                      -9-
<PAGE>   11

         The Company may repurchase or otherwise reacquire Common Stock,
Preferred Stock (as defined under "Description of the Capital Stock of the
Company -- General") or other securities and may also invest in securities of
other entities engaged in real estate activities or securities of other issuers.
The Company may invest in the securities of other issuers in connection with
acquisitions of indirect interests in real estate (normally general or limited
partnership interests in special purpose partnerships owning one or more
properties). The Company may in the future acquire all or substantially all of
the securities or assets of real estate investment trusts, management companies
or similar entities where those investments would be consistent with its
investment policies. The Company may also invest in securities of other issuers
from time to time for the purpose of exercising control. It is not intended that
the Company's investments in securities will require it to register as an
"investment company" under the Investment Company Act of 1940, as amended, and
it is intended that the Company would divest securities before any such
registration would be required.

         The board of directors of the Company may devote available assets to
particular investments or types of investments, without restriction on the
amount or percentage of the Company's assets that may be so devoted to a single
investment or to any particular type of investment, and without limit on the
percentage of securities of any one issuer that the Company may acquire. The
Company's investment objectives and policies may be changed at any time by the
board of directors of the Company without the approval of the Company's
stockholders.

         To the extent that the board of directors of the Company determines to
seek additional capital, the Company may raise the capital through additional
equity offerings, debt financing or retention of cash flow, or a combination of
these methods. If the board of directors of the Company determines to raise
additional equity capital, it may, without stockholder approval, issue
additional shares of Common Stock or Preferred Stock up to the amount of its
authorized capital in any manner (and on those terms and for that consideration)
as it deems appropriate, including in exchange for property. Such securities may
be senior to the outstanding Common Stock and may include additional series of
Preferred Stock (which may be convertible into Common Stock). Existing
stockholders of the Company will have no preemptive right to purchase shares in
any subsequent offering of securities by the Company, and any such offering
could cause a dilution of a stockholder's investment in the Company.

         To the extent that the board of directors of the Company determines to
obtain additional debt financing, the Company intends to do so generally through
mortgages on properties. Such mortgages may be recourse, non-recourse or
cross-collateralized. The Company does not have a policy limiting the number or
amount of mortgages that may be placed on any particular property, but mortgage
financing instruments usually limit additional indebtedness on those properties.
The Company may also borrow funds through bank borrowings, publicly and
privately placed debt instruments, or purchase money obligations to the sellers
of properties, any of which indebtedness may be unsecured or may be secured by
any or all of the assets of the Company or any existing or new property-owning
entity in which the Company holds an interest and may have full or limited
recourse to all or any portion of the assets of the Company, or any such
existing or new property-owning entity.

         The Company may seek to obtain unsecured or secured lines of credit or
may determine to issue debt securities (which may be convertible into capital
stock or be accompanied by warrants to purchase capital stock), or to sell or
securitize its receivables. The proceeds from any borrowings may be used to
finance acquisitions, to develop or redevelop properties, to refinance existing
indebtedness or for working capital or capital improvements. The Company also
may determine to finance acquisitions through the exchange of properties or
issuance of additional shares of Common Stock, Preferred Stock or other
securities.

         The Company has made and may in the future make loans to joint ventures
or other entities in which it participates. The Company does not intend to
engage in

         (i) trading, underwriting or agency distribution or sale of securities
         of other issuers and

         (ii) the active trade of loans and investments, other than in
         connection with acquisitions of additional interests in CMET, IORI, TCI
         and NRLP.


                                      -10-
<PAGE>   12

         Except as required under the Exchange Act, and the rules and
regulations of the New York Stock Exchange, the Company is not required to make
annual or other reports to its securityholders.

         The specific composition of the Company's real estate and mortgage
notes receivable portfolios from time to time depends largely on the judgment of
the Company's management as to changing investment opportunities and the level
of risk associated with specific investments or types of investments. The
Company's management intends to continue to maintain real estate and mortgage
notes receivable portfolios diversified by location and type of property. In
addition to its equity investments in real estate and mortgage notes, the
Company has also invested in private and open market purchases of the equity
securities of CMET, IORI, TCI and NRLP.

GEOGRAPHIC REGIONS

         For purposes of its investments, the Company has divided the
continental United States into the following six geographic regions.

         Northeast region comprised of the states of Connecticut, Delaware,
         Maine, Maryland, Massachusetts, New Hampshire, New Jersey, New York,
         Pennsylvania, Rhode Island and Vermont, and the District of Columbia.
         As of March 31, 1999, the Company had no properties in this region.

         Southeast region comprised of the states of Alabama, Florida, Georgia,
         Mississippi, North Carolina, South Carolina, Tennessee and Virginia. As
         of March 31, 1999, the Company had 42 apartment complexes and two
         hotels in this region.

         Southwest region comprised of the states of Arizona, Arkansas,
         Louisiana, New Mexico, Oklahoma and Texas. As of March 31, 1999, the
         Company had 19 apartment complexes and five commercial properties in
         this region.

         Midwest region comprised of the states of Illinois, Indiana, Iowa,
         Kansas, Kentucky, Michigan, Minnesota, Missouri, Nebraska, North
         Dakota, Ohio, South Dakota, West Virginia and Wisconsin. As of March
         31, 1999, the Company had 22 apartment complexes, two commercial
         properties and one hotel in this region.

         Mountain region comprised of the states of Colorado, Idaho, Montana,
         Nevada, Utah and Wyoming. As of March 31, 1999, the Company had two
         apartment complexes, three commercial properties and two hotels in this
         region.

         Pacific region comprised of the states of Alaska, California, Oregon
         and Washington. As of March 31, 1999, the Company had three apartment
         complexes, three commercial properties and four hotels in this region.

Excluded from the above are a single family residence in Dallas, Texas and 60
parcels of improved and unimproved land as described below.

REAL ESTATE

         At March 31, 1999, approximately 84% of the Company's assets were
invested in real estate and the equity securities of real estate entities. the
Company has invested in real estate located throughout the continental United
States, either on a leveraged or nonleveraged basis. the Company's real estate
portfolio consists of properties held for investment, investments in
partnerships, properties held for sale and investments in equity securities of
CMET, IORI and TCI.

         Types of Real Estate Investments . The Company's real estate consists
of apartments, commercial properties (office buildings, shopping centers and a
merchandise mart), hotels and improved and unimproved land. In selecting new
real estate investments, the location, age and type of property, gross rents,
lease terms, financial and business standing of tenants, operating expenses,
fixed charges, land values and physical condition are among the factors
considered. the Company may acquire properties subject to or assume existing
debt and may mortgage, pledge or otherwise obtain financing for its


                                      -11-
<PAGE>   13

properties. The board of directors of the Company may alter the types of and
criteria for selecting new real estate investments and for obtaining financing
without a vote of the Company's stockholders.

         Although the Company has typically invested in developed real estate,
the Company may also invest in new construction or development either directly
or in partnership with nonaffiliated parties or affiliates (subject to approval
by the board of directors of the Company). To the extent that the Company
invests in construction and development projects, the Company would be subject
to business risks, such as cost overruns and construction delays, associated
with higher risk projects.

         During 1998, the Company completed construction of One Hickory Center,
a 102,615 sq. ft. office building in Farmers Branch, Texas. In December 1998,
the Company commenced construction of Two Hickory Center, a 102,607 sq. ft.
office building also in Farmers Branch, Texas.

         In the opinion of the Company's management, the properties owned by the
Company are adequately covered by insurance.

         The following table sets forth the percentages, by property type and
geographic region, of the Company's owned real estate (excluding the 60 parcels
of improved and unimproved land, and a single family residence, described below)
at March 31, 1999.

<TABLE>
<CAPTION>
  ---------------------------------------------------------------------------
     Region            Apartments      Commercial Properties        Hotels
  ---------------------------------------------------------------------------
 <S>                   <C>              <C>                         <C>
  Midwest                32.2%                 34.7%                 13.9%
  ---------------------------------------------------------------------------
  Mountain                4.4                  26.6                  11.4
  ---------------------------------------------------------------------------
  Pacific                 2.6                   9.5                  45.9
  ---------------------------------------------------------------------------
  Southeast              30.6                  16.8                  28.8
  ---------------------------------------------------------------------------
  Southwest              30.2                  12.4                    --
  ---------------------------------------------------------------------------
  Total                 100.0%                100.0%                100.0%
  ---------------------------------------------------------------------------
</TABLE>

         The foregoing table is based solely on the number of apartment units,
commercial square footage and hotel rooms owned by the Company, as applicable,
and does not reflect the value of the Company's investment in each region.
Excluded from the above table are a single family residence in Dallas, Texas and
60 parcels of improved and unimproved land consisting of: one developed
residential lot in a residential subdivision in Fort Worth, Texas, a 46.1 acre
land parcel in Las Colinas, Texas; a 3.5 acre land parcel in downtown Atlanta,
Georgia; a 329.4 acre land parcel in Denver, Colorado; seven parcels of land in
Dallas County, Texas, totaling 436.0 acres; three parcels of land in Irving,
Texas, totaling 294.1 acres; a 420.0 acre land parcel in Duchense, Utah; a 82.4
acre land parcel in Oceanside, California; four parcels of land in Tarrant
County, Texas, totaling 1,688.0 acres; two parcels of land in Harris County,
Texas, totaling 456.4 acres; ten parcels of land in Collin County, Texas,
totaling 1,082.2 acres; eight parcels of land in Farmers Branch, Texas, totaling
101.24 acres; three parcels of land in Plano, Texas, totaling 175.4 acres; a
1,448 acre land parcel in Austin, Texas; three parcels of land in Palm Desert,
California, totaling 946.8 acres; a 41.8 acre land parcel in Travis County,
Texas; two parcels of land in Houston, Texas, totaling 139.5 acres; a 54.2 acre
land parcel in Fort Worth, Texas; a 160.0 acre land parcel in Lewisville, Texas;
a 7.7 acre land parcel in Carrollton, Texas; a 19.4 acre land parcel in Santa
Clarita, California; and six additional land parcels totaling approximately
113.5 acres.



                                      -12-
<PAGE>   14


         A summary of the activity in the Company's owned real estate portfolio
during 1998 and through March 31, 1999 was as follows:

<TABLE>
<S>                                                                        <C>
         Owned properties in real estate portfolio at January 1, 1998.......56
         Partnership properties........................................     66
         Properties purchased.............................................. 57
         Property constructed..........................................      1
         Property obtained through foreclosure.........................      1
         Properties sold................................................... (6)
         Owned properties in real estate portfolio at                      ---
           March 31, 1999...............................................   175
                                                                           ===
</TABLE>


         Properties Held for Investment . Set forth below are the Company's
properties held for investment and the monthly rental rate for apartments and
the average annual rental rate for commercial properties and the average daily
room rate and total room revenue divided by total available rooms for hotels and
occupancy at December 31, 1998, 1997, 1996, 1995 and 1994 for apartments and
commercial properties and average occupancy during those periods for hotels:

<TABLE>
<CAPTION>
    -------------------------------------------------------------------------------------------------------------------------------
                                                                                              Rent per Square Foot
                                                        Units/Square        -------------------------------------------------------
          Property              Location                  Footage              1998       1997        1996       1995       1994
    -------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                    <C>                        <C>         <C>        <C>         <C>        <C>
    Apartments:
    Ashford               Tampa, FL              56 units/42,196 sq. ft.          $.74      $   *      $    *      $   *       $ *
    Bay Anchor            Panama City, FL        12 units/10,700 sq. ft.           .54          *           *          *         *
    Carriage Park         Tampa, FL              46 units/36,750 sq. ft.           .80          *           *          *         *
    Chateau Bayou         Ocean Springs, MS      122 units/105,536 sq. ft.         .71          *           *          *         *
    Concord               Indianapolis, IN       198 units/129,380 sq. ft.         .19          *           *          *         *
    Conradi House         Tallahassee, FL        98 units/49,900 sq. ft.           .71          *           *          *         *
    Country Squire        Indianapolis, IN       225 units/158,625 sq. ft.         .15          *           *          *         *
    Crossing Church       Tampa, FL              52 units/40,024 sq. ft.           .73          *           *          *         *
    Daluce                Tallahassee, FL        112 units/95,432 sq. ft.          .59          *           *          *         *
    Edgewater
       Gardens            Biloxi, MS             140 units/148,900 sq. ft.         .56          *           *          *         *
    Falcon House          Ft. Walton, FL         82 units/71,220 sq. ft.           .62          *           *          *         *
    Georgetown            Panama City, FL        44 units/36,160 sq. ft.           .61          *           *          *         *
    Governor Square       Tallahassee, FL        168 units/146,550 sq. ft.         .60          *           *          *         *
    Grand Lagoon          Panama City, FL        54 units/47,460 sq. ft.           .73          *           *          *         *
    Greenbriar            Tallahassee, FL        50 units/36,600 sq. ft.           .70          *           *          *         *
    Lake Chateau          Thomasville, GA        98 units/65,800 sq. ft.           .56          *           *          *         *
    Landings/Marina       Pensacola, FL          52 units/34,464 sq. ft.           .67          *           *          *         *
    Lee Hills             Tallahassee, FL        16 units/14,720 sq. ft.           .54          *           *          *         *
    Med Villas            San Antonio, TX        140 units/158960 sq. ft.          .49          *           *          *         *
    Morning Star          Tallahassee, FL        82 units/41,000 sq. ft.           .76          *           *          *         *
    Northside Villas      Tallahassee, FL        81 units/134,000 sq. ft.          .57          *           *          *         *
    Oak Hill              Tallahassee, FL        92 units/81,240 sq. ft.           .60          *           *          *         *
    Park Avenue           Tallahassee, FL        121 units/78979 sq. ft.           .79          *           *          *         *
    Pinecrest             Tallahassee, FL        48 units/46,400 sq. ft.           .57          *           *          *         *
    Regency               Tampa, FL              78 units/55,810 sq. ft.           .81          *           *          *         *
    Rolling Hills         Tallahassee, FL        134 units/115,730 sq. ft.         .61          *           *          *         *
    Seville               Tallahassee, FL        62 units/63,360 sq. ft.           .56          *           *          *         *
    Stonegate             Tallahassee, FL        83 units/34,900 sq. ft.           .77          *           *          *         *
    Sunset                Odessa, TX             240 units/160,400 sq. ft.         .46          *           *          *         *
    Valley Hi             Tallahassee, FL        54 units/27,800 sq. ft.           .71          *           *          *         *
    Villager              Ft. Walton, FL         33 units/22,840 sq. ft.           .71          *           *          *         *
    -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -13-
<PAGE>   15


<TABLE>
<CAPTION>
    -------------------------------------------------------------------------------------------------------------------------------
                                                                                              Rent per Square Foot
                                                        Units/Square        -------------------------------------------------------
          Property              Location                  Footage              1998       1997        1996       1995       1994
    -------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                    <C>                        <C>         <C>        <C>         <C>        <C>

    Waters Edge III       Gulfport, MS           238 units/212,216 sq. ft.         .59          *           *          *         *
    Westwood              Mary Ester, FL         120 units/93,000 sq. ft.          .67          *           *          *         *
    Westwood Parc         Tallahassee, FL        94 units/55,950 sq. ft.           .69          *           *          *         *
    White Pines           Tallahassee, FL        85 units/17,000 sq. ft.           .74          *           *          *         *
    Windsor Tower         Ocala, FL              64 units/66,000 sq. ft.           .45          *           *          *         *
    Arlington Place       Pasadena, TX           230 units/205,476 sq. ft.         .64        .63         .62        .60       .60
    Barcelona             Tampa, FL              368 units/346,144 sq. ft.         .52        .50         .49        .47       .49
    Bavarian              Middletown, OH         259 units/229,560 sq. ft.         .63        .63         .62        .60       .59
    Bent Tree             Addison, TX            292 units/244,480 sq. ft.         .73        .70         .66        .60       .56
    Blackhawk             Ft. Wayne, IN          209 units/190,520 sq. ft.         .57        .54         .53        .53       .53
    Bridgestone           Friendswood, TX        76 units/65,519 sq. ft.           .67        .64         .64        .62       .62
    Candlelight Square    Lenexa, KS             119 units/114,630 sq. ft.         .61        .58         .55        .53       .51
    Chalet I              Topeka, KS             162 units/131,791 sq. ft.         .65        .62         .61        .61       .61
    Chalet II             Topeka, KS             72 units/49,164 sq. ft.           .70        .68         .67        .67         *
    Chateau               Bellevue, NE           115 units/99,220 sq. ft.          .71        .69         .63        .60       .59
    Club Mar              Sarasota, FL           248 units/230,180 sq. ft.         .65        .61         .59        .57       .59
    Confederate Point     Jacksonville, FL       206 units/277,860 sq. ft.         .58        .46         .45        .44       .42
    Country Place         Round Rock, TX         152 units/119,808 sq. ft.         .72        .71         .71        .68       .63
    Covered Bridge        Gainesville, FL        176 units/171,416 sq. ft.         .64        .64         .63        .60       .57
    Fair Oaks             Euless, TX             208 units/166,432 sq. ft.         .65        .61         .58        .55       .52
    Four Seasons          Denver, CO             384 units/254,900 sq. ft.         .86        .80         .78        .77       .74
    Fox Club              Indianapolis, IN       336 units/317,600 sq. ft.         .56        .54         .54        .54       .54
    Foxwood               Memphis, TN            220 units/212,000 sq. ft.         .57        .54         .51        .49       .46
    Hidden Valley         Grand Rapids, MI       176 units/260,970 sq. ft.         .54        .52         .52        .51       .49
    Horizon East          Dallas, TX             166 units/141,081 sq. ft.         .55        .53         .52        .50       .48
    Kimberly Woods        Tucson, AZ             279 units/249,678 sq. ft.         .59        .57         .55        .54       .52
    La Mirada             Jacksonville, FL       320 units/341,400 sq. ft.         .52        .51         .50        .47       .46
    Lake Nora Arms        Indianapolis, IN       588 units/429,380 sq. ft.         .68        .65         .63        .61       .60
    Lantern Ridge         Richmond, VA           120 units/112,296 sq. ft.         .54        .53         .51        .50       .49
    Mallard Lake          Greensboro, NC         336 units/295,560 sq. ft.         .64        .63         .62        .59       .57
    Manchester
       Commons            Manchester, MO         280 units/331,820 sq. ft.         .56        .53         .50        .49       .46
    Mesa Ridge            Mesa, AZ               480 units/386,336 sq. ft.         .68        .65         .65        .61       .57
    Nora Pines            Indianapolis, IN       254 units/254,676 sq. ft.         .60        .59         .57        .55       .55
    Oak Hollow            Austin, TX             409 units/290,072 sq. ft.         .90        .87         .87        .81       .75
    Oak Tree              Grandview, MO          189 units/160,591 sq. ft.         .90        .57         .54        .52       .52
    Olde Towne            Middletown, OH         199 units/179,395 sq. ft.         .60        .57         .57        .57       .57
    Pheasant Ridge        Bellevue, NE           264 units/243,960 sq. ft.         .58        .61         .56        .51       .51
    Pines                 Little Rock, AR        257 units/221,981 sq. ft.         .62        .41         .41        .39       .37
    Place One             Tulsa, OK              407 units/302,263 sq. ft.         .42        .57         .51        .49       .47
    Quail Point           Huntsville, AL         184 units/202,602 sq. ft.         .58        .42         .42        .41       .41
    Regency               Lincoln, NE            106 units/111,700 sq. ft.         .44        .63         .60        .56       .56
    Regency Falls         San Antonio, TX        546 units/348,692 sq. ft.         .67        .63         .63        .63       .60
    Rockborough           Denver, CO             345 units/249,723 sq. ft.         .64        .73         .70        .70       .67
    Santa Fe              Kansas City, MO        225 units/180,416 sq. ft.         .80        .56         .53        .52       .51
    Shadowood             Addison, TX            184 units/134,616 sq. ft.         .58        .74         .69        .66       .64
    Sherwood Glen         Urbandale, IA          180 units/143,745 sq. ft.         .76        .77         .75        .74       .72
    Stonebridge           Florissant, MO         100 units/140,576 sq. ft.         .79        .45         .43        .46       .46
    Summerwind            Reseda, CA             172 units/114,711 sq. ft.         .46        .90         .90        .97       .97
    Sun Hollow            El Paso, TX            216 units/156,000 sq. ft.         .93        .65         .64        .63       .63
</TABLE>



                                      -14-
<PAGE>   16

<TABLE>
<CAPTION>
    -------------------------------------------------------------------------------------------------------------------------------
                                                                                              Rent per Square Foot
                                                        Units/Square        -------------------------------------------------------
          Property              Location                  Footage              1998       1997        1996       1995       1994
    -------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                    <C>                        <C>         <C>        <C>         <C>        <C>

    Tanglewood            Arlington
                            Heights, IL          838 units/612,816 sq. ft.        1.07       1.03         .99        .96       .96
    Timber Creek          Omaha, NE              180 units/162,252 sq. ft.         .70        .66         .64        .60       .59
    Villa Del Mar         Wichita, KS            162 units/128,004 sq. ft.         .60        .58         .58        .58       .57
    Villas                Plano, TX              208 units/156,632 sq. ft.         .80        .77         .73        .70       .67
    Whispering Pines      Canoga Park, CA        102 units/61,671 sq. ft.         1.05       1.01        1.00        .98       .98
    Whispering Pines      Topeka, KS             320 units/299,264 sq. ft.         .51        .49         .49        .49       .49
    Windridge             Austin, TX             408 units/281,778 sq. ft.         .89        .88         .88        .85       .80
    Windtree I & II       Reseda, CA             159 units/109,062 sq. ft.         .93        .90         .90        .90       .90
    Woodlake              Carrollton, TX         256 units/210,208 sq. ft.         .77        .73         .68        .66       .63
    Woodsong II           Smyrna, GA             190 units/207,460 sq. ft.         .56        .54         .54        .51       .46
    Woodstock             Dallas, TX             320 units/222,112 sq. ft.         .63        .60         .56        .54       .51
    -------------------------------------------------------------------------------------------------------------------------------
    Office Buildings:
    56 Expressway         Oklahoma City, OK       54,649 sq. ft.                  9.53       8.64        8.21       7.94      7.77
    Executive Court       Memphis, TN             41,840 sq. ft.                 10.64       9.79       10.11       9.87      9.91
    Marina Playa          Santa Clara, CA        124,322 sq. ft.                 21.55      20.54       19.54      18.11     17.00
    Melrose Business
       Park               Oklahoma City, OK      124,200 sq. ft.                  3.03       2.88        2.76       2.65      2.59
    One Hickory           Farmers
       Center                Branch, TX          102,615 sq. ft.                    --          *           *          *         *
     Rosedale Towers      Minneapolis, MN         84,798 sq. ft.                 15.48      15.03       14.88      13.16     14.46
    University Square     Anchorage, AK           22,260 sq. ft.                 13.83      14.07       15.07      13.16     13.81
    -------------------------------------------------------------------------------------------------------------------------------
    Shopping Centers:
    Collection            Denver, CO             267,812 sq. ft.                  8.92       9.46           *          *         *
    Cross County Mall     Mattoon, IL            304,575 sq. ft.                  4.99       4.88        4.90       4.86      4.39
    Cullman               Cullman, AL             92,466 sq. ft.                  3.91       3.87        3.86       3.83      3.82
    Harbor Plaza          Aurora, CO              45,863 sq. ft.                  9.86       9.44        8.73       8.42      7.82
    Katella Plaza         Orange, CA              52,169 sq. ft.                  9.79       9.20        7.73       9.97     11.34
    Oak Tree Village      Lubbock, TX             45,623 sq. ft.                  8.27       8.17        7.98       7.34         *
    Preston Square        Dallas, TX              35,508 sq. ft.                 16.04      15.26           *          *         *
    Regency Point         Jacksonville, FL        67,410 sq. ft.                 12.36      12.07       11.39      11.26     10.63
    Westwood              Tallahassee, FL        149,855 sq. ft.                  6.77       6.44        6.42       5.31      5.00
    -------------------------------------------------------------------------------------------------------------------------------
    Merchandise Mart:
    Denver Mart           Denver, CO             509,008 sq. ft.                 11.35      14.75       15.33      14.53     14.18
    -------------------------------------------------------------------------------------------------------------------------------
</TABLE>





                                      -15-
<PAGE>   17

<TABLE>
<CAPTION>
  -------------------------------------------------------------------------------------------------------------------------------
                                                                                              Average Room Rate
                                                                          ----------- ---------- ----------- ---------- ---------
        Property              Location                   Rooms               1998       1997        1996       1995       1994
  -------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                    <C>                        <C>         <C>        <C>         <C>        <C>
  Hotels:
  Best Western
    Oceanside           Virginia Beach, VA     110 Rooms                      $92.65     $90.44      $41.11         $*        $*
  Continental           Las Vegas, NV          371 Rooms                          **          *           *          *         *
  Holiday Inn           Kansas City, MO        196 Rooms                       65.38      70.73       66.46      61.66     52.47
  Piccadilly Airport    Fresno, CA             185 Rooms                       68.53      62.98           *          *         *
  Piccadilly Chateau    Fresno, CA              78 Rooms                       55.18      50.86           *          *         *
  Piccadilly Shaw       Fresno, CA             194 Rooms                       70.63      64.07           *          *         *
  Piccadilly            Fresno, CA             190 Rooms                       67.42      62.22           *          *         *
     University
  Quality Inn           Denver, CO             161 Rooms                       54.07      53.15       46.66      44.69     42.38
  Williamsburg
   Hospitality House    Williamsburg, VA       296 Rooms                       85.87      81.87           *          *         *
  -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

*   Property was acquired in 1995, 1996, 1997 or 1998.
**  Leased to a licensed casino operator.



<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
                                                   Total Room Revenues Divided
                                                    by Total Available Rooms
- ------------------------------------------------------------------------------------------------------

          Property                 1998         1997          1996           1995           1994
- ------------------------------------------------------------------------------------------------------
<S>                              <C>           <C>           <C>             <C>            <C>
Hotels:
Best Western
  Oceanside                          $60.37       $54.03         $17.69          $   *          $   *
Continental                              **            *              *              *              *
Holiday Inn                           51.38        54.13          52.63          46.31          39.27
Piccadilly Airport                    41.68        35.94              *              *              *
Piccadilly Chateau                    33.19        27.74              *              *              *
Piccadilly Shaw                       46.71        41.17              *              *              *
Piccadilly University                 39.42        35.65              *              *              *
Quality Inn                           32.95        28.02          16.80          17.79          17.73
Williamsburg
 Hospitality House                    54.85        55.30              *              *              *
- ------------------------------------------------------------------------------------------------------
</TABLE>

*  Property was acquired in 1995, 1996, 1997 or 1998.
** Leased to a licensed casino operator.



                                      -16-
<PAGE>   18

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                       Occupancy %
- --------------------------------------------------------------------------------------------------
        Property              1998         1997          1996           1995           1994
- --------------------------------------------------------------------------------------------------
<S>                           <C>          <C>          <C>            <C>            <C>
Apartments:
Ashford                           98             *            *             *               *
Bay Anchor                        83             *            *             *               *
Carriage Park                     94             *            *             *               *
Chateau Bayou                     98             *            *             *               *
Concord                           33             *            *             *               *
Conradi House                     96             *            *             *               *
Country Squire                    27             *            *             *               *
Crossing Church                   98             *            *             *               *
Daluce                            94             *            *             *               *
Edgewater Gardens                 99             *            *             *               *
Falcon House                      93             *            *             *               *
Georgetown                        93             *            *             *               *
Governor Square                   92             *            *             *               *
Grand Lagoon                      80             *            *             *               *
Greenbriar                        96             *            *             *               *
Lake Chateau                      97             *            *             *               *
Landings/Marina                   87             *            *             *               *
Lee Hills                         94             *            *             *               *
Med Villas                        93             *            *             *               *
Morning Star                     100             *            *             *               *
Northside Villas                  93             *            *             *               *
Oak Hill                          97             *            *             *               *
Park Avenue                       90             *            *             *               *
Pinecrest                         90             *            *             *               *
Regency                           96             *            *             *               *
Rolling Hills                     92             *            *             *               *
Seville                          100             *            *             *               *
Stonegate                         93             *            *             *               *
Sunset                            96             *            *             *               *
Valley Hi                        100             *            *             *               *
Villager                          97             *            *             *               *
Waters Edge III                   96             *            *             *               *
Westwood                          91             *            *             *               *
Westwood Parc                    100             *            *             *               *
White Pines                       94             *            *             *               *
Windsor Tower                     96             *            *             *               *
Arlington Place                   98            95           91            95              88
Barcelona                         91            94           93            96              85
Bavarian                          90            92           96            92              95
Bent Tree                         93            96           97           100              99
Blackhawk                         94            96           95            94              96
Bridgestone                       97            99           94            97              93
Candlelight Square                96            94           97            96              92
Chalet I                          97            96           96            94              87
Chalet II                         91            93           89            97              *
Chateau                           94            95           99            97              94
Club Mar                          93            99           91            95              92
Confederate Point                 93            91           94            98              92
Country Place                     94            88           93            95              97
- --------------------------------------------------------------------------------------------------
</TABLE>


                                      -17-
<PAGE>   19

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                       Occupancy %
- --------------------------------------------------------------------------------------------------
        Property              1998         1997          1996           1995           1994
- --------------------------------------------------------------------------------------------------
<S>                           <C>          <C>          <C>            <C>            <C>
Covered Bridge                    97            98           94           100              99
Fair Oaks                         93            96           96            98              96
Four Seasons                      96            98           94            93              96
Fox Club                          89            95           88            91              95
Foxwood                           90            94           93            95              97
Hidden Valley                     96            96           93            97              96
Horizon East                      96            93           92            94              93
Kimberly Woods                    92            92           93            94              95
La Mirada                         99            91           93            98              93
Lake Nora Arms                    94            95           91            95              94
Lantern Ridge                     97            93           95            93              98
Mallard Lake                      91            93           95            97              98
Manchester Commons                91            95           93            95              94
Mesa Ridge                        95            98           88            92              95
Nora Pines                        95            92           94            97              95
Oak Hollow                        97            94           91            97              99
Oak Tree                          99            95           94            96              95
Olde Towne                        90            94           92            91              94
Pheasant Ridge                    89            93           94            97              85
Pines                             92            90           93            90              88
Place One                         93            92           96            96              92
Quail Point                       89            91           96            86              90
Regency                           87            98           95            88              97
Regency Falls                     82            92           93            93              90
Rockborough                       94            94           92            92              96
Santa Fe                          92            93           91            92              90
Shadowood                         94            96           97            97              98
Sherwood Glen                     90            94           96            93              93
Stonebridge                       95           100           98            92              92
Summerwind                        97            96           92            91              92
Sun Hollow                        93            97           90            96              92
Tanglewood                        92            93           92            95              96
Timber Creek                      97            95           98            94              91
Villa Del Mar                     92            97           94            90              89
Villas                            94            98           95            95              97
Whispering Pines                  93            94           92            93              93
Whispering Pines                  95            95           89            90              92
Windridge                         94            95           93            95              96
Windtree I & II                   95            96           94            91              24
Woodlake                          97            98           99            98              99
Woodsong II                       99            96           85            99              97
Woodstock                         95            92           95            96              94
- --------------------------------------------------------------------------------------------------
</TABLE>


                                      -18-
<PAGE>   20

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                       Occupancy %
- --------------------------------------------------------------------------------------------------
        Property              1998         1997          1996           1995           1994
- --------------------------------------------------------------------------------------------------
<S>                           <C>          <C>          <C>            <C>            <C>
Office Buildings:
56 Expressway                       91            94           88            93              85
Executive Court                     96            96           95            92              92
Marina Playa                        97           100           99            97              95
Melrose Business Park               80            93           90            97              81
One Hickory Center                  0              *            *             *               *
Rosedale Towers                     94            93           91            90              94
University Square                   81           100           84            90              82
- --------------------------------------------------------------------------------------------------
Shopping Centers:
Collection                          94            82            *             *               *
Cross County Mall                   90            89           90            95              87
Cullman                             98            97           98            100             96
Harbor Plaza                        86            94           97            78              87
Katella Plaza                       71            71           71            71              71
Oak Tree Village                    70            90           89            91              *
Preston Square                      77            92            *             *               *
Regency Point                       91            83           84            81              95
Westwood                            93            93           74            59              81
- --------------------------------------------------------------------------------------------------
Merchandise Mart:
Denver Mart                         92            93           95            96              97
- --------------------------------------------------------------------------------------------------
Hotels:
Best Western
   Oceanside                        65            60           42             *               *
Continental                         **             *            *             *               *
Holiday Inn                         79            77           79            75              75
Piccadilly Airport                  61            50            *             *               *
Piccadilly Chateau                  60            49            *             *               *
Piccadilly Shaw                     66            62            *             *               *
Piccadilly University               59            49            *             *               *
Quality Inn                         61            53           36            40              42
Williamsburg
   Hospitality House                64            60            *             *               *
- --------------------------------------------------------------------------------------------------
</TABLE>

*  Property was acquired in 1995, 1996, 1997 or 1998.
** Leased to a licensed casino operator.

         Occupancy presented above is without reference to whether leases in
effect are at, below or above market rates.

         As of March 31, 1999, none of the Company's properties had a book value
which exceeded 10% of the Company's total assets. For the fiscal quarter ended
March 31, 1999, the revenues of the Denver Merchandise Mart exceeded 10% of the
Company's total revenues.

         Denver Merchandise Mart. The Denver Merchandise Mart is a wholesale
trade mart located in Denver, Colorado. No tenant occupies ten percent or more
of the rentable square footage of the Denver Merchandise Mart. The principal
business carried on in or from the Denver Merchandise Mart is wholesale sales of
goods.


                                      -19-
<PAGE>   21

         The following table shows lease expiration information for the tenants
of the Denver Merchandise Mart at March 31, 1999:

<TABLE>
<CAPTION>
                            Number of              Gross Leased                                  % of Aggregate
                              Leases                   Area                1999 Minimum           1999 Minimum
         Year               Expiring(a)              (Sq. Ft.)              Annual Rent            Annual Rent
         ----               -----------            ------------            ------------            -----------
<S>                        <C>                     <C>                    <C>                    <C>
    Month to Month                  9                    8,877              $   136,992               2.57
         1999                     189                  109,463                1,788,744              31.61
         2000                     132                  106,017                1,739,616              30.62
         2001                     168                  118,870                1,907,796              34.33
         2002                       2                      754                       --                .22
         2003                      --                       --                       --                 --
         2004                      --                       --                       --                 --
         2005                      --                       --                       --                 --
         2006                       1                    2,278                       --                 --
                               ------                 --------
         TOTAL                    501                  346,259              $ 5,573,148              100.0
                               ======                 ========              ===========              =====
</TABLE>

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

(a)      Assumes no renewal options will be exercised in order to show the
         earliest termination of the leases.

         In October 1997, the Company refinanced the mortgage debt secured by
the Denver Merchandise Mart for $25.0 million. The new loan is secured by a
mortgage against the Denver Merchandise Mart. The Company received net
refinancing proceeds of $10.2 million after the payoff of $14.8 million in
existing mortgage debt that was scheduled to mature in October 1997. The new
loan bears interest at 8.3% per annum, requires monthly principal and interest
payments of $198,000 and matures in October 2012. In March 1999, the lender
funded an additional $5.0 million, as provided in the loan documents. The
principal balance of the mortgage debt as of March 31, 1999 was $29.5 million.
The Company substantially completed a renovation and expansion of the Denver
Merchandise Mart in December 1997.

         In October 1997, the Company contributed the Denver Merchandise Mart to
a limited partnership in exchange for $6.0 million in cash, a 1% managing
general partner interest in the partnership, all of the Class B limited partner
units in the partnership and the partnership's assumption of the mortgage debt
secured by that property. The existing general and limited partners converted
their general and limited partner interests into Class A limited partner units
in the partnership. The Class A units have an agreed value of $1.00 per unit and
are entitled to a fixed preferred return of 10% per annum, paid quarterly. The
Class A units may be converted into a total of 529,000 shares of the Company's
Series F Preferred Stock at any time after the first but not later than the
sixth anniversary of the closing, on the basis of one share of Series F
Preferred Stock for each ten Class A units.

         Real estate taxes are levied against the Denver Merchandise Mart for
county and township, and school tax purposes. Denver Merchandise Mart paid
$448,262 in real estate taxes in 1998. The 1998 millage rate was 8.3351/100. The
Company estimates that Denver Merchandise Mart will owe approximately $402,000
in real estate taxes in 1999. Real estate taxes are substantially reimbursed by
the tenants through real estate tax recovery billings.


                                      -20-
<PAGE>   22

         As of March 31, 1999, for Federal income tax purposes, the Company
depreciates the Denver Merchandise Mart under the MACRS as follows:

<TABLE>
<S>                                     <C>
Buildings:

Gross Federal Income Tax Basis            $ 27,315,538
Accumulated Depreciation                  $  9,680,861
Depreciation Method                       MACRS - Straight Line
Depreciable Life                          Various

Land Improvements:

Gross Federal Income Tax Basis            $    207,070
Accumulated Depreciation                  $     37,336
Depreciation Method                       MACRS - 150% Declining Balance
Depreciable Life                          15 years

Personal Property:

Gross Federal Income Tax Basis            $   954,189
Accumulated Depreciation                  $   681,273
Depreciation Method                       MACRS - 200% Declining Balance
Depreciable Life                          Various
</TABLE>


         In November 1994, the Company and an affiliate of BCM, an affiliate of
and advisor to the Company, sold five apartment complexes with a total of 880
units to a newly formed limited partnership in exchange for $3.2 million in
cash, a 27% limited partner interest in the partnership and two mortgage notes
receivable, secured by one of the properties sold. The Company had the option to
reacquire the properties at any time after September 1997 for their original
sales prices. Accordingly, a deferred gain of $5.6 million which was offset
against the Company's investment in the partnership. In February 1998, the
Company reacquired three of the properties for $7.7 million. The Company paid
$4.0 million in cash and assumed the existing mortgages of $3.7 million.
Simultaneously the Company refinanced the three properties for a total of $7.8
million, receiving net cash of $3.9 million after paying off of $3.7 million in
mortgage debt and the payment of various costs. The new mortgages bear interest
at 9.5% per annum, require monthly principal and interest payments of a total of
$66,000 and mature in February 2008. In June 1998, the remaining two properties
were reacquired for $8.6 million. The Company paid $2.1 million in cash and
assumed the existing mortgages of $6.5 million. The mortgages bear interest at
8.73% per annum, require monthly principal and interest payments of a total of
$57,000 and mature in January 2019.

         In April 1998, the Company foreclosed on the Continental Hotel and
Casino in Las Vegas, Nevada, the collateral securing a wraparound mortgage note
with a principal balance of $22.7 million at March 31, 1998. The property is
classified as held for investment. See "Mortgage Loans," below.

         In May 1998, but effective April 1, 1998, the Company purchased the IGI
Properties in a single transaction for $55.8 million. The IGI Properties include
29 apartment complexes totaling 2,441 units in Florida and Georgia. The Company
acquired the properties through three newly-formed Texas limited partnerships.
The partnerships paid a total of $6.1 million in cash, assumed $43.4 million in
existing mortgage debt and issued a total of $6.6 million in Class A Limited
Partner units in the acquiring partnerships, having the Company as the Class B
Limited Partner and a wholly-owned subsidiary of the Company, as the Managing
General Partner. The Class A Limited Partners were entitled to an annual
preferred return of $.08 per unit in 1998 and are entitled to an annual
preferred return of $.09 per unit in 1999 and $.10 per unit in 2000 and
thereafter. The units are exchangeable at any time on or before April 30, 2008,
into shares of Series F Preferred Stock on the basis of ten units for one share
of Series F Preferred Stock. The mortgages bear interest at rates


                                      -21-
<PAGE>   23

ranging between 7.86% and 11.22% per annum, require monthly principal and
interest payments totaling $384,000 and mature between July 1, 2000 and
September 1, 2017.

         In November 1998, the Company purchased two apartment complexes with a
total of 423 units in Indianapolis, Indiana for $7.2 million. The properties
were acquired through a newly-formed controlled partnership. The partnership
paid a total of $14,000 in cash, assumed $5.9 million in mortgage debt and
issued $649,486 in class A limited partner units in the acquiring partnership,
in which the Company is the Class B limited partner and a wholly-owned
subsidiary of the Company is the Managing General Partner. The Class A units are
exchangeable after November 18, 1999, into shares of Series F Preferred Stock on
the basis of ten units for one share of Series F Preferred Stock. The assumed
mortgages bear interest at 9.95% per annum and 10.75% per annum, one requires
monthly payments of interest and principal of $25,000 and matures in October
2012 and the other requires monthly interest only payments and matures in June
1999.

         At December 31, 1997, the Company had under construction One Hickory
Center, a 102,615 sq. ft. office building in Farmers Branch, Texas. Construction
was completed in December 1998, at a cost of $7.8 million.

         In January 1999, the Partnership sold the 199 unit Olde Towne
Apartments in Middleton, Ohio, for $4.6 million, receiving net cash of $4.4
million after the payment of various closing costs. A gain of $2.2 million was
recognized on the sale.

         In February 1999, the Partnership 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. A gain of $706,000 was recognized on
the sale.

         Also in February 1999, the Partnership obtained mortgage financing
secured by the unencumbered 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. The mortgage bears interest at a variable rate, currently
8.5% per annum, requires monthly payments of principal and interest of $8,000
and matures in February 2019.

         Further in February 1999, the Partnership obtained mortgage financing
secured by the unencumbered 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. The mortgage bears interest at a
variable rate, currently 8.5% per annum, requires monthly payments of principal
and interest of $15,000 and matures in February 2019.

         In February 1999, the Partnership 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 a substitution of collateral. Such funds will
be released when substitute collateral is approved. If substitute collateral is
not provided by August 1999, $13.0 million of the escrow will be applied against
the mortgage's principal balance, approximately $800,000 will be retained by the
lender as a prepayment penalty and the remaining $4.0 million will be returned
to the Partnership. A gain of $9.6 million was recognized on the sale, after
consideration of payment of the prepayment penalty.

         In April 1999, the Partnership 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. A gain will be recognized on the sale.

         Also in April 1999, the Partnership 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. The purchaser assumed the
$2.4 million mortgage secured by the property. A gain will be recognized on the
sale.



                                      -22-
<PAGE>   24


         Properties Held for Sale . Set forth below are the Company's properties
held for sale, at December 31, 1998, consisting of improved and unimproved land:

<TABLE>
<CAPTION>
    Property                                        Location                                      Acres
    --------                                        --------                                      -----
<S>                                              <C>                                     <C>
Atlanta                                           Atlanta, GA                                    3.5 Acres
Bad Lands                                         Duchense, UT                                 420.0 Acres
Bonneau                                           Dallas County, TX                              8.4 Acres
Chase Oaks                                        Plano, TX                                     39.0 Acres
Croslin                                           Dallas, TX                                      .8 Acres
Dalho                                             Farmers Branch, TX                             3.4 Acres
Dessert Wells                                     Palm Dessert, CA                             420.0 Acres
Dowdy                                             Collin County, TX                            165.0 Acres
Eldorado Parkway                                  Collin County, TX                              8.5 Acres
FRWM Cummings                                     Farmers Branch, TX                             6.4 Acres
Hollywood Casino                                  Farmers Branch, TX                            51.7 Acres
HSM                                               Farmers Branch, TX                             6.2 Acres
Jeffries Ranch                                    Oceanside, CA                                 82.4 Acres
JHL Connell                                       Carrollton, TX                                 7.7 Acres
Katrina                                           Palm Dessert, CA                             454.8 Acres
Katy Road                                         Harris County, TX                            130.6 Acres
Keller                                            Tarrant County, TX                           811.8 Acres
Lacy Longhorn                                     Farmers Branch, TX                            17.1 Acres
Las Colinas I                                     Las Colinas, TX                               46.1 Acres
Marine Creek                                      Fort Worth, TX                                54.2 Acres
Mason/Goodrich                                    Houston, TX                                  244.8 Acres
McKinney Corners I                                Collin County, TX                             30.4 Acres
McKinney Corners II                               Collin County, TX                            173.9 Acres
McKinney Corners III                              Collin County, TX                             15.5 Acres
McKinney Corners IV                               Collin County, TX                             31.3 Acres
McKinney Corners V                                Collin County, TX                              9.7 Acres
Mendoza                                           Dallas, TX                                      .35 Acres
Messick                                           Palm Springs, CA                              72.0 Acres
Pantex                                            Collin County, TX                            182.5 Acres
Parkfield                                         Denver, CO                                   329.4 Acres
Pioneer Crossing                                  Austin, TX                                 1,448.0 Acres
Plano Parkway                                     Plano, TX                                     81.2 Acres
Rasor                                             Plano, TX                                    141.7 Acres
Santa Clarita                                     Santa Clarita, CA                             19.5 Acres
Scoggins                                          Tarrant County, TX                           314.5 Acres
Scout                                             Tarrant County, TX                           546.0 Acres
Stagliano                                         Farmers Branch, TX                             3.2 Acres
Stone Meadow                                      Houston, TX                                   13.5 Acres
Thompson                                          Farmers Branch, TX                             4.0 Acres
Thompson II                                       Dallas County, TX                              3.5 Acres
Tomlin                                            Farmers Branch, TX                             9.2 Acres
Tree Farm - LBJ                                   Dallas County, TX                             10.4 Acres
Valley Ranch                                      Irving, TX                                   319.8 Acres
Valley Ranch III                                  Irving, TX                                    12.5 Acres
Valley Ranch IV                                   Irving, TX                                    12.4 Acres
Valwood                                           Dallas, TX                                   280.0 Acres
Van Cattle                                        McKinney, TX                                 126.6 Acres
</TABLE>



                                      -23-
<PAGE>   25

<TABLE>
<CAPTION>
    Property                                        Location                                      Acres
    --------                                        --------                                      -----
<S>                                              <C>                                     <C>

Vineyards                                         Grapevine, TX                                 15.8 Acres
Vista Business Park                               Travis County, TX                             41.8 Acres
Vista Ridge                                       Lewisville, TX                               160.0 Acres
Walker                                            Dallas County, TX                            132.6 Acres
Yorktown                                          Harris County, TX                            325.8 Acres
Other (7 properties)                              Various                                      113.5 Acres
</TABLE>


         In January 1998, the Company purchased El Dorado Parkway land, a 8.5
acre parcel of unimproved land in McKinney, Texas, for $952,000. The Company
paid $307,000 in cash, assumed the existing mortgage of $164,000, and obtained
seller financing of the remaining $481,000 of the purchase price. The mortgage
bears interest at 10% per annum, requires semiannual payments of principal and
interest of $18,000 and matures in May 2005. The seller financing bears interest
at 8% per annum, requires semiannual principal and interest payments of $67,000
and matures in January 2002.

         Also in January 1998, the Company purchased Valley Ranch IV land, a
12.3 acre parcel of unimproved land in Irving, Texas, for $2.0 million. The
Company paid $500,000 in cash and obtained seller financing of the remaining
$1.5 million of the purchase price. The financing bears interest at 10% per
annum, requires quarterly payments of interest only and matures in December
2000.

         Further in January 1998, the Company purchased JHL Connell land, a 7.7
acre parcel of unimproved land in Carrollton, Texas, for $1.3 million in cash.

         In February 1998, the Company purchased Scoggins land, a 314.5 acre
parcel of unimproved land in Tarrant County, Texas, for $3.0 million. The
Company paid $1.5 million in cash and obtained mortgage financing of $1.5
million. The mortgage bore interest at 14% per annum, required quarterly
payments of interest only, required a principal paydown of $300,000 in May 1998,
which was paid, and matured in February 1999. In May 1998, the Company
refinanced the mortgage debt along with the debt secured by its Scout land
parcel under the Las Colinas I term loan, as discussed below.

         Also in February 1998, the Company purchased Bonneau land, a 8.4 acre
parcel of unimproved land in Dallas County, Texas, for $1.0 million. The Company
obtained mortgage financing of $1.0 million. The mortgage bore interest at 18.5%
per annum with principal and interest due at the maturity in February 1999. The
Company's JHL Connell land was pledged as additional collateral for this loan.
In March 1999, the Company refinanced the mortgage debt secured by the property
along with the mortgage debt secured by the Dalho and Stagliano land parcels
under the Las Colinas I term loan in the amount of $703,000. The Company paid an
additional $1.5 million in cash to pay off the $2.1 million in mortgage debt and
accrued but unpaid interest.

         Further in February 1998, the Company financed its unencumbered
Kamperman land in the amount of $1.6 million, receiving net cash of $1.5 million
after the payment of various closing costs. The mortgage bears interest at 9.0%
per annum, requires monthly payments of interest only and matures in February
2000.

         In February 1998, the Company financed its unencumbered Valley Ranch
land in the amount of $4.3 million, receiving net cash of $4.1 million after the
payment of various closing costs. The mortgage bears interest at 9.0% per annum,
requires monthly payments of interest only and matures in February 2000.

         Also in February 1998, the Company refinanced the mortgage debt secured
by its Vineyards land in the amount of $3.4 million, receiving net cash of $2.3
million, after paying off mortgage debt of $540,000 and the payment of various
closing costs. The new mortgage bears interest at 9.0% per annum, requires
monthly payments of interest only and matures in February 2000.

         In March 1998, the Company financed its unencumbered Stagliano and
Dalho land in the amount of $800,000 with the lender on the Bonneau land,
described above, receiving net cash of $790,000 after the payment of various
closing costs. The mortgage bore interest at 18.5% per annum with principal and
interest due at maturity in February 1999. The Company's JHL Connell land was
pledged as additional collateral for this loan. In March 1999, the Company
refinanced the


                                      -24-
<PAGE>   26

mortgage debt secured by the property along with the mortgage debt secured by
the Dalho and Stagliano land parcels under the Las Colinas I term loan in the
amount of $703,000. The Company paid an additional $1.5 million in cash to pay
off the $2.1 million in mortgage debt and accrued but unpaid interest.

         Also in March 1998, the Company purchased Desert Wells land, a 420 acre
parcel of unimproved land in Palm Desert, California, for $12.0 million. The
Company paid $400,000 in cash, obtained mortgage financing of $10.0 million and
obtained seller financing of the remaining $1.6 million of the purchase price.
The mortgage bore interest at 4.5% above the prime rate, currently 12.25% per
annum, required monthly payments of interest only and matured in March 1999. The
seller financing bore interest at 10% per annum, required monthly payments of
interest only and matured in July 1998. The seller financing was paid off at
maturity in July 1998. The mortgage lender has agreed to an extension of its
matured mortgage to March 2000. All other terms would remain unchanged.

         Further in March 1998, the Company refinanced the mortgage debt secured
by the McKinney Corners I, II, III, IV and V and Dowdy land in the amount of
$20.7 million, receiving net cash of $5.9 million after the payoff of $2.5
million in existing mortgage debt, the paydown of $10.2 million on the Las
Colinas I term loan and the payment of various closing costs. the Company also
pledged 800,000 shares of Series F Preferred Stock as additional security for
the loan. The new mortgage bore interest at 12% per annum, required monthly
payments of interest only and matured in March 1999. The lender has agreed to
extend its mature mortgage to January 2000, for a 2% fee and a paydown of any
net refinancing proceeds received by the Company from refinancing the
Williamsburg Hospitality House. All other terms would remain unchanged.

         In April 1998, the Company purchased Yorktown land, a 325.8 acre parcel
of unimproved land in Harris County, Texas, for $7.4 million. the Company paid
$3.0 million in cash and obtained seller financing of the remaining $4.4 million
of the purchase price. The seller financing bore interest at 8.5% per annum,
required monthly payments of interest only and matured in February 1999. the
Company has received a written commitment from a lender to refinance the matured
mortgage in the amount of $4.8 million. The new mortgage financing closed on
April 5, 1999.

         Also in April 1998, the Company sold a 77.7 acre tract of its
Lewisville land parcel, for $6.8 million, receiving net cash of $153,000 after
paying off first and second lien mortgages totaling $5.9 million and the payment
of various closing costs. the Company recognized a gain of $1.9 million on the
sale.

         Further in April 1998, the Company obtained a second lien mortgage of
$2.0 million secured by its BP Las Colinas land from the limited partner, at the
time, in a partnership that owned approximately 15.8% of the outstanding shares
of Common Stock. The mortgage bore interest at 12% per annum, with principal and
interest due at maturity in October 1998.

         In April 1998, the Company refinanced the mortgage debt secured by its
Parkfield land in the amount of $7.3 million, receiving net cash of $1.2 million
after paying off $5.0 million in mortgage debt and the payment of various
closing costs. The new mortgage bears interest at 9.5% per annum, requires
monthly payments of interest only and matures in April 2000.

         In May 1998, the Company sold a 15.4 acre tract of its Valley Ranch
land parcel, for $1.2 million, receiving no net cash after paying down by $1.1
million the mortgage secured by that land parcel and the payment of various
closing costs. the Company recognized a gain of $663,000 on the sale.

         Also in May 1998, the Company purchased the FRWM Cummings land, a 6.4
acre parcel of unimproved land in Farmers Branch, Texas, for $1.2 million in
cash.

         Further in May 1998, the Company sold a 21.3 acre tract of the
Parkfield land parcel, for $1.3 million, receiving no net cash after paying down
by $1.1 million the mortgage secured by that land parcel and the payment of
various closing costs. The Company recognized a gain of $670,000 on the sale.



                                      -25-
<PAGE>   27

         In May 1998, the Company refinanced the mortgage debt secured by its
Scout and Scoggins land in the amount of $10.4 million under the Las Colinas I
term loan, receiving net cash of $6.6 million after paying off $1.4 million in
mortgage debt on the Scout land and $1.5 million in mortgage debt on the
Scoggins land, a pay down of $250,000 on the Keller land mortgage, and the
payment of various closing costs. The Company also pledged 250,000 shares of its
Common Stock and BCM, an affiliate of and advisor to the Company, pledged
177,000 shares of the Company's Common Stock as additional security on the term
loan.

         In June 1998, the Company sold a 21.6 acre tract of its Chase Oaks
land, for $3.3 million, receiving net cash of $418,000 after paying down by $2.0
million the mortgage secured by that land parcel and the payment of various
closing costs. The Company recognized a gain of $848,000 on the sale.

         Also in June 1998, the Company sold a 150.0 acre tract of its Rasor
land, for $6.8 million, receiving net cash of $1.4 million after paying down by
$5.3 million the mortgage secured by that land parcel and the payment of various
closing costs. The Company recognized a gain of $789,000 on the sale.

         Further in June 1998, the Company sold its entire 315.2 acre Palm
Desert land parcel, for $17.2 million, receiving net cash of $8.6 million after
paying off $7.2 million in mortgage debt and the payment of various closing
costs. The Company recognized a gain of $3.9 million on the sale.

         In July 1998, the Company purchased Thompson II land, a 3.5 acre parcel
of unimproved land in Dallas County, Texas, for $471,000 in cash.

         Also in July 1998, the Company purchased, through a newly formed
partnership, the Katrina land, a 454.8 acre parcel of improved land in Palm
Desert, California, for $38.2 million. The partnership issued $23.2 million of
Class A limited partner units and obtained mortgage financing of $15.0 million.
The Class A limited partners were entitled to an annual preferred return of $.07
per unit in 1998, and are entitled to an annual preferred return of $.08 per
unit in 1999, $.09 per unit in 2000 and $.10 per unit in 2001 and thereafter.
The Class A units may be converted into shares Series H Preferred Stock anytime
after July 13, 1999 on the basis of 100 Class A units for each share of Series H
Preferred Stock. The Series H Preferred Stock may be converted into Common Stock
using a 90% factor starting in December 2000.

         Further, in July 1998, the Company purchased the Walker land, a 132.6
acre parcel of unimproved land in Dallas County, Texas, for $12.8 million in
cash. Also in July, the Company obtained mortgage financing of $13.3 million,
receiving net cash of $12.8 million after the payment of various closing costs.
The mortgage bears interest at 15.5% per annum, requires monthly payments of
interest only and matures in July 1999. The mortgage is also secured by the FRWM
Cummings land.

         In July 1998, the Company sold a 2.5 acre tract of its Las Colinas I
land parcel, for $1.6 million, receiving net cash of $605,000 after paying down
by $750,000 the Las Colinas I term loan secured by that land parcel and the
payment of various closing costs. The Company recognized a gain of $869,000 on
the sale.

         In August 1998, the Company financed its unencumbered Keller land in
the amount of $5.0 million under the Las Colinas I term loan, receiving net cash
of $4.9 million after the payment of various closing costs.

         In September 1998, a newly formed controlled limited partnership, in
which the Company has a combined 95% general and limited partner interest,
purchased the Messick land, a 72.0 acre parcel of unimproved land in Palm
Springs, California, for $3.5 million. The Company paid $1.0 million in cash and
obtained seller financing of the remaining $2.5 million of the purchase price.
The seller financing bears interest at 8.5% per annum, requires quarterly
payments of interest only, principal payments of $300,000 in July 1999 and July
2000, and matures in July 2001.

         Also in September 1998, the Company sold a 60.0 acre tract of its
Parkfield land parcel, for $1.5 million, receiving no net cash after paying down
by $1.4 million the mortgage secured by that land parcel and the payment of
various closing costs. The Company recognized a gain of $44,000 on the sale.


                                      -26-
<PAGE>   28

         Further in September 1998, the Company purchased HSM land, a 6.2 acre
parcel of unimproved land in Farmers Branch, Texas, for $2.2 million in cash.

         In September 1998, the Company sold the remaining 10.5 acres of its BP
Las Colinas land for $4.7 million, receiving net cash of $1.8 million after
paying off $2.6 million in mortgage debt and the payment of various closing
costs. The Company recognized a gain of $3.4 million on the sale.

         Also in September 1998, the Company purchased Vista Ridge land, a 160
acre parcel of unimproved land in Lewisville, Texas, for $15.6 million. The
Company paid $3.1 million in cash and obtained mortgage financing of $12.5
million. The mortgage bears interest at 15.5% per annum, requires monthly
interest only payments at a rate of 12.5% per annum with the deferred interest
and principal due at maturity in July 1999.

         Further in September 1998, the Company sold its entire 30.0 acre
Kamperman land parcel for $2.4 million, receiving net cash of $584,000 after
paying down by $1.6 million the Las Colinas I term loan secured by that parcel
and the payment of various closing costs. The Company recognized a gain of
$969,000 on the sale.

         In September 1998, the Company sold a 1.1 acre tract of its Santa
Clarita land parcel for $543,000, receiving net cash of $146,000 after paying
down by $350,000 the Las Colinas I term loan secured by that land parcel and the
payment of various closing costs. The Company recognized a gain of $409,000 on
the sale.

         Also in September 1998, the Company purchased Marine Creek land, a 54.2
acre parcel of unimproved land in Fort Worth, Texas, for $2.2 million in cash.

         Further in September 1998, the Company obtained second lien financing
of $5.0 million secured by its Katy Road land from the limited partner, at the
time, in a partnership that owned approximately 15.8% of the outstanding shares
of the Company's Common Stock. The second lien mortgage bears interest at 12.5%
per annum, compounded monthly, with principal and interest due at maturity in
June 1999. The loan is guaranteed by Gene E. Phillips.

         In October 1998, the Company purchased Vista Business Park land, a 41.8
acre parcel of unimproved land in Travis County, Texas, for $3.0 million. The
Company paid $730,000 in cash and obtained mortgage financing of $2.3 million.
The mortgage bears interest at 8.9% per annum, requires monthly payments of
interest only and matures in September 2000.

         Also in October 1998, the Company purchased Stone Meadows land, a 13.5
acre parcel of unimproved land in Houston, Texas, for $1.6 million. The Company
paid $491,000 in cash and obtained seller financing for the remaining $1.1
million of the purchase price. The seller financing bears interest at 10% per
annum, requires quarterly principal and interest payments of $100,000 and
matures in October 1999.

         Further in October 1998, the Company financed its unencumbered Rasor
land in the amount of $15.0 million, receiving net cash of the $13.5 million
after the payment of various closing costs. Portions of the Company's Las
Colinas I and Valwood land parcels are included as additional collateral for
this loan. The Company used the proceeds from this loan along with an additional
$1.8 million to payoff the $15.8 million in mortgage debt secured by its Las
Colinas I and Valwood land parcels. The new mortgage bears interest at 14% per
annum, required a principal reduction payment of $3.0 million in November 1998,
requires monthly interest only payments and matures in September 1999.

         In October 1998, the Company purchased Mendoza land, a .35 acre parcel
of unimproved land in Dallas, Texas, for $180,000. The Company paid $27,000 in
cash and obtained seller financing for the remaining $153,000 of the purchase
price. The seller financing bears interest at 10% per annum, requires quarterly
interest only payments and matures in October 2001.

         Also in October 1998, the Company purchased Croslin land, a .8 acre
parcel of unimproved land in Dallas, Texas, for $306,000. The Company paid
$46,000 in cash and obtained seller financing for the remaining $260,000 of the
purchase

                                      -27-
<PAGE>   29
 price. The seller financing bears interest at 10% per annum, requires quarterly
interest only payments and matures in October 2001.

         Further in October 1998, the Company financed its unencumbered Marine
Creek and HSM land in the amount of $2.8 million under the Las Colinas I term
loan, receiving net cash of $2.7 million after the payment of various closing
costs.

         In November 1998, the Company obtained a $95.0 million line of credit
from GCLP, a partnership controlled by NOLP. The Company received fundings of
$18.9 million in November 1998, $31.1 million in December 1998, and an
additional $26.7 million in the first quarter of 1999. The line of credit is
secured by second liens on the Company's Waters Edge III, Edgewater Gardens,
Chateau Bayou and Sunset Apartments, Rosedale Towers Office Building, Katy Road
land and the stock of its wholly-owned subsidiaries, NMC, the general partner of
the Partnership, and the Company Holdings, Inc., which owns 3,349,535 NRLP units
of limited partner interest. The loan bears interest at 12% per annum, requires
monthly interest only payments and matures in November 2003. The Company
accounted for its investment in the Partnership under the equity method until
December 1998 when NMC was elected general partner of the Partnership. As of
December 31, 1998, the accounts of the Partnership are consolidated with those
of the Company. The line of credit is eliminated in consolidation.

         Also in November 1998, the Company purchased Mason/Goodrich land, a
265.5 acre parcel of unimproved land in Houston, Texas, for $10.9 million. The
Company paid $3.7 million in cash and obtained mortgage financing of $7.2
million. The mortgage bore interest at 8.9% per annum, required monthly interest
only payments and matured in February 1999. In March 1999, the Company sold two
tracts of its Mason/Goodrich land parcel totaling 9.9 acres for $956,000,
receiving net cash of $4,000 after paying down by $860,000 the mortgage secured
by that land parcel and the payment of various closing costs. A gain will be
recognized on the sale. The lender has agreed to extend its matured mortgage to
September 1999, for a $500,000 principal paydown. All other terms of the loan
would remain unchanged.

         In December 1998, the Company purchased Plano Parkway land, a 81.2 acre
parcel of unimproved land in Plano, Texas, for $11.1 million. The Company paid
$2.2 million in cash and obtained seller financing of the remaining $8.9 million
of the purchase price. The seller financing bore interest at 10% per annum and
required the payment of principal and interest at maturity in January 1999. In
February 1999, the Company sold a 4.6 acre tract for $1.2 million receiving net
cash of $1.1 million after payment of various closing costs. A gain of $473,000
was recognized on the sale. Simultaneously with the sale, the debt securing the
parcel was refinanced in the amount of $7.1 million. The new mortgage bears
interest at the prime rate plus 4.5%, currently 12.25% 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 were used to pay off
the seller financing.

         Also in December 1998, the Company purchased Van Cattle land, a 126.6
acre parcel of unimproved land in McKinney, Texas, for $2.0 million. The Company
paid $500,000 in cash and obtained seller financing for the remaining $1.5
million of the purchase price. The seller financing bears interest at 10% per
annum, requires monthly interest only payments and matures in December 2000.

         Further in December 1998, the Company sold two tracts totaling 63.1
acres of its Valley Ranch land parcel for $4.2 million, receiving net cash of
$135,000 after a $3.0 million paydown on the mortgage secured by that land
parcel and the payment of various closing costs. No gain or loss was recognized
on the sales.

         In December 1998, the Company financed its unencumbered Valwood land in
the amount of $12.0 million, receiving net cash of $4.7 million after paying
down by $5.5 million the Rasor land mortgage and the payment of various closing
costs. The mortgage bears interest at 13% per annum, requires monthly payments
of interest only and matures in December 2000.

         In the third and fourth quarters of 1998, provisions for loss of $3.0
million and $916,000, respectively, were recorded to write down the Valley Ranch
land to its estimated realizable value less estimated costs of sale. Such write
downs were necessitated by an increase in the acreage designated as flood plain.


                                      -28-
<PAGE>   30

         In February 1999, the Company purchased Frisco Bridges land, a 336.8
acre parcel of unimproved land in Collin County, Texas, for $46.8 million. The
Company paid $7.8 million in cash and obtained 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 14% 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 12.25% per annum, requires principal reduction payments of $1.0
million on each of May 1, June 1 and July 1, and $3.0 million on August 1 and
November 1, 1999 in addition to monthly interest payments and matures in
February 2000. Another mortgage in the amount of $2.0 million, secured by 13.5
acres of the parcel, bears interest at 14% per annum, requires monthly interest
only payments and matures in January 2000. The Company'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. The Company drew down $6.0 million
under its line of credit with the GCLP, for a portion of the cash requirement.

         In March 1999, the Company obtained a second mortgage on its Frisco
Bridges land in the amount of $2.0 million. The mortgage bears interest at 12.5%
per annum, and requires interest and principal to be paid at maturity in June
1999.

         Also in March 1999, the Las Colinas I term loan lender provided
additional financing on the Company's Stagliano, Dalho, Bonneau and Valley Ranch
III land 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 those land parcels.

         Further in March 1999, the Company 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 that land parcel and the payment of various
closing costs. A gain of $979,000 was recognized on this sale.

         In March 1999, the Company 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 that land parcel and the
payment of various closing costs. A gain of $432,000 was recognized on the sale.

         Also in March 1999, the Company 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 $7.7 million, receiving no net cash after paying down by
$5.5 million the mortgage secured by that land parcel, the funding of required
escrows and the payment of various closing costs. A gain of $3.1 million was
recognized on the sale.

         At March 31, 1999, the mortgage debt secured by the Company's McKinney
I, II, III, IV, V and Dowdy land in the amount of $15.2 million matured. The
Company and the lender had reached an agreement to extend the mortgage's
maturity to January 2000 in exchange for, among other things, the Company's
payment of an extension fee and a loan paydown. On March 31, 1999, the Company
requested a loan payoff letter from the lender intending to refinance the
maturing debt. Such letter contained a demand for fees and other consideration
that management believes the lender is not entitled to receive under the loan
documents. The lender began foreclosure proceedings. On April 30, 1999, the
Court granted a temporary restraining order to prevent foreclosure. On May 12,
1999, a hearing was held on the Company's request for a temporary injunction. As
of June 7, 1999, the Court had not ruled on the request. On May 28, 1999, the
Court did extend the temporary restraining order. The Company continues to
negotiate with the lender.

         In April 1999, the Company 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. The new mortgage bears interest at the prime rate plus
4.5%, currently 12.25% per annum, requires monthly interest only payments, a
principal reduction payment of $368,000 in July 1999 and matures in February
2000.

         Competition . Identifying, completing and realizing on real estate
investments has from time to time been highly competitive, and involves a high
degree of uncertainty. The Company competes for investments with many public and
private real estate investment vehicles, including financial institutions (such
as mortgage banks, pension funds and real estate investment trusts) and other
institutional investors, as well as individuals. Many of those with whom the
Company competes


                                      -29-
<PAGE>   31


for investments and its services are far larger than the Company, may have
greater financial resources than the Company and may have management personnel
with more experience than the officers of the Company.

MORTGAGE LOANS

         In addition to real estate, a substantial portion of the Company's
assets have been and are expected to continue to be invested in mortgage notes
receivable, principally those secured by income-producing real estate. The
Company's mortgage notes receivable consist of first, wraparound, and junior
mortgage loans.

         Types of Mortgage Activity . In addition to originating its own
mortgage loans, the Company may acquire existing mortgage loans either directly
from builders, developers or property owners, or through mortgage banking firms,
commercial banks or other qualified brokers. BCM, an affiliate of and advisor to
the Company, services the Company's mortgage notes receivable in its capacity as
a mortgage servicer.

         Types of Properties Subject to Mortgages . The types of properties
securing the Company's mortgage notes receivable portfolio at March 31, 1999
consisted of commercial properties (an office building and shopping centers),
unimproved land and partnership interests. The board of directors of the Company
may alter the types of properties subject to mortgages in which the Company
invests without a vote of the Company's stockholders.

         At March 31, 1999, the obligors on $594,000 or 1.1% of the Company's
mortgage notes receivable portfolio were affiliates of the Company. Also at that
date, $3.7 million or 6.5% of the Company's mortgage notes receivable portfolio
was nonperforming.

         A summary of the activity in the Company's mortgage notes receivable
portfolio during 1998 and through March 31, 1999 is as follows:

<TABLE>
<S>                                                 <C>
    Loans in mortgage notes receivable portfolio
        at January 1, 1998..................         11*
    Partnership loans.......................         19
    Loans funded............................          2
    Loans collected in full.................         (6)
    Loans sold..............................         (3)
    Loan foreclosed.........................         (1)
                                                    ---
    Loans in mortgage notes receivable portfolio
        at March 31, 1999...................         22*
                                                    ===
</TABLE>

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

*    Includes a mortgage note receivable collateralized by two condominium
     mortgage loans at January 1998 and one condominium mortgage loan at March
     31, 1999.

     During 1998, the Company collected $188,000 in interest and $3.1 million in
principal on its mortgage notes receivable. During the first three months of
1999, the Company collected $772,000 in interest and $10.9 million in principal
on its mortgage notes receivable. The Company plans, for the foreseeable future,
to hold, to the extent its liquidity permits, rather than to sell in the
secondary market, the remainder of the mortgage notes in its portfolio.

     First Mortgage Loans . The Company may invest in first mortgage loans, with
either short-, medium- or long-term maturities. First mortgage loans generally
provide for level periodic payments of principal and interest sufficient to
substantially repay the loan prior to maturity, but may involve interest-only
payments or moderate or negative amortization of principal or all interest and a
"balloon" principal payment at maturity. With respect to first mortgage loans,
it is the Company's general policy to require that the borrower provide a title
policy or an acceptable legal opinion of title as to the


                                      -30-
<PAGE>   32

validity and the priority of the Company's mortgage lien over all other
obligations, except liens arising from unpaid property taxes and other
exceptions normally allowed by first mortgage lenders in the relevant area. The
Company may grant to other lenders participations in first mortgage loans
originated by the Company.

     The following discussion briefly describes the events that affected
previously funded first mortgage loans during 1998 and through April 30, 1999.

     As of December 31, 1998, the Company sold a matured first mortgage note at
its carrying value of $124,000 to BCM, an affiliate of and advisor to the
Company. No gain or loss was recognized on the sale. See "Junior Mortgage
Loans," below.

     During 1998 and the first quarter of 1999, the Partnership funded a total
of $11.9 million of a $23.8 million loan commitment to Centura Tower, Ltd. The
loan is secured by 2.2 acres of land and an office building under construction
in Dallas, Texas. The loan bears interest at 12.0% per annum, requires monthly
payments based on net revenues after development of the land and building and
matures in January 2003. The borrower has not obtained a construction loan,
therefore, the Partnership may be required to fund construction costs in excess
of its loan commitment, in order to preserve its collateral interest. Estimated
cost to construct the office building is in excess of $60.0 million.
Through April 1999, the Partnership funded an additional $2.3 million.

     In August 1998, the Partnership funded a $6.0 million loan to Centura
Holdings, LLC, a subsidiary of Centura Tower, Ltd. The loan is secured by 6.4109
acres of land in Dallas, Texas. The loan 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.

     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. The loan bears interest at 15.0% per annum and
matures in June 1999. All principal and interest are due at maturity. In the
first quarter of 1999, the Partnership funded an additional $119,000 increasing
the loan balance to $3.9 million. In April 1999, the Partnership funded an
additional $66,000, increasing the loan balance to $4.0 million.

     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.

     Wraparound Mortgage Loans . The Company may invest in wraparound mortgage
loans, sometimes called all-inclusive loans, made on real estate subject to
prior mortgage indebtedness. A wraparound mortgage note is a mortgage note
having an original principal amount equal to the outstanding balance under the
prior existing mortgage loan plus the amount actually advanced under the
wraparound mortgage loan. Wraparound mortgage loans may provide for full,
partial or no amortization of principal. The Company's policy is to make
wraparound mortgage loans in amounts and on properties as to which it would
otherwise make a first mortgage loan.

     The following discussion briefly describes events that affected previously
funded wraparound mortgage loans during 1998 and through April 30, 1999.

     In December 1997, the Company sold its Pin Oak Land, a 567.6 acre parcel of
unimproved land in Houston, Texas, for $11.4 million. In connection with that
sale, the Company provided $6.9 million in short term purchase money financing
that was paid in full in January 1998.

     In June 1992, the Company sold the Continental Hotel and Casino in Las
Vegas, Nevada, for among other consideration, a $22.0 million wraparound
mortgage note. In March 1997, the wraparound note was modified and extended in
exchange for, among other things, the borrower's commitment to invest $2.0
million in improvements to the hotel and casino within four months of March
1997, and an additional $2.0 million prior to December 1997. The borrower
stopped making the required payments in April 1997, and did not make the
required improvements. In December 1997, the borrower filed for


                                      -31-
<PAGE>   33

bankruptcy protection. In February 1998, a hearing was held to allow the Company
to foreclose on the hotel and casino. At the hearing, the bankruptcy court
allowed the borrower 90 days to submit a reorganization plan and beginning March
2, 1998 required the borrower to make monthly payments of $175,000 to the
Company. The Company received only the first payment. The Company's wraparound
mortgage note had a principal balance of $22.7 million at March 31, 1998. In
April 1998, the bankruptcy court allowed the Company to foreclose on the hotel
and casino. The Company did not incur a loss on foreclosure as the fair value of
the property exceeded the carrying value of the Company's mortgage note
receivable.

     At December 1998, the Partnership's one wraparound mortgage note receivable
with a principal balance of $5.0 million, was in default. The Partnership has
been vigorously pursuing its rights regarding the loan. If the Partnership
should be unsuccessful and the underlying lienholder forecloses the collateral
property, the Partnership will incur no loss in excess of previously established
reserves.

     Junior Mortgage Loans . The Company may invest in junior mortgage loans.
Junior Mortgage notes are secured by mortgages that are subordinate to one or
more prior liens either on the fee or a leasehold interest in real estate.
Recourse on those notes ordinarily includes the real estate which secures the
note, other collateral and personal guarantees of the borrower.

     The following discussion briefly describes the events that affected
previously funded junior mortgage notes during 1998 and through April 30, 1999.

     In December 1997, the Company sold two tracts of Valley Ranch land,
totaling 25.1 acres, for $3.3 million. In conjunction with the sale, the Company
provided $891,000 in purchase money financing. The purchase money financing bore
interest at 10.0% per annum and matured in January 1998. The Company received a
$624,000 paydown on the purchase money financing in January 1998, with the
remaining $267,000 being received in February 1998.

     As of December 31, 1998, the Company sold two matured second lien mortgage
notes at their carrying values totaling $504,000 to BCM, an affiliate of and
advisor to the Company. No gain or loss was recognized on the sale. See "First
Mortgage Loans," above.

     In October 1998, the Partnership funded three loans to JNC or affiliated
entities. The first JNC loan of $1.0 million is secured by a second lien on 3.5
acres of land in Dallas, Texas, the guaranty of the borrower and the personal
guarantees of its partners. The loan bears interest at 14.0% per annum and
matures in October 1999. All principal and interest are due at maturity. The
second loan, also $1.0 million, was secured by a second lien on 2.9 acres of
land in Dallas, Texas, the guaranty of the borrower and the personal guarantees
of its partners. 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, the guaranty of the borrower and the personal
guarantees of its partners. The loan bears interest at 14.0% per annum and
matures in October 1999. All principal and interest are due at maturity. These
loans are 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 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 January and February
1999, the Partnership funded an additional $2.0 million.

     In March 1999, the Company funded $322,000 of a $2.0 million loan
commitment to Lordstown, L.P. The loan is secured by second liens on land in
Ohio and Florida and 100% of the general and limited partnership interest in
Partners Capital, Ltd. and a 50% profits interest in subsequent land sales. The
loan bears interest at 14% per annum and matures in March 2000, with all
principal and interest due at maturity. The remaining $1.7 million was funded in
April 1999.


                                      -32-
<PAGE>   34

Other

     Beginning in 1997 and through January 1999, the Partnership funded a $1.6
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 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 April 1999, the Partnership funded an additional $10,000. The
property has had no cash flow, therefore, the Partnership ceased accruing
interest in the second quarter of 1999.

     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. The Partnership 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 $3.7 million loan to JNC. The loan
was secured by a contract to purchase 387 acres of land in Collin County, Texas,
the guaranty of the borrower and the personal guarantees of its partners. 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, the Company purchased the contract from JNC and acquired the land. In
connection with the purchase, GCLP funded an additional $6.0 million of its
$95.0 million loan commitment to the Company. A portion of the funds were used
to payoff the $3.7 million loan, including accrued but unpaid interest, a $1.3
million paydown of the JNC line of credit and a $820,000 paydown of the JNC
Frisco Panther Partners, Ltd. loan.

     Also in August 1998, the Partnership funded a $635,000 loan to La Quinta
Partners, LLC. 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 $250,000 in principal paydowns and in
the second quarter of 1999, the remaining $385,000 is expected to be collected.

     In April 1999, the Company funded $2.4 million loan to 261, LP. The loan is
secured by 100% of the limited partnership interest in Partners Capital, Ltd.
and a 75% profits interest in subsequent land sales. The loan bears interest at
14% per annum and matures in March 2000, with all principal and interest due at
maturity.

Related Party

     In February 1999, GCLP funded a $5.0 million unsecured loan to Davister
Corp., which at March 31, 1999, owned approximately 15.8% of the outstanding
shares of Common Stock. 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, an affiliate of and advisor to the Company.

INVESTMENTS IN REAL ESTATE INVESTMENT TRUSTS AND REAL ESTATE PARTNERSHIPS

     The Company's investment in real estate entities includes (1) equity
securities of the Affiliated REITs, CMET, IORI and TCI, (2) units of limited
partner interest of NRLP, and (3) interests in real estate joint venture
partnerships. On December 18, 1998, NMC, a wholly-owned subsidiary of the
Company, was elected general partner of NRLP and NOLP. NRLP and NOLP operate as
an economic unit and, unless the context otherwise requires, all references
herein to the Partnership shall constitute references to NRLP and NOLP as a
unit. BCM, an affiliate of and advisor to the Company, also serves as advisor


                                      -33-
<PAGE>   35

to the Affiliated REITs, and performs certain administrative and management
functions for the Partnership on behalf of NMC.

     Since acquiring its initial investments in the equity securities of the
Affiliated REITs and NRLP in 1989, the Company has made additional investments
in the equity securities of these entities through private and open market
purchases. The Company's cost with respect to shares of the Affiliated REITs at
March 31, 1999 totaled $22.0 million, and its cost with respect to units of
limited partner interest in NRLP totaled $24.3 million. The aggregate carrying
value (cost plus or minus equity in income or losses and less distributions
received) of such equity securities of the Affiliated REITs was $28.0 million at
March 31, 1999 and the aggregate market value of such equity securities was
$42.6 million. The aggregate investee book value of the equity securities of the
Affiliated REITs based upon the March 31, 1999 financial statements of each
Affiliated REIT was $70.0 million.

     The board of directors of the Company has authorized the expenditure by the
Company of up to an aggregate of $35.0 million to acquire, in open market
purchases, units of NRLP and shares of the Affiliated REITs, excluding private
purchase transactions which were separately authorized. As of March 31, 1999,
the Company had expended $4.6 million to acquire units of NRLP and a total of
$6.4 million to acquire shares of the Affiliated REITs, in open market
purchases, in accordance with these authorizations. The Company expects to make
additional investments in the equity securities of the Affiliated REITs and
NRLP.

     The purchases of the equity securities of the Affiliated REITs and NRLP
were made for the purpose of investment and were based principally on the
opinion of the Company's management that the equity securities of each were and
are currently undervalued. The determination by the Company to purchase
additional equity securities of the Affiliated REITs and NRLP is made on an
entity-by-entity basis and depends on the market price of each entity's equity
securities relative to the value of its assets, the availability of sufficient
funds and the judgment of the Company's management regarding the relative
attractiveness of alternative investment opportunities. Substantially all of the
equity securities of the Affiliated REITs and NRLP owned by the Company are
pledged as collateral for borrowings. Pertinent information regarding the
Company's investment in the equity securities of the Affiliated REITs and NRLP,
at March 31, 1999, is summarized below (dollars in thousands):

<TABLE>
<CAPTION>
                Percentage              Carrying               Equivalent
                of the Company's        Value of               Investee                Market Value
                Ownership at            Investment at          Book Value at           of Investment at
Investee        March 31, 1999          March 31, 1999         March 31, 1999          March 31, 1999
- --------        --------------          --------------         --------------          --------------
<S>             <C>                     <C>                    <C>                     <C>
NRLP.......           55.0%               $      33,589        $        *                $  58,469
CMET.......           41.1                       14,713            34,708                   24,558
IORI.......           30.8                  3,049 7,199             3,601
TCI........           30.9                  9,82528,067            14,454
</TABLE>

- ---------------
*    The Company accounted for its investment in the Partnership under the
     equity method until December 1998 when NMC, a wholly-owned subsidiary of
     the Company, was elected general partner of NRLP and NOLP, as more fully
     discussed in "NRLP", below. As of December 31, 1998, the accounts of the
     Partnership are consolidated with those of the Company.

         Each of the Affiliated REITs and NRLP own a considerable amount of real
estate, much of which, particularly in the case of NRLP, has been held for many
years. Because of depreciation, these entities may earn substantial amounts in
periods in which they sell real estate and will probably incur losses in periods
in which they do not. The Company's reported income or loss attributable to
these entities will differ materially from its cash flow attributable to them.
The Company does not have a controlling equity interest in any of the Affiliated
REITs and therefore it cannot, acting by itself, determine either the individual
investments or the overall investment policies of such investees. However, due
to the Company's equity investments in, and the existence of common officers
with, each of the Affiliated REITs, and that the Affiliated REITs have


                                      -34-
<PAGE>   36

the same advisor as the Company and that Mr. Randall M. Paulson, an Executive
Vice President of the Company, is also the President of the Affiliated REITs and
BCM, an affiliate of and advisor to the Company. The Company may be considered
to have the ability to exercise significant influence over the operating and
investing policies of these entities. The Company accounts for its investment in
the Affiliated REITs using the equity method. Under the equity method, the
Company recognizes its proportionate share of the income or loss from the
operations of the Affiliated REITs currently, rather than when realized through
dividends or on sale. The Company discontinued accounting for its investment in
the Partnership under the equity method as of December 31, 1998, due to the
election of NMC, a wholly-owned subsidiary of the Company, as general partner of
NRLP and NOLP, as more fully discussed in "NRLP" below. The carrying value of
the Company's investment in the Affiliated REITs, as set forth in the table
above, is the original cost of each investment adjusted for the Company's
proportionate share of each entity's income or loss and distributions received.

         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.

         The Company's management continues to believe that the market value of
each of the Affiliated REITs and NRLP undervalues their assets and the Company
may, therefore, continue to increase its ownership in these entities in 1999.

         The following is a summary description of each of NRLP and the
Affiliated REITs, based upon information publicly reported by those entities.

         NRLP . NRLP is a publicly traded master limited partnership which was
formed under the Delaware Uniform Limited Partnership Act on January 29, 1987.
It commenced operations on September 18, 1987 when, through NOLP, it acquired
all of the assets, and assumed all of the liabilities, of 35 public and private
limited partnerships. NRLP is the sole limited partner of NOLP and owns 99% of
the beneficial interest in NOLP. In December 1998, NMC, a wholly-owned
subsidiary of the Company, was elected general partner and succeeded to SAMLP's
1% beneficial interest in each of NRLP and NOLP. NMC also assumed liability for
SAMLP's note for its capital contribution. In addition, NMC assumed liability
for a note which requires the repayment of the $11.5 million paid by the
Partnership under the Moorman litigation settlement plus the $808,000 in court
ordered attorney's fees and the $30,000 paid to Joseph B. Moorman.

         In November 1992, NOLP transferred 52 apartment complexes and a
wraparound mortgage note receivable to GCLP, a Delaware limited partnership in
which NOLP owns a 99.3% limited partner interest. Concurrent with that transfer,
GCLP refinanced all of the mortgage debt associated with the transferred
properties and the wraparound mortgage note. Effective August 1998, a
wholly-owned subsidiary of the Company acquired the .7% managing general partner
interest of Garden Capital Management Incorporated in GCLP and the 1% general
partner interest of Garden Capital Incorporated in 50 single asset limited
partnerships in which GCLP is the 99% limited partner, in exchange for 250,000
shares of Series F Preferred Stock.

         At March 31, 1999, the Company owned approximately 55.0% of the
outstanding limited partner units of NRLP.

         NMC as general partner, has discretion in determining methods of
obtaining funds for the Partnership's operations, and the acquisition and
disposition of its assets. The Partnership's governing documents place no
limitation on the amount of leverage that the Partnership may incur either in
the aggregate or with respect to any particular property or other investment. At
March 31, 1999, the aggregate loan-to-value ratio of the Partnership's real
estate portfolio was 67.4% computed on the basis of the ratio of total
property-related debt to aggregate estimated current values. As of March 31,
1999 NRLP owned 63 properties located in 21 states. These properties consisted
of 52 apartments comprising 13,053 units, five office buildings with an
aggregate of 367,271 sq. ft. and six shopping centers with an aggregate of
712,388 sq. ft.

         The Partnership reported net income of $47.5 million in 1998 compared
to net income of $8.7 million in 1997. The Partnership had a loss from
operations, prior to gains on sale of real estate, of $5.1 million in 1998
compared to income of $362,000 in 1997. The decline in the Partnership's 1998
income from operations was due to $13.0 million of GCLP deferred borrowing costs
written off on the refinancing of the GCLP properties in 1998 and the sale of 10
apartments and two shopping centers by the Partnership in 1998. The decline was
mitigated by a 4% increase in average rental rates at the


                                      -35-
<PAGE>   37

Partnership's apartments and an average 4% increase in rental rates at the
Partnership's commercial properties coupled with an average 1% decrease in
occupancy at the Partnership's apartments and an average 3.5% decrease in
occupancy at the Partnership's commercial properties.

         The Partnership's cash flow from property operations (rents collected
less payments for property operations) decreased to $42.9 million in 1998 from
$50.5 million in 1997. At December 31, 1998, the Partnership had total assets of
$337.8 million, which consisted of $167.4 million of real estate held for
investment, $114.5 million of notes and interest receivable, $46.9 million of
investments in equity securities and other assets and $9.0 million in cash and
cash equivalents.

         For the fiscal quarter ended March 31, 1999, the Partnership reported
net income of $17.4 million compared to net income of $508,000 in the fiscal
quarter ended March 31, 1998. The Partnership's net income for the fiscal
quarter ended March 31, 1999, included gains on the sale of real estate of $15.7
million, there were no such gains in the fiscal quarter ended March 31, 1998.

         The Partnership has paid quarterly distributions to unitholders since
the fourth quarter of 1993. In 1998, the Company received a total of $7.2
million in distributions from the Partnership including $5.5 million that was
accrued at December 31, 1997.

         The Company owns a 96% limited partner interest in SAMLP. SAMLP was the
general partner of the Partnership until December 18, 1998 when NMC, a
wholly-owned subsidiary of the Company, was elected general partner. Gene E.
Phillips, a Director and Chairman of the board of directors of the Company until
November 16, 1992, is also a general partner of SAMLP.

         The Partnership, SAMLP and Mr. Phillips, were among the defendants in a
class action lawsuit arising out of the formation of the Partnership. The
Moorman Settlement Agreement became effective on July 5, 1990. The Moorman
Settlement Agreement provided for, among other things, the appointment of the
NRLP Oversight Committee and the establishment of specified annually increasing
targets for a five-year period relating to the price of NRLP units of limited
partner interest.

         The Moorman 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. NRLP did not meet the unit price targets
for the first and second anniversary dates. On July 8, 1992, SAMLP notified the
NRLP Oversight Committee of the failure to meet the unit price targets for two
successive years and that it expected to resign as general partner of NRLP and
NOLP.

         The Moorman Settlement Agreement provided that the withdrawal of SAMLP
as general partner would require the Partnership to purchase SAMLP's Redeemable
General Partner Interest at its then fair value, and to pay certain fees and
other compensation as provided in the partnership agreement. SAMI, the managing
general partner of SAMLP, calculated the fair value of that Redeemable General
Partner Interest to be $49.6 million at December 31, 1997 before reduction for
the principal balance ($4.2 million at December 31, 1997) and accrued interest
($7.2 million at December 31, 1997) on the note receivable from SAMLP for its
original capital contribution to the Partnership.

         On July 15, 1998, NRLP, SAMLP and the NRLP Oversight Committee executed
the Cash Distribution Agreement which provides for the nomination of an entity
affiliated with SAMLP to be the successor general partner of NRLP, for the
distribution of $11.4 million to the plaintiff class members and for the
resolution of all related matters under the Moorman Settlement Agreement. The
Cash Distribution Agreement was submitted to the Court on July 23, 1998. On
August 4, 1998, the Court entered an order granting preliminary approval of the
Cash Distribution Agreement. On September 9, 1998, a notice was mailed to the
plaintiff class members describing the Cash Distribution Agreement. On October
16, 1998, a hearing was held to consider any objections to the Cash Distribution
Agreement. On October 23, 1998, the Court entered an order granting final
approval of the Cash Distribution Agreement. The Court also entered orders
requiring NRLP 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 fee to Robert
A. McNeil's legal counsel.



                                      -36-
<PAGE>   38

         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
settlement administrator. The distribution of the cash shall be made to the
plaintiff class members pro rata based upon the number of units originally
issued to each plaintiff class member upon the formation of the Partnership in
1987. On March 10, 1999, the Court entered an order providing for the initial
distribution of the cash not later than March 31, 1999. The distribution of cash
commenced on March 24, 1999 and is under the control of the independent
settlement administrator.

         The proposal to elect NMC, a wholly-owned subsidiary of the Company, as
the successor general partner was submitted to the unitholders of NRLP for a
vote at a special meeting held on December 18, 1998. All units of NRLP owned by
affiliates of the Company and SAMLP (approximately 61.8% of the outstanding
limited partner units of NRLP as of the November 27, 1998 record date) were
voted pro rata with the vote of the other limited partners. NMC was elected by a
majority vote of the NRLP unitholders. On December 18, 1998, SAMLP withdrew as
general partner and NMC, as successor general partner, took office. Upon the
election and taking of office of NMC as the successor general partner, the
Moorman Settlement Agreement terminated.

         Under the Cash Distribution Agreement, SAMLP waived its right under the
Moorman Settlement Agreement to receive any payment from NRLP for its Redeemable
General Partner Interest and fees it was entitled to receive upon the election
of a successor general partner. In addition, pursuant to the Cash Distribution
Agreement, the NRLP partnership agreement was amended to provide that, upon
voluntary resignation of the general partner, the resigning general partner
shall not be entitled to the repurchase of its general partner interest under
Paragraph 17.9 of the NRLP partnership agreement.

         Under the Cash Distribution Agreement, NMC as successor general partner
assumed liability for the note from SAMLP for its capital contribution to NRLP.
In addition, NMC assumed liability for a note which requires the repayment to
NRLP of the $11.4 million paid by NRLP under the Cash Distribution Agreement
plus the $808,000 in Court ordered attorney's fees and the $30,000 paid to
Joseph B. Moorman. This note requires repayment over a ten-year period, bears
interest at a variable rate, currently 7.2% per annum and is guaranteed by the
Company, which is the parent of NMC and (as of December 31, 1998) was the owner
of approximately 55.0% of the outstanding units of NRLP. As of December 31,
1998, the Company 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.

         In August 1996, the Company consolidated its existing NRLP margin debt
held by various brokerage firms into a single margin loan. The Company pledged
3,349,169 of its NRLP units as security for that margin loan which had a
principal balance of $10.6 million at September 30, 1998. The margin loan was
currently due and payable. Subsequent to September 30, 1998, the Company paid
down that loan by $5.0 million. At December 31, 1998, the loan had a principal
balance of $5.0 million. In February 1999, the loan was paid off.

         CMET . CMET is a California business trust which was organized on
August 27, 1980 and commenced operations on December 3, 1980. CMET's business is
investing in real estate through direct equity investments and partnerships and
financing real estate and real estate-related activities through investments in
mortgage notes. CMET holds equity investments in apartment complexes and
commercial properties (office buildings, industrial warehouses and shopping
centers) throughout the continental United States. CMET's apartment complexes
and commercial properties are concentrated in the Southeast, Southwest and
Midwest regions of the continental United States. At December 31, 1998, CMET
owned 57 income producing properties located in 14 states consisting of 34
apartment complexes comprising of 6,158 units, 11 office buildings with an
aggregate of 2.1 million sq. ft., 11 industrial warehouses with an aggregate of
1.6 million sq. ft. and a shopping center with 133,558 sq. ft. CMET also holds
mortgage notes receivable secured by real estate located in the Southeast,
Southwest and Midwest regions of the continental United States, with a
concentration in the Southeast and Southwest regions.

         CMET reported net income of $347,000 in 1998 as compared to net income
of $4.2 million in 1997. CMET's 1998 net income included gains on the sale of
real estate of $6.1 million, whereas its 1997 net income included gains on the
sale of real estate of $8.2 million. CMET's cash flow from property operations
improved to $28.9 million in 1998 from $23.7 million in 1997. At December 31,
1998, CMET had total assets of $333.8 million, which consisted of $294.2 million
of real


                                      -37-
<PAGE>   39


estate held for investment, $3.3 million of real estate held for sale,
$3.4 million of notes and interest receivable, $30.7 million of investments in
marketable equity securities and other assets and $2.2 million in cash and cash
equivalents.

         For the fiscal quarter ended March 31, 1999, CMET reported a net loss
of $1.6 million compared to net income of $3.6 million in the fiscal quarter
ended March 31, 1998. CMET's net loss for the fiscal quarter ended March 31,
1999, included gains on the sale of real estate of $152,000 compared to $5.6
million in the fiscal quarter ended March 31, 1998.

         On September 25, 1998, CMET and TCI announced that they had reached an
agreement for CMET to be acquired by TCI. TCI will issue 1.181 shares of its
common stock for each share of CMET. A date for the special meeting of
shareholders to vote on the merger proposal has been set for June 29, 1999.

         CMET has paid quarterly distributions since the first quarter of 1993.
The Company received a total of $868,000 in distributions from CMET in 1998.

         IORI . IORI is a Nevada corporation which was originally organized on
December 14, 1984 as a California business trust and commenced operations on
April 10, 1985. Like CMET, IORI's business is investing in real estate through
direct equity investments and partnerships. IORI holds equity investments in
apartment complexes and commercial properties (office buildings) in the Pacific,
Southeast and Southwest regions of the continental United States. At December
31, 1998, IORI owned 14 income producing properties located in four states.
These properties consisted of four apartment complexes comprising 654 units and
ten office buildings with an aggregate of 620,577 sq. ft.

         IORI reported a net loss of $679,000 in 1998 as compared to net income
of $3.3 million in 1997. IORI's net income in 1997, is attributable to $4.0
million of gains on sale of real estate. IORI had no such gains in 1998. IORI's
cash flow from property operations increased to $7.9 million in 1998 from $6.5
million in 1997. At December 31, 1998, IORI had total assets of $88.7 million,
which consisted of $83.7 million, which consisted of $83.7 million in real
estate held for investment, $4.9 million in investments in partnerships and
other assets and $103,000 in cash and cash equivalents.

         For the fiscal quarter ended March 31, 1999, IORI reported a net loss
of $221,000 compared to a net loss of $89,000 in the fiscal quarter ended March
31, 1998.

         IORI has paid quarterly dividends since the first quarter of 1993. The
Company received a total of $264,000 in dividends from IORI in 1998.

         TCI . TCI is a Nevada corporation which was originally organized on
September 6, 1983, as a California business trust, and commenced operations on
January 31, 1984. TCI also has investment policies similar to those of CMET and
IORI. TCI holds equity investments in apartment complexes, commercial properties
(office buildings, industrial warehouses and shopping centers) and hotels
throughout the continental United States with a concentration in the Southeast
and Southwest regions. At December 31, 1998, TCI owned 72 income producing
properties located in 14 states. These properties consisted of 38 apartment
complexes comprising 7,000 units, 19 office buildings with an aggregate of 1.6
million sq. ft., six industrial warehouses with an aggregate of 1.5 million sq.
ft., five shopping centers with an aggregate of 489,103 sq. ft. and four hotels
with a total of 209 rooms. TCI also holds mortgage notes receivable secured by
real estate located in the Southeast and Southwest regions of the continental
United States.

         TCI reported net income of $6.9 million in 1998 as compared to net
income of $12.6 million in 1997. TCI's net income for 1998 included gains on the
sale of real estate of $12.6 million whereas its net income for 1997 included
gains on the sale of real estate of $21.4 million. TCI's cash flow from property
operations increased to $29.8 million in 1998 as compared to $16.2 million in
1997. At December 31, 1998, TCI had total assets of $382.2 million, which
consisted of $347.4 million in real estate held for investment, $1.4 million in
real estate held for sale, $3.4 million in investments in real estate entities,
$19.5 million in notes and interest receivable and other assets and $10.5
million in cash and cash equivalents. At December 31, 1998, TCI owned 345,728
shares of IORI's common stock, approximately 22.7% of IORI's shares then
outstanding.


                                      -38-
<PAGE>   40

         For the fiscal quarter ended March 31, 1999, TCI reported net income of
$289,000 compared to a net loss of $1.2 million in the fiscal quarter ended
March 31, 1998. TCI's net income for the fiscal quarter ended March 31, 1999,
included gains on the sale of real estate of $1.9 million, there were no such
gains in the fiscal quarter ended March 31, 1998.

         On September 25, 1998, TCI and CMET announced that they had reached
agreement for TCI to acquire CMET. TCI will issue 1.181 shares of its common
stock for each share of CMET. A date of the special meeting of stockholders to
vote on the merger proposal has been set for June 29, 1999.

         TCI has paid quarterly dividends since the fourth quarter of 1995. In
1998, the Company received a total of $1.9 million in dividends from TCI,
including $1.2 million accrued in December 31, 1997.

         River Trails II . In January 1992, the Company entered into a
partnership agreement with an entity affiliated with a limited partner, at the
time, in a partnership that owned approximately 15.8% of the Company's
outstanding shares of Common Stock, to acquire 287 developed residential lots
adjacent to the Company's other residential lots in Fort Worth, Texas. The
partnership agreement designates the Company as managing general partner. The
partnership agreement also provides each of the partners with a guaranteed 10%
return on their respective investments. Through December 31, 1997, 214
residential lots had been sold. During 1998, an additional 52 lots were sold and
at December 31, 1998 and March 31, 1999, 21 lots remained to be sold. During
1998, each partner received $418,000 in return of capital distributions from the
partnership and $493,000 in profit distributions. No such distributions have
been received in 1999.

         R. G. Bond, Ltd . In June 1995, the Company purchased the corporate
general partner of a limited partnership which owned apartment complexes in
Illinois, Florida and Minnesota, with a total of 900 units. In August 1998, in
conjunction with the sale of the apartment complexes, the Company sold its
general partner interest for $903,000 in cash. The Company recognized a gain of
$270,000 on the sale. In December 1998, the Company received a return of capital
distribution of $100,000.

         Campbell Center Associates, Ltd. In April 1996, the Company purchased a
28% general partner interest in Campbell Associates which in turn had a 56.25%
interest in Campbell Centre Joint Venture, which owned at the time a 413,175 sq.
ft. office building in Dallas, Texas. The purchase price of the general partner
interest was $550,000 in cash and a $500,000 note. In January 1997, the Company
exercised its option to purchase an additional 28% general partner interest in
Campbell Associates. The purchase price was $300,000 in cash and a $750,000
note. In July 1997, the Company purchased an additional 9% general partner
interest in Campbell Associates for $868,000 in cash. In March 1998,
Consolidated Equity Properties, Inc., a wholly-owned subsidiary of the Company,
acquired a 30% limited partner interest in Campbell Associates for $500,000 in
cash. In June 1998, the Company purchased the remaining 5% general partner
interest in Campbell Associates for $1.1 million in cash. Also in June 1998,
Campbell Centre Joint Venture sold the office building for $32.2 million in
cash. Campbell Associates, as a partner, received net cash of $13.2 million from
the sales proceeds and escrowed an additional $190,000 for pending parking lot
issues. Campbell Associates recognized a gain of $8.2 million on the sale.

         Highway 380/Preston Partners, Ltd. In June 1996, a newly formed limited
partnership, of which the Company is 1% general partner, purchased 580 acres of
unimproved land in Collin County, Texas for $5.7 million in cash. The Company
contributed $100,000 in cash to the partnership with the remaining $5.6 million
being contributed by the limited partner. The partnership agreement designates
the Company as the managing general partner. At January 1, 1998, 251.9 acres
remained to be sold. In January 1998, the partnership sold a 155.4 acre tract
for $2.9 million. The partnership received $600,000 in cash and provided
financing of an additional $2.2 million. Of the net sales proceeds, $300,000 was
distributed to the limited partner and $300,000 was distributed to the Company
as general partner in accordance with the partnership agreement. The seller
financing bore interest at 12% per annum, required monthly payments of interest
only and matured in July 1998. The seller financing was collected at maturity,
with the net proceeds being distributed $1.1 million to the limited partner and
$1.1 million to the Company as general partner. The partnership recognized a
gain of $1.2 million on the sale. In September 1998, the partnership sold the
remaining 96.5 acres for $1.3 million in cash. Of the net proceeds, $587,000 was
distributed to the limited partner and $587,000 was distributed to the Company
as general partner. The partnership recognized a gain of $128,000 on the sale.


                                      -39-
<PAGE>   41

         Elm Fork Branch Partners, Ltd. In September 1997, a newly formed
limited partnership of which the Company is a 1% general partner and 21.5%
limited partner, purchased a 422.4 acre parcel of unimproved land in Denton
County, Texas, for $16.0 million in cash. The Company contributed $3.6 million
in cash to the partnership with the remaining $12.4 million being contributed by
the other limited partners. The partnership agreement designates the Company as
the managing general partner. In September 1997, the partnership obtained
mortgage financing of $6.5 million secured by the 422.4 acres of land. The
mortgage bears interest at 10% per annum, requires quarterly payments of
interest only and matures in September 2001. The net financing proceeds were
distributed to the partners, the Company receiving a return of $2.9 million of
its initial investment. The partnership agreement also provides that the limited
partners receive a 12% preferred cumulative return on their investment before
any sharing of partnership profits occurs. One of the limited partners in the
partnership was, at the time, also a limited partner in a partnership that owned
15.8% of the outstanding shares of Common Stock.





                  [Remainder of Page Intentionally Left Blank]


                                      -40-

<PAGE>   42

                     SELECTED FINANCIAL DATA OF THE COMPANY

<TABLE>
<CAPTION>
                                                                     For the Years Ended December 31,
                                              ----------------------------------------------------------------------------
                                                   1998            1997            1996            1995            1994
                                              ------------    ------------    ------------    ------------    ------------
                                                               (dollars in thousands, except per share)
<S>                                           <C>             <C>             <C>             <C>             <C>
     EARNINGS DATA
     Revenue ..............................   $     87,086    $     57,031    $     41,522    $     22,952    $     23,070
     Expense ..............................        165,111          90,252          52,601          28,314          26,490
                                              ------------    ------------    ------------    ------------    ------------
     (Loss) from operations ...............        (78,025)        (33,221)        (11,079)         (5,362)         (3,420)
     Equity in income (loss)
              of investees ................         37,966          10,497           1,485            (851)            292
     Gain on sale of real estate ..........         17,254          20,296           3,659           2,594             379
                                              ------------    ------------    ------------    ------------    ------------
     (Loss) before extraordinary
              gain ........................        (22,805)         (2,428)         (5,935)         (3,619)         (2,749)
     Extraordinary gain ...................             --              --             381             783             323
                                              ------------    ------------    ------------    ------------    ------------
     Net (loss) ...........................        (22,805)         (2,428)         (5,554)         (2,836)         (2,426)
     Preferred Dividend
              Requirement .................         (1,177)           (206)           (113)             --              --
                                              ------------    ------------    ------------    ------------    ------------
     (Loss) applicable to
              Common Shares ...............   $    (23,982)   $     (2,634)   $     (5,667)   $     (2,836)   $     (2,426)
                                              ============    ============    ============    ============    ============
     PER SHARE DATA
     (Loss) before extraordinary
              gain ........................   $      (2.24)   $       (.22)   $       (.46)   $       (.31)   $       (.23)
     Extraordinary Gain ...................             --              --             .03             .07             .03
                                              ------------    ------------    ------------    ------------    ------------
     Net (Loss) ...........................   $      (2.24)   $       (.22)   $       (.43)   $       (.24)   $       (.20)
                                              ============    ============    ============    ============    ============
     Dividends per Common Share ...........   $        .20    $        .20    $        .15    $         --    $         --
     Weighted average Common
              Shares outstanding ..........     10,695,388      11,710,013      12,765,082      11,716,656      12,208,876
                                              ============    ============    ============    ============    ============
</TABLE>



<TABLE>
<CAPTION>
                                                               December 31,
                                      --------------------------------------------------------------
                                         1998         1997         1996         1995         1994
                                      ----------   ----------   ----------   ----------   ----------
                                                (dollars in thousands, except per share)
<S>                                   <C>          <C>          <C>          <C>          <C>
BALANCE SHEET DATA
Notes and interest
     receivable, net ..............   $   52,053   $   25,526   $   48,485   $   49,741   $   45,664
Real estate, net ..................      734,907      302,453      119,035       59,424       47,526
Total assets ......................      918,605      433,799      239,783      162,033      137,362
Notes and interest
     payable ......................      768,272      261,986      127,863       61,163       45,695
Margin borrowings .................       35,773       53,376       40,044       34,017       26,391
Stockholders' equity                      38,272       63,453       47,786       53,058       55,894
Book value per
  Common Share ....................   $      .44   $     3.53   $     3.74   $     4.53   $     4.77
</TABLE>

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

Shares and per share data have been adjusted for the 2 for 1 forward Common
Stock splits effected January 2, 1996 and February 17, 1997.





                                      -41-
<PAGE>   43


<TABLE>
<CAPTION>
                                            For the Three Months Ended
                                                    March 31,
                                               1999            1998
                                           ------------    ------------
EARNINGS DATA                        (dollars in thousands, except per share)

<S>                                        <C>             <C>
Revenues ...............................   $     47,508    $     18,249
Expenses ...............................         73,426          29,744
                                           ------------    ------------
(Loss) from operations .................        (25,918)        (11,495)
Equity in income (Loss)
   of investees ........................           (725)          2,387
Gain on sale of real estate ............         17,516              --
Net (Loss) .............................         (9,127)         (9,108)
Preferred dividend
   requirement .........................           (566)            (51)
                                           ------------    ------------
Net (Loss) applicable to
   Common Shares .......................   $     (9,693)   $     (9,159)
                                           ============    ============
EARNINGS PER SHARE DATA
Net (Loss) .............................   $       (.90)   $       (.86)
                                           ============    ============
Dividends per share of
   Common Stock ........................   $        .05    $        .05
Weighted average shares
   of Common Stock
   outstanding .........................     10,742,325      10,711,921
                                           ============    ============
</TABLE>

<TABLE>
<CAPTION>
                                                  March 31, 1999
                                                  --------------
BALANCE SHEET DATA                    (dollars in thousands, except per share)
<S>                                               <C>
Notes and interest receivable,
   net ......................................     $     54,399
Real estate, net ............................           766,158
Total Assets ................................           947,712
Notes and interest payable. .................           806,504
Margin borrowings ...........................           35,422
Stockholders' equity ........................           28,042
Book value per Common Share .................     $     (0.52)
</TABLE>


                                      -42-
<PAGE>   44

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

INTRODUCTION

         The Company 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 March 31, 1999 totaled $3.2
million, compared with $11.5 million at December 31, 1998. Although the Company
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 the Company's debt obligations as they mature. The Company
will therefore continue to rely on externally generated funds, including
borrowings against its investments in various real estate entities, mortgage
notes receivable, refinancing of properties and, to the extent necessary,
borrowings from its advisor to meet its debt service obligations, pay taxes,
interest and other non-property related expenses.

         At December 31, 1998, notes payable totaling $168.0 million had either
scheduled maturities or required principal reduction payments during 1999.
During the first quarter of 1999, the Company either extended, refinanced, paid
down, paid off or received commitments from lenders to extend or refinance $36.8
million of the debt scheduled to mature in 1999.

         Net cash used in operating activities increased to $13.4 million in the
three months ended March 31, 1999, from $1.5 million in the three months ended
March 31, 1998. Fluctuations in the components of cash flow from operations are
discussed in the following paragraphs.

         Net cash from pizza operations (sales less cost of sales) in the three
months ended March 31, 1999, was $1.6 million compared to a use of $200,000 in
the three months ended March 31, 1998. The increase was due to the effects of a
more aggressive marketing and advertising strategy offset in part by record high
cheese prices in January 1999.

         Net cash from property operations (rents collected less payments for
expenses applicable to rental income) increased to $3.6 million in the three
months ended March 31, 1999 from $1.2 million in 1998. The increase is primarily
attributable to the 16 land parcels and 36 apartments purchased by the Company
in 1998, and the consolidation of the Partnership effective December 31, 1998.

         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 that were acquired during 1998 and
the consolidation of the Partnership effective December 31, 1998. The Company is
also expecting substantial land sales and selected property sales to generate
additional cash.

         Interest collected increased to $772,000 in the three months ended
March 31, 1999, from $203,000 in 1998. The increase was attributable to loans
funded in 1998.

         Interest paid increased to $17.7 million in the three months ended
March 31, 1999, from $6.4 million in 1998. The increase was primarily due to
debt incurred or assumed relating to 16 land parcels acquired by the Company in
1998, the purchase of 36 apartments by the Company in 1998 and the consolidation
of the Partnership effective December 31, 1998.

         Advisory fees paid increased to $1.1 million in the three months ended
March 31, 1999, from $760,000 in 1998. The increase was due to an increase in
the Company's gross assets, the basis for that fee.



                                      -43-
<PAGE>   45

         General and administrative expenses paid increased to $4.1 million in
the three months ended March 31, 1999, from $2.3 million in 1998. The increase
was primarily attributable to the consolidation of the Partnership effective
December 31, 1998.

         Distributions from equity investees' decreased to $306,000 in the three
months ended March 31, 1999 from $7.0 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 $3.2 million in the
three months ended March 31, 1999, from a use of $1.2 million in 1998. The
increase was due to a decrease in property prepaids, other miscellaneous
property receivables and property escrows.

         In January 1999, the Partnership 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, the Company purchased Frisco Bridges land, a 336.8
acre parcel of unimproved land in Frisco, Texas, for $46.8 million. The Company
paid $7.8 million in cash and obtained mortgage financing totaling $39.0
million.

         Also in February 1999, the Company sold a 4.6 acre tract of its Plano
Parkway land parcel, for $1.2 million. Simultaneously with the sale, the
mortgage debt secured by that 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 were used to payoff the $8.9 million mortgage secured by the land
parcel.

         Further in February 1999, the Partnership 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, the Partnership 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 substitution collateral. Such funds will be
released when substitute collateral is approved. If substitute collateral is not
provided by August 1999, $13.0 million of the escrow will be applied against the
mortgage's principal balance, approximately $800,000 will be retained by the
lender as a prepayment penalty and the remaining $4.0 million will be returned
to the Partnership.

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

         Also in March 1999, the Company sold a 13.7 acre tract of its McKinney
II land parcel and a 20.0 acre tract of its McKinney IV land parcel, for $7.7
million in cash, receiving no net cash after paying down by $5.5 million the
mortgage secured by those land parcels, the funding or required escrows and the
payment of various closings costs.

         In April 1999, the Partnership 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, the Partnership 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. The buyer assumed the $2.4
million mortgage secured by the property.

         Notes Receivable . The Company received $10.9 million in principal
payments in the three months ended March 31, 1999.


                                      -44-
<PAGE>   46

         In February 1999, the Partnership funded a $5.0 million unsecured loan
to Davister Corp., which at March 31, 1999, owned approximately 15.8% of the
outstanding shares of Common Stock. The loan is guaranteed by BCM.

         In 1998, the Partnership funded a $6.0 million loan to Centura
Holdings, LLC, a subsidiary of Centura Tower, Ltd. The loan is secured by 6.4109
acres of land in Dallas, Texas. In February 1999, the Partnership funded an
additional $37,500.

         Also in 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, the guaranty of the borrower and the personal guarantees of its partners.
In January 1999, the Company purchased the contract from JNC and acquired the
land. In connection with purchase, GCLP funded an additional $6.0 million of its
$95.0 million loan commitment to the Company. A portion of the funds were used
to pay off the $3.7 million loan, including accrued but unpaid interest, a $1.3
million paydown of the JNC line of credit and a $820,000 paydown of the JNC
Frisco Panther Partners, Ltd. loan.

         In 1997 and 1998, the Partnership funded a $3.8 million loan to
Stratford & Graham Developers, LLC. The loan is secured by 1,485 acres of
unimproved land in Riverside County, California. In the first quarter of 1999,
the Partnership funded an additional $119,000, increasing the loan balance to
$3.9 million. In April 1999, the Partnership funded an additional $66,000,
increasing the loan balance to $4.0 million.

         Also in 1998 and the first quarter of 1999, 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. In January 1999, the Partnership
received a $1.3 million paydown on the loan.

         During 1998 and the first quarter of 1999, the Partnership funded a
total of $11.9 million of a $23.8 million loan commitment to Centura Tower, Ltd.
The loan is secured by a mortgage on 2.244 acres of land and a building under
construction in Dallas, Texas. In April 1999, the Partnership funded an
additional $2.2 million.

         In 1997, 1998 and 1999, the Partnership funded a $1.6 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 April 1999, the Company funded the remaining $1.7 million on a $2.0
million loan commitment to Lordstown, L.P. The loan is secured by a second lien
on land in Ohio and Florida and by 100% of the general and limited partner
interest in Partners Capital, Ltd. and a 50% profits interest in subsequent land
sales.

         Also in April 1999, the Company funded $2.4 million to 261, L.P. The
loan is secured by 100% of the general and limited partner interest in Partners
Capital, Ltd. and a 75% profits interest in subsequent land sales.

         Notes Payable . In February 1999, the Partnership obtained mortgage
financing secured by the unencumbered 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 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, the Company obtained a second mortgage on its Frisco
Bridges land in the amount of $2.0 million.

         In April 1999, the Company 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.


                                      -45-
<PAGE>   47

         At March 31, 1999, the mortgage debt secured by the Company's McKinney
I, II, III, IV, V and Dowdy land in the amount of $15.2 million matured. The
Company and the lender had reached an agreement to extend the mortgage's
maturity to January 2000 in exchange for, among other things, the Company's
payment of an extension fee and a loan paydown. On March 31, 1999, the Company
requested a loan payoff letter from the lender intending to refinance the
maturing debt. Such letter contained a demand for fees and other consideration
that management believes the lender is not entitled to receive under the loan
documents. The lender began foreclosure proceedings. On April 30, 1999, the
Court granted a temporary restraining order to prevent foreclosure. On May 12,
1999, a hearing was held on the Company's request for a temporary injunction. As
of June 7, 1999, the Court had not ruled on the request. On May 28, 1999, the
Court did extend the temporary restraining order. The Company continues to
negotiate with the lender.

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

         Equity securities of the Affiliated REITs and NRLP held by the Company
may be deemed to be "restricted securities" under Rule 144 of the Securities
Act. Accordingly, the Company may be unable to sell those 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 those securities in a short period of
time.

         The Company's cash flow from the Affiliated REIT investments is
dependent on the ability of each of the entities to make distributions. The
Company received distributions totaling $306,000 in the first quarter of 1999
from the Affiliated 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 those margin arrangements are secured by
equity securities of the Affiliated REITs, NRLP and the Company's trading
portfolio and bear interest rates ranging from 7.0% to 11.0%. Margin borrowing
totaled $35.4 million at March 31, 1999.

         The Company expects that it will be necessary for it to sell $111.2
million, $48.0 million and $17.0 million of its land holdings during each of the
next three years to satisfy the debt on that land as it matures. If the Company
is unable to sell at least the minimum amount of land to satisfy the debt
obligations on that land as it matures, or, if it was not able to extend that
debt, the Company would either sell other of its assets to pay that debt or
return the property to the lender.

         The Company's management reviews the carrying values of the Company's
properties and mortgage notes receivable 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 mortgage note receivable review
includes an evaluation of the collateral property securing each note. The
property review generally includes selective property inspections and
discussions with the manager of the property and visits to selected properties
in the surrounding area and a review of the following: (1) the property's
current rents compared to market rents; (2) the property's expenses; (3) the
property's maintenance requirements; and, (4) the property's cash flow.

COMMITMENTS AND CONTINGENCIES

         In 1996, the Company 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 units. The units are exchangeable into shares
of the Company's Series E Preferred Stock at the rate of 100 Class A units for
each share of Series E Preferred Stock. In February 1999, the Class A
unitholders notified the Company that it intended


                                      -46-
<PAGE>   48

to convert 100,000 Class A units into 1,000 shares of Series E Preferred Stock.
In March 1999, the Company purchased the 100,000 Class A units for $100,000. The
Company has subsequently reached agreement with the Class A unitholder 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 million units will be purchased in July and
October 1999 and January 2000 and 2 million units in May 2001 and May 2002.

RESULTS OF OPERATIONS

         Fiscal Quarter Ended March 31, 1999, Compared to the Fiscal Quarter
Ended March 31, 1998. For the three months ended March 31, 1999, the Company
reported a net loss of $9.1 million, comparable to the net loss of $9.1 million
for the three months ended March 31, 1998. The primary factors contributing to
the Company's net loss are discussed in the following paragraphs.

         Pizza parlor sales and cost of sales were $7.1 million and $6.2
million, respectively, in the three months ended March 31, 1999 compared to $6.8
million and $5.8 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.

         Rents increased to $40.2 million in the three months ended March 31,
1999 from $11.6 million in 1998. Rents from commercial properties increased to
$7.3 million for the three months ended March 31, 1999 from $4.9 million in
1998, rent from hotels of $6.7 million in the three months ended March 31, 1999
approximated the $6.3 million in 1998 and rent from apartments increased to
$26.0 million in the three months ended March 31, 1999 compared to $204,000 in
1998. The increase in commercial property rents was primarily attributable to
the consolidation of the Partnership effective December 31, 1998 and the
increase in apartment rent was due to the 36 apartments acquired by the Company
in 1998 and the consolidation of the Partnership effective December 31 1998.
Rental income is expected to increase significantly in 1999 as a result of the
consolidation of the Partnership's operations subsequent to December 31, 1998.

         Property operations expense increased to $27.9 million in the three
months ended March 31, 1999 from $9.7 million in 1998. Property operations
expense for commercial properties increased to $3.8 million in the three months
ended March 31, 1999 from $2.7 million in 1998. For hotels expenses of $5.5
million in the three months ended March 31, 1999 approximated the $5.4 million
in 1998. For land expenses increased to $2.7 million in the three months ended
March 31, 1999 from $1.5 million in 1998. For apartments expense was $15.8
million in the three months ended March 31, 1999 and $120,000 in 1998. The
increase in commercial property operations expense was primarily due to the
consolidation of the Partnership effective December 31, 1998. The increase for
land was primarily due to the 16 land parcels acquired in 1998. Property
operations expense for apartments was due to the 36 apartments acquired by the
Company in 1998 and the consolidation of the Partnership effective December 31,
1998. Property operations expense is expected to increase significantly in the
remainder of 1999 as a result of the consolidation of the Partnership's
operations subsequent to December 31, 1998.

         Interest income from mortgage notes receivable increased to $1.9
million in the three months ended March 31, 1999 from $138,000 in 1998. The
increase of $1.1 million 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 subsequent
to December 31, 1998.

         Other income increased to a loss of $1.7 million in the three months
ended March 31, 1999 from a loss of $209,000 in 1998. The Company recognized an
unrealized decrease in market value of its trading portfolio securities of $1.8
million in the three months ended March 31, 1999 compared to $400,000 in 1998.

         Interest expense increased to $21.1 million in the three months ended
March 31, 1999 from $9.5 million in 1998. Of the increase $7.1 million was
attributable to the consolidation of the Partnership, effective December 31,
1998, $3.2 million was due to 16 parcels of land acquired in 1998 and $413,000
was due to the 36 apartments the Company acquired in 1998. In the remainder of
1999, interest expense is expected to continue to rise due to a full year of
operations from the 36 apartments acquired by the Company in 1998 and the
consolidation of the Partnership, effective December 31, 1998.


                                      -47-
<PAGE>   49

         Depreciation expense increased to $4.5 million in the three months
ended March 31, 1999 from $1.2 million in 1998. The increase was attributable to
the consolidation of the Partnership effective December 31, 1998 and the
Company's acquisition of 36 apartments in 1998.

         Advisory fees increased to $1.1 million in the three months ended March
31, 1999 from $760,000 in 1998. The increase was attributable to the increase in
the Company's gross assets, the basis for that fee. Such fee is expected to
increase as the Company's gross assets increase.

         General and administrative expenses increased to $4.1 million in the
three months ended March 31, 1999 from $2.3 million in 1998. The increase was
primarily attributable to the consolidation of the Partnership effective
December 31, 1998.

         Minority interest increased to $8.4 million in the three months ended
March 31, 1999 from $488,000 in 1998. Of the increase, $8.0 million was
attributable to the consolidation of the Partnership effective December 31,
1998.

         Equity in income of investees decreased to a loss of $725,000 in the
three months ended March 31, 1999 from income of $2.4 million in 1998. The
decrease in equity income was attributable to the consolidation of the
Partnership effective December 31, 1998 and the lack of gains from the sale of
real estate in the Affiliated REITs.

         In the three months ended March 31, 1999, the Company recognized $17.5
million in gains on sale of real estate. In the first quarter of 1999, the
Company recognized a $472,000 gain on the sale of a 4.6 acre tract of its Plano
Parkway land, a $432,000 gain on the sale of a 9.9 acre tract of its
Mason/Goodrich land, a $3.1 million gain on the sale of two tracts of its
McKinney II and McKinney IV land totaling 33.7 acres and a $979,000 gain on the
sale of a $13.0 acre tract of its Rasor land. GCLP recognized a $2.2 million
gain on the sale of the Olde Towne Apartments, a $706,000 gain on the sale of
the Santa Fe Apartments and a $9.6 million gain on the sale of the Mesa Ridge
Apartments.

         1998 Compared to 1997. The Company reported a net loss of $22.8 million
in 1998 as compared to a net loss of $2.4 million in 1997. The primary factors
contributing to the Company's net loss are discussed in the following
paragraphs.

         Sales and cost of sales were $28.9 million and $24.8 million in 1998
and $25.0 million and $20.0 million, respectively, in 1997. These items of
revenue and cost relate to PWSI. PWSI experienced lower profit margins in 1998
due to higher labor and pizza ingredient costs, primarily cheese. Cheese prices
have declined since January 1, 1999.

         Rents increased to $63.5 million in 1998 from $29.1 million in 1997.
Rent from commercial properties increased to $16.5 million in 1998 from $13.9
million in 1997, rent from hotels increased to $32.2 million in 1998 from $14.9
million in 1997 and rent from apartments was $14.2 million in 1998. The increase
in rent from hotels was primarily attributable to a full year of operations of
the five hotels acquired in 1997, the increase in rent from commercial
properties was primarily attributable to a full year of operations of the two
shopping centers acquired in 1997 and apartment rent was due to the 36
apartments acquired in 1998. The Company owned no apartments in 1997. Rental
income is expected to increase significantly in 1999 as a result of the
consolidation of the Partnership's operations subsequent to December 31, 1998.

         Property operations expense increased to $49.2 million in 1998 from
$24.2 million in 1997. Property operations expense for commercial properties of
$9.7 million in 1998 approximated the $10.0 million in 1997, for hotels that
expense increased to $24.4 million in 1998 from $11.2 million in 1997, for land
it increased to $6.3 million in 1998 from $3.0 million in 1997 and for
apartments was $8.8 million in 1998. The increase in hotel property operations
expense was primarily due to a full year of operations of the five hotels
acquired in 1997, the increase for land was primarily due to the 16 land parcels
acquired in 1998. Property operations expense for apartments was due to the 36
apartments acquired in 1998. The Company owned no apartments in 1997. Property
operations expense is expected to increase significantly in 1999 as a result of
the consolidation of the Partnership's operation subsequent to December 31,
1998.

         Interest income decreased to $188,000 in 1998 from $2.8 million in
1997. The decrease was attributable to the sale of two notes receivable and the
foreclosure of the collateral securing a third note receivable in 1997 and the
foreclosure of


                                      -48-
<PAGE>   50

the collateral securing a wraparound mortgage note receivable in 1998. Interest
income is expected to increase significantly in 1999 as a result of the
consolidation of the Partnership's operations subsequent to December 31, 1998.

         Other income decreased to a loss of $5.5 million in 1998 from income of
$168,000 in 1997. This decrease was due to recognizing an unrealized loss on
marketable equity securities of $6.1 million in 1998, compared to an unrealized
loss of $850,000 in 1997. Also contributing to the decrease was a decrease in
dividend income and net gains on sales of marketable equity securities of
$15,000 and $260,000, respectively.

         Interest expense increased to $51.6 million in 1998 from $30.2 million
in 1997. Of this increase, $7.5 million was due to a full year of interest on
the debt secured by the five hotels, two shopping centers and 24 parcels of land
acquired in 1997 and an additional $10.4 million was due to debt secured by 36
apartment complexes and 16 parcels of land acquired in 1998. Interest on margin
debt also increased by $1.5 million and deferred borrowing costs by $3.5
million. Interest is expected to increase significantly in 1999 as a result of
the consolidation of the Partnership's operations subsequent to December 31,
1998.

         Advisory and mortgage servicing fees increased to $3.8 million in 1998
from $2.7 million in 1997. The increase was attributable to the increase in the
Company's gross assets, the basis for that fee. Such fee will continue to
increase as the Company's gross assets increase.

         General and administrative expenses increased to $8.5 million in 1998
from $7.8 million in 1997. The increase was primarily attributable to the
general and administrative expenses of a development subsidiary established in
1998. General and administrative expenses are expected to increase significantly
in 1999 as a result of the consolidation of the Partnership's operations
subsequent to December 31, 1998.

         Depreciation and amortization increased to $7.0 million in 1998 from
$3.5 million in 1997. The increase was due to a full year of depreciation on the
five hotels and two shopping centers acquired in 1997 and 36 apartment complexes
acquired in 1998. Depreciation and amortization is expected to increase
significantly in 1999 as a result of the consolidation of the Partnership's
results subsequent to December 31, 1998.

         In the third and fourth quarters of 1998, provisions for loss of $3.0
million and $916,000, respectively, were recorded to write down the Valley Ranch
land to its estimated realizable value less estimated costs of sale. Such write
downs were necessitated by an increase in the acreage designated as flood plain.
The Company recorded no such provision in 1997.

         In December 1998, upon the election of NMC, a wholly-owned subsidiary
of the Company, as general partner of the Partnership, NMC assumed liability for
certain legal settlement payments. Such obligation is included in litigation
expense in the accompanying Consolidated Statement of Operations.

         Minority interest increased to $3.2 million in 1998 from $1.4 million
in 1997. Minority interest is the preferred return paid on limited partner units
of certain controlled limited partnerships. Minority interest in 1997 was
attributable to the preferred returns paid on a limited partner units of Ocean
Beach Partners, L.P., Valley Ranch, L.P., Grapevine American, L.P., Edina Park
Plaza Associates, L.P. and Hawthorne Lakes Associations, L.P. In 1998 preferred
returns paid on limited partner units for ART Florida Portfolio III and ART
Palm, L.L.C. also were included.

         Equity in income of investees increased to $38.0 million in 1998 from
$10.5 million in 1997. The increase in equity income was attributable to an
increase totaling $55.2 million in gains on sale of real estate in IORI, the
Partnership and TCI, offset in part by a decrease of $1.2 million in CMET. The
Company's equity share of those gains was $33.3 million. This net increase was
offset by decreased operating income totaling $7.5 million in IORI, the
Partnership and CMET offset in part by an increase in operating income of $3.1
million in TCI. The Company's equity share of equity investees' net operating
losses was $6.9 million. Equity in income of investees is expected to decrease
significantly in 1999 as a result of the consolidation of the Partnership's
operations subsequent to December 31, 1998.


                                      -49-
<PAGE>   51

         Gains on sale of real estate decreased to $17.3 million in 1998 from
$20.3 million in 1997. In 1998, the Company recognized gains of $663,000 on the
sale of three tracts totaling 78.5 acres of its Valley Ranch land in Irving,
Texas; $1.9 million on its Lewisville land in Lewisville, Texas; $714,000 on a
21.3 acre tract of its Parkfield land in Denver, Colorado; $848,000 on a 21.6
acre tract of its Chase Oaks land in Plano, Texas; $789,000 on a 150.0 acre
tract of its Rasor land in Plano, Texas; $3.9 million on its Palm Desert land in
Palm Desert, California; $869,000 on a 2.5 acre tract of its Las Colinas I land
in Las Colinas, Texas; $898,000 on its Kamperman land in Collin County, Texas;
$3.4 million on its final 10.5 acre tract of BP Las Colinas land in Las Colinas,
Texas; $409,000 on a 1.1 acre tract of its Santa Clarita land in Santa Clarita,
California; $2.6 million on a 20.8 acre tract of its Mason Goodrich land in
Houston, Texas, and the Company recognized a $179,000 previously deferred gain
on a sale of its Valley Ranch land in 1997. In 1997, the Company recognized
gains of $5.9 million on the sale of a 49.7 acre tract of BP Las Colinas land in
Las Colinas, Texas; $3.5 million on the sale of tracts totaling 116.8 acres of
Valley Ranch land in Irving, Texas; $2.7 million on the sale of a 12.5 acre
tract of Las Colinas I land in Las Colinas, Texas; $3.6 million on the sale of
Pin Oak land in Houston, Texas; $216,000 on the sale of a 99.7 acre tract of
Kamperman land in Collin County, Texas; $371,000 on the sale of a 32.0 acre
tract of Parkfield land in Denver, Colorado; $211,000 on the sale of a 86.5 acre
tract of Rasor land in Plano, Texas; $106,000 on the sale of Park Plaza Shopping
Center in Manitowoc, Wisconsin; $480,000 on the sale of the Mopac Building in
St. Louis, Missouri; and $172,000 on the sale of a mortgage note receivable. The
Company also recognized a previously deferred gain of $3.0 million on the sale
of Porticos Apartments.

         1997 Compared to 1996. The Company reported a net loss of $2.4 million
in 1997 as compared to a net loss of $5.6 million in 1996. The primary factors
contributing to the Company's net loss are discussed in the following
paragraphs.

         Sales and cost of sales were $25.0 million and $20.0 million in 1997
and $14.4 million and $11.0 million in 1998. The Company had no sales or cost of
sales prior to April 1996. These items of revenue and cost relate to PWSI. In
April 1996, a wholly-owned subsidiary of the Company acquired 80% of the
outstanding common stock of PWSI.

         Rents increased from $20.7 million in 1996 to $29.1 million in 1997.
Rent from hotels increased from $6.1 million in 1996 to $14.9 million in 1997
and rent from commercial properties increased from $12.4 million in 1996 to
$13.8 million 1997. The increase in rent from hotels as due to the acquisition
of four hotels in October 1997 and the obtaining of a fifth hotel through
foreclosure in September 1997. The increase in rent from commercial properties
was due to the acquisition of a shopping center in September 1997.

         Property operations expense increased from $15.9 million in 1996 to
$24.2 million in 1997. Property operations expense for hotels increased from
$4.8 million in 1996 to $11.2 million in 1997, for commercial properties it
decreased from $10.4 million in 1996 to $10.0 million in 1997 and for land that
expense increased from $735,000 in 1996 to $3.0 million in 1997. The increase in
hotel property operations expense was due to the acquisition of the four hotels
in October 1997 and the obtaining of a fifth hotel through foreclosure in
September 1997, the decrease for commercial properties was due to control of
property operations expenses, primarily at the Company's merchandise mart and
the increase for land was due to 24 land parcels acquired in 1997.

         Interest income decreased from $4.8 million in 1996 to $2.8 million in
1997. This decrease is primarily attributable to the sale of two notes
receivable and the collection of a third note receivable in 1997.

         Other income decreased from $1.7 million in 1996 to $168,000 in 1997.
This decrease is due in part to recognizing a unrealized gain on marketable
equity securities of $486,000 in 1996 compared to an unrealized loss of $850,000
in 1997. This decrease was also attributable in part to a decrease in dividend
income and net gains on sales of marketable equity securities of $67,000 and
$56,000, respectively.

         Interest expense increased from $16.5 million in 1996 to $30.2 million
in 1997. Of this increase, $10.8 million is due to the debt secured by the Best
Western Oceanside Hotel acquired in 1996 and the Williamsburg Hospitality House,
Piccadilly Hotels, Pin Oak land, Scout land, Katy land, McKinney land, Lacy
Longhorn land, Santa Clarita land, Chase Oaks land, Pioneer Crossing land,
Pantex land, Keller land, Perkins land, Rasor land, Dowdy land, Palm Desert land
and LBJ land


                                      -50-
<PAGE>   52

acquired in 1997, $2.0 million is due to additional borrowings and a full years
interest on the loan secured by NRLP units and $1.1 million is due to
refinancing the debt secured by the Kansas City Holiday Inn and Denver
Merchandise Mart.

         Advisory and mortgage servicing fees increased from $1.5 million in
1996 to $2.7 million in 1997. The increase was attributable to the increase in
the Company's gross assets, the basis for that fee.

         General and administrative expenses, increased from $3.9 million in
1996 to $7.8 million in 1997. The increase was attributable to a $1.1 million
increase in legal fees and travel expenses in 1997 relating to potential
acquisitions, financings and refinancings, a $1.1 million increases in advisor
cost reimbursements and $1.3 million attributable to a full year of general and
administrative expenses of PWSI.

         Depreciation and amortization increased from $2.4 million in 1996 to
$3.5 million in 1997 due to the acquisition of six properties in 1997.

         Minority interest in 1997 is the preferred return paid on limited
partner units of Ocean Beach Partners, L.P., Valley Ranch, L.P., Grapevine
American, L.P., Edina Park Plaza Associates, L.P. and Hawthorne Lakes
Associates, L.P.

         Equity in income of investees improved from $1.5 million in 1996 to
$10.5 million in 1997. The increase in equity income is primarily attributable
to an increase of $32.1 million in gains on sale of real estate in IORI, NRLP
and TCI offset by a decrease of $1.9 million in CMET. The Company's equity share
of those gains was $13.5 million. The increase is also attributable to an
improvement in income from property operations for the Affiliated REITs and
NRLP, from increased rental rates and operating expense control.

         Gains on the sale of real estate increased from $3.7 million in 1996 to
$20.3 million in 1997. In 1996, the Company recognized a $2.0 million gain on
the sale of a 32.3 acre tract of BP Las Colinas land in Las Colinas, Texas, and
a $1.1 million gain on the sale of a 4.6 acre tract of Las Colinas I land also
in Las Colinas, Texas. In 1997, the Company recognized gains of $5.9 million on
the sale of a 49.7 acre tract of BP Las Colinas land in Las Colinas, Texas; $3.5
million on the sale of tracts totaling 116.8 acres of Valley Ranch land in
Irving, Texas; $2.7 million on the sale of a 12.5 acre tract of Las Colinas I
land in Las Colinas, Texas; $3.6 million on the sale of Pin Oak land in Houston,
Texas; $216,000 on the sale of a 99.7 acre tract of Kamperman land in Collin
County, Texas; $371,000 on the sale of a 32.0 acre tract of Parkfield land in
Denver, Colorado; $211,000 on the sale of a 86.5 acre tract of Rasor land in
Plano, Texas; $106,000 on the sale of Park Plaza Shopping Center in Manitowoc,
Wisconsin; $480,000 on the sale of the Mopac Building in St. Louis, Missouri;
and $172,000 on the sale of a mortgage note receivable. The Company also
recognized a previously deferred gain of $3.0 million on the sale of Porticos
Apartments.

         The Company reported $381,000 in extraordinary gains in 1996 compared
to no extraordinary gains in 1997. The 1996 extraordinary gains were the
Company's share of equity investees' extraordinary gains from the early payoff
of debt and gain from an insurance settlement.

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,
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 those materials.

         The Company's 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.


                                      -51-
<PAGE>   53

INFLATION

         The effects of inflation on the Company's operations are not
quantifiable. Revenues from apartment operations fluctuate proportionately with
inflationary increases and decreases in housing costs. Fluctuations in the rate
of inflation also affect the sale values of properties and the ultimate gains to
be realized from property sales. To the extent that inflation affects interest
rates, earnings from short-term investments and the cost of new financings as
well as the cost of variable interest rate debt will be affected.

YEAR 2000

         BCM, an affiliate of and the advisor to the Company, has informed the
Company's management that its computer hardware operating system and computer
software have been certified as year 2000 compliant.

         Carmel, Ltd., an affiliate of BCM that performs property management
services for the Company's properties, has informed the Company's management
that effective January 1, 1999, it began using year 2000 compliant computer
hardware and property management software for the Company's commercial
properties. With regard to the Company's apartment complexes, Carmel, Ltd. has
informed the Company 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 software
being modified, upgraded or replaced in order 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.

         The Company's 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. The
Company's management believes that necessary modifications to those systems are
insignificant and do not require significant expenditures to make the affected
system 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. The Company's 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.

                                ACQUISITION TERMS

         This Prospectus covers Preferred Stock that may be issued from time to
time in the future by the Company on the completion of acquisitions of assets,
businesses or securities, or on the payment of dividends on or conversion of or
payment of interest on convertible notes issued in connection with the
acquisitions of other businesses or properties.

         It is expected that the terms of acquisitions involving the issuance of
the Preferred Stock covered by this Prospectus will be determined by direct
negotiations with the owners or controlling persons of the assets, businesses or
securities to be acquired, and that the Preferred Stock issued will be valued at
prices reasonably related to the market price of the Preferred Stock either at
the time an agreement is entered into concerning the terms of the acquisition or
at or about the time the Shares are delivered. No underwriting discounts or
commissions will be paid, although finder's fees may be paid in connection with
certain acquisitions. Any person receiving those fees may be deemed to be an
"underwriter" within the meaning of the Securities Act, and any profit on the
resale of shares of Common Stock purchased by them may be deemed to be
underwriting commissions or discounts under the Securities Act.


                                      -52-
<PAGE>   54

                        DESCRIPTION OF THE CAPITAL STOCK

GENERAL

         The Company is authorized by its articles of incorporation, as amended,
to issue up to 100,000,000 shares of Common Stock, $.01 par value per share, and
20,000,000 shares of Preferred Stock, $2.00 par value per share, which may be
designated by the board of directors of the Company from time to time. The
Preferred Stock to be offered hereunder will be one or more series of the
Preferred Stock.

COMMON STOCK

         All shares of the Common Stock are entitled to share equally in
dividends from funds legally available therefor, when declared by the board of
directors of the Company, and upon liquidation or dissolution of the Company,
whether voluntary or involuntary (subject to any prior rights of holders of the
Preferred Stock), and to share equally in the assets of the Company available
for distributions to shareholders. Each holder of Common Stock is entitled to
one vote for each share held on all matters submitted to the shareholders. There
is no cumulative voting, redemption right, sinking fund provision or right of
conversion with respect to the Common Stock. The holders of Common Stock do not
have any preemptive rights to acquire additional shares of Common Stock when
issued. All outstanding Common Stock is fully paid and nonassessable. As of
December 31, 1998, 10,758,624 shares of Common Stock were outstanding.

PREFERRED STOCK

         The following is a description of certain general terms and provisions
of the Preferred Stock. The particular terms of any series of Preferred Stock
will be described in the applicable Prospectus Supplement.

         Article 5 of the articles of incorporation of the Company, as amended,
authorizes the issuance of up to 20,000,000 shares of Preferred Stock in one or
more series with the preferences, limitations and rights the board of directors
of the Company determines. In particular, the board of directors of the Company
may fix and determine, among other things, the dividend payable with respect to
the shares of Preferred Stock (including whether and in what manner the dividend
shall be accumulated); whether those shares shall be redeemable, and if so, the
prices, terms and conditions of the redemption; the amount payable on those
shares in the event of voluntary or involuntary liquidation; the nature of any
purchase, retirement or sinking fund provisions; the nature of any conversion
rights with respect to those shares; and the extent of the voting rights, if
any, of those shares. Certain provisions of the Preferred Stock may, under
certain circumstances, adversely affect the rights or interests of holders of
Common Stock. For example, the board of directors of the Company could, without
shareholder approval, issue a series of Preferred Stock with voting and
conversion rights which could adversely affect the voting power of the common
shareholders. In addition, the Preferred Stock may be issued under certain
circumstances as a defensive device to thwart an attempted hostile takeover of
the Company.

         The Prospectus Supplement relating to the series of Preferred Stock
being offered will describe its terms, including:

         (i) its title and stated value;

         (ii) the number of shares offered, the liquidation preference per share
         and the purchase price;

         (iii) the dividend rate(s), period(s) and/or payment date(s) or
         method(s) of calculating dividends;

         (iv) whether dividends are cumulative or non-cumulative and, if
         cumulative, the date from which dividends accumulate;

         (v) the procedures for any auction and remarketing, if any;


                                      -53-
<PAGE>   55

         (vi) the provisions for a sinking fund, if any; (vii) the provisions
         for redemption, if applicable;

         (viii) any listing of the Preferred Stock on a securities exchange;

         (ix) the terms and conditions, if applicable, for its conversion into
         Common Stock, including the conversion price (or manner of calculation)
         and conversion period;

         (x) voting rights, if any;

         (xi) its relative ranking and preferences as to dividend rights and
         rights upon liquidation, dissolution or winding up of the affairs of
         the Company; and

         (xii) any limitations on issuance of any series of Preferred Stock
         ranking senior to or on a parity with the series of Preferred Stock as
         to dividend rights and rights upon liquidation, dissolution or winding
         up of the affairs of the Company.

The Prospectus Supplement for the Preferred Stock will also include a discussion
of any material and/or special Federal income tax considerations applicable to
the Preferred Stock.

         Through the date of this Prospectus, the Company has amended its
articles of incorporation to designate eight series of the Preferred Stock as
explained below. Each outstanding series of Preferred Stock ranks on a parity as
to dividends and upon liquidation, dissolution or winding up with all other
shares of Preferred Stock.

         The following description of the provisions of each series of the
Preferred Stock designated by the Company does not purport to be complete and is
subject to and qualified in its entirety by reference to the definitive articles
of amendment of the articles of incorporation relating to that series of
Preferred Stock.

         Series A Preferred Stock; Terminated Rights Plan. On April 11, 1990,
the board of directors of the Company designated 500,000 shares of the Series A
Preferred Stock, adopted a preferred share purchase rights plan and approved the
distribution to shareholders of a dividend of one preferred share purchase right
on each outstanding share of Common Stock. On February 27, 1997, filed articles
of amendment to its articles of incorporation, reducing the number of authorized
shares of Series A Preferred Stock to zero and eliminating that designation.

         Series B Preferred Stock . On April 3, 1996, the board of directors of
the Company designated 4,000 shares of Series B Preferred Stock with a par value
of $2.00 per share and a preference on liquidation of $100 per share plus
payment of accrued and unpaid dividends. On May 27, 1998, filed articles of
amendment to its articles of incorporation, reducing the number of authorized
shares of Series B Preferred Stock to zero and eliminating that designation.

         Series C Preferred Stock . On May 23, 1996, the board of directors of
the Company designated 16,681 shares of Series C Preferred Stock with a par
value of $2.00 per share and a preference on liquidation of $100 per share plus
all accrued and unpaid dividends.

         The Company redeemed all of the outstanding shares of Series C
Preferred Stock at their liquidation value of $100 per share plus all accrued
and unpaid dividends on November 24, 1998. On January 11, 1999, the Company
filed articles of amendment to its articles of incorporation reducing the number
of authorized shares of Series C Preferred Stock to zero and eliminating that
designation.

         Series D Preferred Stock. On August 2, 1996 the board of directors of
the Company designated 91,000 shares of Series D Preferred Stock with a par
value of $2.00 per share and a preference on liquidation of $20.00 per share
plus payment of accrued and unpaid dividends. The Series D Preferred Stock is
non-voting except as required by law and is not convertible. The Company is not
required to maintain a sinking fund for the Series D Preferred Stock.


                                      -54-
<PAGE>   56

         Each Share of Series D Preferred Stock has a cumulative dividend per
share of 9.50% per annum of the $20.00 liquidation preference, payable quarterly
in equal installments of $0.475. Dividends on the Series D Preferred Stock are
in preference to and with priority over dividends upon the shares of Common
Stock. The Series D Preferred Stock ranks on a parity as to dividends and upon
liquidation, dissolution or winding up with all other shares of Preferred Stock.

         The Company may from time to time after June 1, 2001 redeem any or all
of the Series D Preferred Stock upon payment of the liquidation value of $20.00
per share plus all accrued and unpaid dividends. There is no restriction on the
repurchase or redemption of the Series D Preferred Stock by the Company while
there is any arrearage in payment of dividends except that at the time of that
repurchase or redemption the Company must pay all accrued and unpaid dividends
on the shares being redeemed. As of March 31, 1999, there were no shares of
Series D Preferred Stock issued or outstanding.

         The Series D Preferred Stock is reserved for issuance upon the
conversion Class A units held by the limited partners of Ocean Beach Partners
L.P.

         Series E Preferred Stock. On December 3, 1996, the board of directors
of the Company designated 80,000 shares of Series E Preferred Stock with a par
value of $2.00 per share and a preference on liquidation of $100 per share plus
payment of all accrued and unpaid dividends. The Series E Preferred Stock is
non-voting except as required by law. The Company is not required to maintain a
sinking fund for the Series E Preferred Stock.

         Each share of Series E Preferred Stock is convertible into that number
of shares of Common Stock obtained by multiplying the number of shares being
converted by $100, then adding all accrued and unpaid dividends on those shares,
then dividing that sum by (in most instances) 80% of the Common Stock's
then-recent average trading price for the 20 business days ending on the last
business day of the calendar week immediately preceding the date of conversion
on the principal stock exchange on which the shares of Common Stock are then
listed or admitted to trading as determined by the Company. The schedule
pursuant to which shares of Series E Preferred Stock may be so converted is as
follows: up to 30,000 shares of the Series E Preferred Stock may be converted
beginning as of November 4, 1998 and thereafter; up to an additional 10,000
shares of the Series E Preferred Stock may be converted beginning as of November
4, 1999; and up to an additional 40,000 shares of the Series E Preferred Stock
may be converted beginning as of November 4, 2001.

         The Series E Preferred Stock bears a cumulative dividend per share
equal to $10.00 per annum, payable quarterly in equal installments of $2.50 for
the period from date of issuance to November 4, 1999, and $11.00 per annum
($2.75 per quarter) thereafter. Dividends on the Series E Preferred Stock are in
preference to and with priority over dividends upon the Common Stock. The Series
E Preferred Stock ranks on a parity as to dividends and upon liquidation,
dissolution or winding up with all other shares of Special Stock.

         The Company may redeem any or all of the shares of Series E Preferred
Stock from time to time upon payment of $100.00 per share plus all accrued and
unpaid dividends. There is no restriction on the repurchase or redemption of the
Series E Preferred Stock by the Company while there is any arrearage in payment
of dividends except that at the time of that repurchase or redemption the
Company must pay all accrued and unpaid dividends on the shares being redeemed.
As of March 31, 1999, there were no shares of Series E Preferred Stock issued or
outstanding.

         The Series E Preferred Stock is reserved for issuance upon the
conversion of Class A units held by the limited partners in the Valley Ranch
Limited Partnership.

         In February 1999, the Class A unitholder 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, the Company purchased the 100,000 Class A units
for $100,000. The Company has subsequently reached agreement with the Class A
unitholder 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 million units will be
purchased in July and October 1999 and January 2000 and 2 million units in May
2001 and May 2002.



                                      -55-
<PAGE>   57


         Series F Preferred Stock. On August 13, 1997, the board of directors of
the Company designated and authorized the issuance of a total of 7,500,000
shares of Series F Preferred Stock with a par value of $2.00 per share and an
Adjusted Liquidation Value of $10.00 per share plus payment of accrued and
unpaid dividends. On October 23, 1998, the board of directors of the Company
authorized the issuance of an additional 7,500,000 shares of Series F Preferred
Stock, thereby increasing the total number of authorized and issued shares of
Series F Preferred Stock to 15,000,000. The Series F Preferred Stock is
non-voting except

         (i) as provided by law,

         (ii) with respect to an amendment to the Company's articles of
         incorporation or bylaws that would materially alter or change the
         existing terms of the Series F Preferred Stock, and

         (iii) at any time or times when all or any portion of the dividends on
         the Series F Preferred Stock for any six quarterly dividends, whether
         or not consecutive, shall be in arrears and unpaid.

In the latter event, the number of directors constituting the board of directors
of the Company shall be increased by two and the holders of Series F Preferred
Stock, voting separately as a class, shall be entitled to elect two Directors to
fill the newly created directorships with each holder being entitled to one vote
in the election for each share of Series F Preferred Stock held. The Company is
not obligated to maintain a sinking fund with respect to the Series F Preferred
Stock.

         The Series F Preferred Stock is convertible, at the option of the
holder, into Common Stock at any time and from time to time, in whole or in
part, after the earliest to occur of

         (i) August 15, 2003;

         (ii) the first business day, if any, occurring after a Quarterly
         Dividend Payment Date (as defined below), on which an amount equal to
         or in excess of 5% of the $10.00 liquidation value (i.e., $.50 per
         share of Series F Preferred Stock) is accrued and unpaid, or

         (iii) when the Company becomes obligated to mail a statement, signed by
         an officer of the Company, to the holders of record of each of the
         shares of Series F Preferred Stock because of a proposal by the Company
         at any time before all of the shares of Series F Preferred Stock have
         been redeemed by or converted into Common Stock, to merge or
         consolidate with or into any other corporation (unless the Company is
         the surviving entity and holders of Common Stock continue to hold the
         shares of Common Stock without modification and without receipt of any
         additional consideration), or to sell, lease, or convey all or
         substantially all its property or business, or to liquidate, dissolve
         or wind up.

The Series F Preferred Stock is convertible into that number of shares of Common
Stock obtained by multiplying the number of shares being converted by $10.00,
then adding all accrued and unpaid dividends, then dividing those sums by the
Conversion Price. Notwithstanding the foregoing, the Company, at its option, may
elect to redeem any shares of Series F Preferred Stock sought to be so converted
by paying the holder of the Series F Preferred Stock cash in an amount equal to
the Conversion Price.

         The Series F Preferred Stock bears a cumulative compounded dividend per
share equal to 10% per annum of the Adjusted Liquidation Value, payable on each
Quarterly Dividend Payment Date, and commencing accrual on the date of issuance
to and including the date on which the redemption price of the shares is paid,
whether or not those dividends have been declared and whether or not there are
profits, surplus or other funds of the Company legally available for the payment
of those dividends. Dividends on the Series F Preferred Stock are in preference
to and with priority over dividends upon the Common Stock. Except as provided in
the following sentence, the Series F Preferred Stock ranks on a parity as to
dividends and upon liquidation, dissolution or winding up with all other Special
Stock issued by the Company. The Company will not issue any shares of Preferred
Stock of any series which are superior to the Series F Preferred Stock as to
dividends or rights upon liquidation, dissolution or winding up of the Company
as long as any shares of Series E Preferred Stock are issued and


                                      -56-
<PAGE>   58

outstanding, without the prior written consent of the holders of at least 66b
%of the shares of the Series F Preferred Stock then outstanding voting
separately as a class.

         In addition to the Company's redemption rights described above upon a
conversion of Series F Preferred Stock, the Company may redeem any or all of the
Series F Preferred Stock at any time and from time to time, at its option, for
cash upon no less than twenty (20) days nor more than thirty (30) days prior
notice thereof. The redemption price of the Series F Preferred Stock shall be an
amount per share equal to

         (i) 104% of the Adjusted Liquidation Value during the period from
         August 16, 1998 through August 15, 1999; and

         (ii)103% of the Adjusted Liquidation Value at any time on or after
         August 16, 1999.

As of March 31, 1999, 3,350,000 shares of the Series F Preferred Stock were
issued and outstanding. Each share of Series F Preferred Stock will be
convertible, at the option of the holder, into fully paid and nonassessable
shares of Common Stock. 1,998,797 shares of Series F Preferred Stock have been
reserved for issuance as future consideration in various business transactions
of the Company.

         Series G Preferred Stock. On September 18, 1997, the board of directors
of the Company designated 11,000 shares of Series G Preferred Stock with a par
value of $2.00 per share and a preference on liquidation of $100 per share plus
all accrued and unpaid dividends. On May 27, 1998, the Company filed articles of
amendment to its articles of incorporation increasing the number of authorized
shares of Series G Preferred Stock from 11,000 to 12,000. The Series G Preferred
Stock is non-voting except as required by the Georgia Business Code. The Georgia
Business Code grants the holders of the outstanding shares of a class the
authority to vote as a separate voting group on a proposed amendment if that
amendment would effect a detrimental reclassification of the existing shares,
create a new class with preferences over the existing shares, or cancel or
otherwise affect the rights to distributions and dividends. The Company is not
required to maintain a sinking fund for the Series G Preferred Stock.

         Each share of Series G Preferred Stock is convertible, but only after
October 6, 2000, into that number of shares of Common Stock obtained by
multiplying the number of shares of Series G Preferred Stock being converted by
$100 and then dividing that sum by (in most instances) 90% of the simple average
of the daily closing price of the Common Stock for the 20 trading days ending on
the last trading day of the calendar week immediately preceding the conversion
on the market where the Common Stock is then regularly traded. The right of
conversion shall terminate upon receipt of the notice of redemption from the
Company and on the earlier of

         (i) the commencement of any liquidation, dissolution or winding up of
         the Company or

         (ii) the adoption of any resolution authorizing the commencement
         thereof.

The Company may elect to redeem the shares of Series G Preferred Stock sought to
be converted instead of issuing shares of Common Stock.

         The Series G Preferred Stock bears a cumulative dividend per share
equal to $10.00 per annum, payable in arrears in quarterly equal installments of
$2.50 on each Quarterly Dividend Payment Date, and commencing accrual on the
date of issuance to and including the date on which the redemption price of the
shares is paid. Dividends on the Series G Preferred Stock are in preference to
and with priority over dividends upon the Common Stock. The Series G Preferred
Stock ranks on a parity as to dividends and upon liquidation, dissolution or
winding up with all other shares of Preferred Stock.

         The Company may redeem any or all of the shares of the Series G
Preferred Stock at any time and from time to time, at its option, for cash upon
no less than twenty (20) days nor more than thirty (30) days prior notice
thereof. The redemption price of the shares of the Series G Preferred Stock
shall be an amount per share equal to the $100 liquidation value plus all
accrued and unpaid dividends on those shares through the redemption date. The
right of the Company to redeem shares of Series G Preferred Stock remains
effective notwithstanding prior receipt by the Company of notice by any


                                      -57-
<PAGE>   59

holder of Series G Preferred Stock of that holder's intent to convert shares of
Series G Preferred Stock. As of March 31, 1999 there were 1,000 issued and
outstanding shares of Series G Preferred Stock.

         11,000 shares of Series G Preferred Stock have been reserved for
issuance upon the conversion of Class A units held by the limited partners in
Grapevine American, Ltd.

         Series H Preferred Stock. On June 26, 1998, the board of directors of
the Company designated 231,750 shares of the Series H Preferred Stock with a par
value of $2.00 per share and a preference on liquidation of $10 per share plus
all accrued and unpaid dividends. The Series H Preferred Stock is non-voting
except as required by the Georgia Business Code. The Georgia Business Code
grants the holders of the outstanding shares of a class the authority to vote as
a separate voting group on a proposed amendment if that amendment would effect a
detrimental reclassification of the existing shares, create a new class with
preferences over the existing shares, or cancel or otherwise affect the rights
to distributions and dividends. The Company is not required to maintain a
sinking fund for the Series H Preferred Stock.

         Each share of Series H Preferred Stock is convertible at the option of
the holders thereof in the following amounts at any time on or after the
respective dates

         (i)   25,000 shares on or after December 31, 2000,

         (ii)  25,000 shares on or after June 30, 2002,

         (iii) 25,000 shares on or after June 30, 2003,

         (iv)  25,000 shares on or after December 31, 2005, and

         (v)   all remaining outstanding shares on or after December 31, 2006
         into that number of shares of Common Stock obtained by multiplying the
         number of shares of Series H Preferred Stock being converted by $10 and
         then dividing that sum by (in most instances) 90% of the simple average
         of the daily closing price of the Common Stock for the 20 trading days
         ending on the last trading day of the calendar week immediately
         preceding the conversion on the market where the Common Stock is then
         regularly traded.

The right of conversion shall terminate upon receipt of the notice of redemption
from the Company and on the earlier of

         (i)  the commencement of any liquidation, dissolution or winding up of
         the Company or

         (ii) the adoption of any resolution authorizing the commencement
         thereof.

The Company may elect to redeem the shares of Series H Preferred Stock sought to
be converted instead of issuing shares of Common Stock.

         The Series H Preferred Stock bears a cumulative quarterly dividend per
         share in an amount equal to

         (i)   7% per annum during the period from issuance to June 30, 1999,

         (ii)  8% per annum during the period from July 1, 1999 to June 30,
         2000,

         (iii) 9% per annum during the period from July 1, 2000 to June 30,
         2001, and

         (iv)  10% per annum from July 1, 2001 and thereafter, in each case
         calculated on the basis of the Adjusted Liquidation Value of the Series
         H Preferred Stock, payable in arrears in cash on each Quarterly
         Dividend Payment Date, and commencing accrual on the date of issuance
         to and including the date on which the redemption price of the shares
         is paid.


                                      -58-
<PAGE>   60


Dividends on the Series H Preferred Stock are in preference to and with priority
over dividends upon the Common Stock. The Series H Preferred Stock ranks on a
parity as to dividends and upon liquidation, dissolution or winding up with all
other shares of Preferred Stock.

         The Company may redeem all or a portion of the shares of the Series H
Preferred Stock issued and outstanding at any time after January 1, 1999 and
from time to time, at its option, for cash upon no less than twenty (20) days
nor more than thirty (30) days prior notice thereof. The redemption price of the
shares of the Series H Preferred Stock shall be an amount per share equal to the
sum of

         (i)(a) 105% of liquidation value during the period from issuance
         through December 31, 1999;

            (b) 104% of liquidation value during the period from January 1, 2000
            through December 31, 2000;

            (c) 103% of liquidation value during the period from January 1, 2001
            through December 31, 2001;

            (d) 102% of liquidation value during the period from January 1, 2002
            through December 31, 2002;

            (e) 101% of liquidation value during the period from January 1, 2003
            through December 31, 2003; and

            (f) 100% of liquidation value from January 1, 2004 and thereafter,
            and

         (ii) all accrued and unpaid dividends on those shares through the
         redemption date.

The right of the Company to redeem shares of Series H Preferred Stock remains
effective notwithstanding prior receipt by the Company of notice by any holder
of Series H Preferred Stock of that holder's intent to convert shares of Series
H Preferred Stock. As of December 31, 1998 there were no issued or outstanding
shares of Series H Preferred Stock.

         The Series H Preferred Stock is reserved for issuance upon the
conversion of Class A units held by the limited partners in ART Palm, Ltd.

         The description of the foregoing provisions of each series of the
Preferred Stock does not purport to be complete and is subject to and qualified
in its entirety by reference to the definitive articles of amendment of the
articles of incorporation relating to that series of Preferred Stock.


                              PLAN OF DISTRIBUTION

         Preferred Stock may be sold directly by the Company or through agents
designated by the Company from time to time. Any agent involved in the offer or
sale of the Preferred Stock in respect of which this Prospectus is delivered
will be named, and any commissions payable by the Company to that agent will be
set forth, in the Prospectus Supplement. Unless otherwise indicated in the
Prospectus Supplement, any such agent will be acting on a best efforts basis for
the period of its appointment.

         Underwriters, dealers and agents may be entitled under agreements
entered into with the Company to indemnifications by the Company against certain
civil liabilities, including liabilities under the Securities Act, or to
contribution by the Company to payments they may be required to make in respect
thereof. The terms and conditions of the indemnification will be described in an
applicable Prospectus Supplement. Underwriters, dealers and agents may be
customers of, engage in transactions with, or perform services for the Company
in the ordinary course of business.



                                      -59-
<PAGE>   61

                                  LEGAL MATTERS

         Certain legal matters with respect to the Preferred Stock and, if
applicable, the Common Stock offered by the Company will be passed upon for the
Company by Holt Ney Zatcoff & Wasserman, LLP, Atlanta, Georgia.

                                     EXPERTS

         The financial statements and schedules included and incorporated by
reference in this Prospectus have been audited by BDO Seidman, LLP, independent
certified public accountants, to the extent and for the periods set forth in
their reports appearing elsewhere herein and in the registration statement, and
such reports are included herein in reliance upon the authority of said firm as
experts in auditing and accounting.





                                      -60-


<PAGE>   62

                              FINANCIAL STATEMENTS

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                           <C>
FINANCIAL STATEMENTS:

Report of Independent Certified Public Accountants..............................................................F-2

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

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

Consolidated Statements of Stockholders' Equity -
     Years Ended December 31, 1998, 1997 and 1996...............................................................F-5

Consolidated Statements of Cash Flows -
     Years Ended December 31, 1998, 1997 and 1996...............................................................F-7

Notes to Consolidated Financial Statements...................................................................  F-10


Interim Financial Statements (Unaudited):

Consolidated Balance Sheets -
   March 31, 1999 and December 31, 1998........................................................................F-41

Consolidated Statements of Operations -
   Three Months Ended March 31, 1999 and 1998..................................................................F-43

Consolidated Statements of Stockholders' Equity -
   Three Months Ended March 31, 1999...........................................................................F-44

Consolidated Statements of Cash Flows -
   Three Months Ended March 31, 1999 and 1998..................................................................F-45

Notes to Consolidated Financial Statements.....................................................................F-47
</TABLE>




All other schedules are omitted because they are not required, are not
applicable or the information required is included in the Consolidated Financial
Statements or the notes thereto.



                                      F-1
<PAGE>   63





               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Board of Directors of
American Realty Trust, Inc.


         We have audited the accompanying consolidated balance sheets of
American Realty Trust, Inc. and Subsidiaries as of December 31, 1998 and 1997
and the related consolidated statements of operations, stockholders' equity and
cash flows for each of the three years in the period ended December 31, 1998.
These financial statements and schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
American Realty Trust, Inc. and Subsidiaries as of December 31, 1998 and 1997,
and the consolidated results of their operations and their cash flows for each
of the three years in the period ended December 31, 1998, in conformity with
generally accepted accounting principles.





                                              BDO Seidman, LLP






Dallas, Texas
March 30, 1999



                                      F-2
<PAGE>   64



                           AMERICAN REALTY TRUST, INC.
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                                                       December 31,
                                                                                                  ----------------------
                                                                                                    1998          1997
                                                                                                  ---------    ---------
                                                                                           (dollars in thousands, except per share)
<S>                                                                                              <C>           <C>
                   Assets
Notes and interest receivable
         Performing (including $594 in 1998 and $1,307 in 1997 from affiliate)                    $  47,823    $   9,300
         Nonperforming, nonaccruing                                                                   6,807       18,624
                                                                                                  ---------    ---------
                                                                                                     54,630       27,924

Less - allowance for estimated losses                                                                (2,577)      (2,398)
                                                                                                  ---------    ---------
                                                                                                     52,053       25,526

Real estate held for sale                                                                           282,301      178,938
Real estate held for investment net of accumulated depreciation ($208,396 in 1998
         and $5,380 in 1997 )                                                                       452,606      123,515
Pizza parlor equipment, net of accumulated depreciation ($1,464 in 1998
         and $905 in 1997)                                                                            6,859        6,693
Marketable equity securities, at market value                                                         2,899        6,205
Cash and cash equivalents                                                                            11,523        5,347
Investments in equity investees                                                                      34,433       45,851
Intangibles, net of accumulated amortization ($1,298 in 1998 and
         $704 in 1997)                                                                               14,776       15,230
Other assets                                                                                         61,155       26,494
                                                                                                  ---------    ---------
                                                                                                  $ 918,605    $ 433,799
                                                                                                  =========    =========

       Liabilities and Stockholders' Equity
Liabilities
Notes and interest payable ($12,600 in 1998 and $11,400 in 1997
         to affiliates)                                                                           $ 768,272    $ 261,986
Margin borrowings                                                                                    35,773       53,376
Accounts payable and other liabilities (including $8,900 in 1998 and $22,900
         in 1997 to affiliate)                                                                       38,321       34,442
                                                                                                  ---------    ---------
                                                                                                    842,366      349,804

Minority interest                                                                                    37,967       20,542
Commitments and contingencies
Stockholders' equity
Preferred Stock, $2 00 par value, authorized  20,000,000 shares, issued and outstanding
         Series B, 4,000 shares in 1997                                                                --              8
         Series C, 16,681 shares in 1997                                                               --             33
         Series F, 3,350,000 shares in 1998 and 2,000,000 in 1997
                   (liquidation preference $33,500)                                                   6,100        4,000
         Series G, 1,000 shares in 1998 (liquidation preference $100)                                     2         --
Common Stock, $ 01 par value, authorized 100,000,000 shares; issued 13,298,802
         shares in 1998 and 13,479,348 in 1997                                                          133          135
Paid-in capital                                                                                      83,945       84,943
Accumulated (deficit)                                                                               (51,880)     (25,638)
Treasury stock at cost, 2,737,216 shares in 1998 and 2,767,427 shares in 1997                           (28)         (28)
                                                                                                  ---------    ---------
                                                                                                     38,272       63,453
                                                                                                  ---------    ---------
                                                                                                  $ 918,605    $ 433,799
                                                                                                  =========    =========
</TABLE>



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



                                      F-3
<PAGE>   65




                           AMERICAN REALTY TRUST, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                                Years Ended December 31,
                                                                                      --------------------------------------------
                                                                                          1998            1997            1996
                                                                                      ------------    ------------    ------------
                                                                                        (dollars in thousands, except per share)
<S>                                                                                   <C>             <C>             <C>
Income
         Sales ....................................................................   $     28,883    $     24,953    $     14,386
         Rents ....................................................................         63,491          29,075          20,658
         Interest (including $39 in 1998, $230 in 1997, and $539 in
                  1996 from affiliates) ...........................................            188           2,835           4,751
         Other ....................................................................         (5,476)            168           1,727
                                                                                      ------------    ------------    ------------
                                                                                            87,086          57,031          41,522

Expenses
         Cost of sales ............................................................         24,839          19,964          11,036
         Property operations ($1,752 in 1998, $865 in 1997 and $892 in 1996
                  to affiliates) ..................................................         49,193          24,195          15,874
         Interest ($1,082 in 1998, $433 in 1997 and $418 in 1996
                  to affiliates) ..................................................         51,624          30,231          16,489
         Advisory and servicing fees to affiliate .................................          3,845           2,657           1,539
         General and administrative ($1,832 in 1998, $1,809 in 1997 and $691
                  in 1996 to affiliate) ...........................................          8,521           7,779           3,930
         Depreciation and amortization ............................................          6,990           3,542           2,367
         Litigation Settlement ....................................................         13,026            --              --
         Provision for loss on real estate ........................................          3,916            --              --
         Minority interest ........................................................          3,157           1,884           1,366
                                                                                      ------------    ------------    ------------
                                                                                           165,111          90,252          52,601
                                                                                      ------------    ------------    ------------

(Loss) from operations ............................................................        (78,025)        (33,221)        (11,079)
Equity in income of investees .....................................................         37,966          10,497           1,485
Gain on sale of real estate .......................................................         17,254          20,296           3,659
                                                                                      ------------    ------------    ------------

(Loss) before income taxes ........................................................        (22,805)         (2,428)         (5,935)
Income tax expense ................................................................           --              --              --
                                                                                      ------------    ------------    ------------
(Loss) before extraordinary gain ..................................................        (22,805)         (2,428)         (5,935)
Extraordinary gain ................................................................           --              --               381
                                                                                      ------------    ------------    ------------

Net (loss) ........................................................................        (22,805)         (2,428)         (5,554)
Preferred dividend requirement ....................................................         (1,177)           (206)           (113)
                                                                                      ------------    ------------    ------------

Net (loss) applicable to Common shares ............................................   $    (23,982)   $     (2,634)   $     (5,667)
                                                                                      ============    ============    ============

Earnings per share
(Loss) before extraordinary gain ..................................................   $      (2.24)   $        (22)   $        (46)
Extraordinary gain ................................................................           --              --               .03

Net (loss) applicable to Common shares ............................................   $      (2.24)   $        (22)   $        (43)
                                                                                      ============    ============    ============


Weighted average Common shares used in computing earnings per share ...............   $ 10,695,388    $ 11,710,013    $ 12,765,082
                                                                                      ============    ============    ============
</TABLE>



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



                                      F-4
<PAGE>   66




                           AMERICAN REALTY TRUST, INC.

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                Series B   Series C   Series F  Series G
                               Preferred   Preferred  Preferred Preferred   Common    Treasury  Paid-in   Accumulated  Stockholders'
                                 Stock      Stock      Stock      Stock      Stock     Stock    Capital    (Deficit)     Equity
                                --------   --------   --------   -------   --------   --------  --------    --------    --------
<S>                             <C>        <C>        <C>        <C>       <C>        <C>       <C>         <C>         <C>
Balance, January 1, 1996 ....   $   --     $   --     $   --     $  --     $    117   $   --    $ 66,661    $(13,720)   $ 53,058
Common Stock issued .........       --         --         --        --           18       --         (18)       --          --
Series B Preferred Stock
     issued .................          8       --         --        --         --         --         392        --           400
Series C Preferred Stock
     issued .................       --           30       --        --         --         --       1,469        --         1,469
Common Stock cash
     dividend ($.15 per
     share) .................       --         --         --        --         --         --        --        (1,491)     (1,491)
Redemption of share
     purchase rights ($.01
     per right) .............       --         --         --        --         --         --        --          (101)       (101)
Series B Preferred Stock
     cash dividend ($6.46
     per share) .............       --         --         --        --         --         --        --           (25)        (25)
Series C Preferred Stock
     stock dividend ($5.74
     per share) .............       --            2       --        --         --         --          85         (87)       --
Treasury stock, at
     cost ...................       --         --         --        --         --           (6)        6        --          --
Net (loss) ..................       --         --         --        --         --         --        --        (5,554)     (5,554)
                                --------   --------   --------   -------   --------   --------  --------    --------    --------

Balance, December 31,
     1996 ...................          8         32       --        --          135         (6)   68,595     (20,978)     47,786
Series F Preferred Stock
     issued .................       --         --        4,000      --         --         --      16,000        --        20,000
Common Stock cash
     dividend
     ($.20 per share) .......       --         --         --        --         --         --        --        (2,026)     (2,026)
Series B Preferred Stock
     cash dividend ($10.00
     per share) .............       --         --         --        --         --         --        --           (40)        (40)
Series C Preferred Stock,
     stock and cash
     dividend ($10.00
     per share) .............       --            1       --        --         --         --          81        (166)        (84)
Sale of Common Stock ........       --         --         --        --         --         --         245        --           245
Treasury stock, at
     cost ...................       --         --         --        --         --          (22)       22        --          --
Net (loss) ..................       --         --         --        --         --         --        --        (2,428)     (2,428)
                                --------   --------   --------   -------   --------   --------  --------    --------    --------

</TABLE>



                                      F-5
<PAGE>   67



                           AMERICAN REALTY TRUST, INC.

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - CONTINUED


<TABLE>
<CAPTION>
                               Series B   Series C   Series F  Series G
                              Preferred   Preferred  Preferred Preferred   Common    Treasury  Paid-in   Accumulated  Stockholders'
                                Stock      Stock      Stock      Stock      Stock     Stock    Capital    (Deficit)     Equity
                               --------   --------   --------   -------   --------   --------  --------    --------    --------
<S>                            <C>        <C>        <C>        <C>       <C>        <C>       <C>         <C>         <C>
Balance, December 31,
     1997 ..................         8         33      4,000       --         135        (28)     84,943     (25,638)     63,453
Repurchase of Common
     Stock issued ..........      --         --         --         --          (2)      --          (267)       --          (269)
Series G Preferred Stock
     issued ................      --         --         --            2      --         --            98        --           100
Series F Preferred Stock
     issued ................      --         --        2,100       --        --         --           529        --         2,629
Common Stock cash
     dividend
     ($.20 per share) ......      --         --         --         --        --         --          --        (2,261)     (2,261)
Series B Preferred Stock
     cash dividend ($2.50
     per share) ............      --         --         --         --        --         --          --           (54)        (54)
Series C Preferred Stock
     cash dividend ($7.50
     per share) ............      --         --         --         --        --         --          --          (148)       (148)
Series F Preferred Stock
     cash dividend ($.625
     per share) ............      --         --         --         --        --         --          --          (966)       (966)
Series G Preferred Stock
     cash dividend ($7.50
     per share) ............      --         --         --         --        --         --          --            (8)         (8)
Sale of Common Stock
     under dividend
     reinvestment plan .....      --         --         --         --        --         --           224        --           224
Conversion of Series B
     Preferred Stock to
     Common Stock ..........        (8)      --         --         --        --         --            53        --            45
Series C Preferred Stock
     redeemed ..............      --          (33)      --         --        --         --        (1,635)       --        (1,668)
Net (loss) .................      --         --         --         --        --         --          --       (22,805)    (22,805)
                              --------   --------   --------   --------  --------   --------    --------    --------    --------
Balance, December 31,
     1998 ..................  $   --     $   --     $  6,100   $      2  $    133   $    (28)   $ 83,945    $(51,880)   $ 38,272
                              ========   ========   ========   ========  ========   ========    ========    ========    ========
</TABLE>

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



                                      F-6
<PAGE>   68




                           AMERICAN REALTY TRUST, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                     For The Years Ended December 31,
                                                                                   -----------------------------------
                                                                                      1998         1997         1996
                                                                                   ---------    ---------    ---------
                                                                                         (dollars in thousands)
<S>                                                                                <C>          <C>          <C>
Cash Flows From Operating Activities
         Pizza parlor sales collected ..........................................   $  28,173    $  24,953    $  14,386
         Rents collected .......................................................      64,029       28,199       19,013
         Interest collected ($262 in 1997 and $385 in 1996
                  from affiliates) .............................................         188        2,592        4,331
         Distributions from equity investees' operating activities .............      10,274        5,689        9,054
         Interest paid .........................................................     (34,139)     (19,092)      (9,640)
         Payments for property operations ($1,752 in 1998, $865 in 1997
                  and $892 in 1996 to affiliate) ...............................     (42,551)     (22,821)     (15,034)
         Payments for pizza parlor operations ..................................     (25,765)     (19,964)     (11,036)
         Advisory fee paid to affiliate ........................................      (3,845)      (2,657)      (1,539)
         Distributions to minority interest holders ............................      (3,157)      (2,088)      (1,366)
         Purchase of marketable equity securities ..............................      (7,670)     (15,147)     (22,613)
         Proceeds from sale of marketable equity securities ....................       5,502       10,588       23,557
         General and administrative expenses paid ($1,832 in 1998, $1,809
                  in 1997 and $691 in 1996 to affiliate) .......................      (8,489)      (7,764)      (4,313)
         Other .................................................................      (5,538)        (537)        (642)
                                                                                   ---------    ---------    ---------

         Net cash provided by (used in) operating activities ...................     (22,988)     (18,049)       4,158

Cash Flows From Investing Activities
         Collections on notes receivable ($3,503 in 1997 and $1,166
                  in 1996 from affiliates) .....................................       3,121        4,489        1,495
         Proceeds from sale of notes receivable ................................         599       16,985         --
         Notes receivable funded ...............................................        (594)      (8,716)        (250)
         Proceeds from sale of real estate .....................................      51,602       38,169        7,718
         Contributions from minority interest holders ..........................        --          9,799        2,571
         Distributions from equity investees activities ........................      14,429         --           --
         Acquisitions of real estate ...........................................    (106,884)    (123,074)     (41,636)
         Real estate improvements ..............................................      (4,070)     (10,993)      (2,862)
         Pizza parlor equipment purchased ......................................        (166)      (2,695)      (2,942)
         Earnest money deposits ................................................        (577)      (6,221)         577
         Investment in real estate investees ...................................      (6,116)      (1,331)     (15,471)
                                                                                   ---------    ---------    ---------

                  Net cash (used in) investing activities ......................     (48,656)     (83,588)     (50,800)

Cash Flows From Financing Activities
         Proceeds from notes payable ...........................................     237,895      161,103       86,490
         Margin borrowings (payments), net .....................................     (21,908)       8,914        2,981
         Proceeds from issuance of Preferred Stock .............................        --           --            400
         Payments on notes payable .............................................    (120,394)     (81,639)     (30,003)
         Deferred borrowing costs ..............................................     (10,156)      (5,174)      (5,028)
         Net advances (payments) to/from affiliates ............................      (2,913)      23,274       (4,979)
         Redemption of Preferred Stock .........................................      (1,668)        --           --
         Sale of Common Stock under dividend reinvestment plan .................         224         --           --
         Dividends .............................................................      (3,260)      (2,150)      (1,617)
                                                                                   ---------    ---------    ---------

         Net cash provided by financing activities .............................      77,820      104,328       48,244
                                                                                   ---------    ---------    ---------
</TABLE>

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



                                      F-7
<PAGE>   69




                           AMERICAN REALTY TRUST, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED


<TABLE>
<CAPTION>
                                                                                        For The Years Ended December 31,
                                                                                        --------------------------------
                                                                                          1998        1997        1996
                                                                                        --------    --------    --------
                                                                                             (dollars in thousands)
<S>                                                                                     <C>         <C>         <C>
Net increase in cash and cash equivalents ...........................................   $  6,176    $  2,691    $  1,602
Cash and cash equivalents, beginning of year ........................................      5,347       2,656       1,054
                                                                                        --------    --------    --------

Cash and cash equivalents, end of year ..............................................   $ 11,523    $  5,347    $  2,656
                                                                                        ========    ========    ========


Reconciliation of net (loss) to net cash provided by (used in)
         operating activities
Net (loss) ..........................................................................   $(22,805)   $ (2,428)   $ (5,554)
Adjustments to reconcile net (loss) to net cash provided by (used in)
         operating activities
                  Extraordinary gain ................................................       --          --          (381)
                  Gain on sale of real estate .......................................    (17,254)    (20,296)     (3,659)
                  Depreciation and amortization .....................................      6,990       3,542       2,367
                  Amortization of deferred borrowing costs ..........................      8,916       4,042       2,692
                  Provision for loss ................................................      3,916        --          --
                  Litigation settlement .............................................     13,076        --          --
                  Equity in (income) losses of investees ............................    (37,966)    (10,497)     (1,485)
                  Distributions from equity investees' operating activities .........     10,274       5,689       9,054
                  Increase (decrease) in marketable equity securities ...............     (3,306)     (4,559)        944
                  (Increase) decrease in accrued interest receivable ................     (2,269)         66        (117)
                  (Increase) decrease in other assets ...............................     20,201         634      (4,103)
                  Increase in accrued interest payable ..............................      2,537       1,019       1,417
                  Increase in accounts payable and other liabilities ................     (5,716)      4,978       2,908
                  Other .............................................................        418        (239)         75
                                                                                        --------    --------    --------

                           Net cash provided by (used in) operating activities ......   $(22,988)   $(18,049)   $  4,158
                                                                                        ========    ========    ========
</TABLE>












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



                                      F-8
<PAGE>   70



                           AMERICAN REALTY TRUST, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED


<TABLE>
<CAPTION>
                                                                                    For The Years Ended December 31,
                                                                                   ----------------------------------
                                                                                     1998         1997         1996
                                                                                   ---------    ---------   ---------
                                                                                         (dollars in thousands)
<S>                                                                                <C>          <C>         <C>
Schedule of noncash investing and financing activities
         Notes payable from acquisition of real estate .........................   $  45,632    $  44,151   $   9,099
         Stock dividends on Series C Preferred Stock ...........................        --             82          31
         Issuance of Series G Preferred Stock ..................................         100         --          --
         Series F Preferred Stock issued for real estate .......................       2,100       20,000        --
         Dividend obligation on conversion of Series F Preferred Stock 134 .....        --           --
         Current value of property obtained through foreclosure of note
                  receivable ...................................................      20,985       20,226        --
         Note receivable cancelled on acquisition of property ..................       1,300        2,737        --
         Issuance of partnership units .........................................      24,474         --          --
         Note payable assumed on property obtained through foreclosure .........        --         11,867        --
         Carrying value of real estate exchanged ...............................        --          7,882        --
         Notes payable from acquisition of minority interest in subsidiary .....        --          5,000        --
         Conversion of Series B Preferred Stock into
                  Common Stock .................................................          45         --          --

Consolidation of National Realty, L P
         Carrying value of notes receivable ....................................      52,168         --          --
         Carrying value of real estate .........................................     228,042         --          --
         Carrying value of investment in equity investee eliminated ............      41,182         --          --
         Carrying value of other assets ........................................      32,571         --          --
         Carrying value of minority interest ...................................      15,600         --          --
         Carrying value of the Company Common
                  Stock eliminated .............................................         269         --          --
         Carrying value of notes and interest payable ..........................     295,743         --          --
         Carrying value of accounts payable and other liabilities ..............         751         --          --

Acquisition of IGI properties
         Carrying value of real estate .........................................      51,820         --          --
         Issuance of partnership units .........................................       6,568         --          --
         Carrying value of other assets ........................................      (1,122)        --          --
         Carrying value of notes payable and other liabilities .................      43,713         --          --
         Investment in partnerships ............................................       1,980         --          --

Acquisition of Pizza World Supreme, Inc
         Carrying value of intangible ..........................................        --           --         9,768
         Carrying value of pizza parlor equipment ..............................        --           --          --
         Carrying value of note receivable retired .............................        --           --        10,286
         Carrying value of accounts payable and other liabilities ..............        --           --         2,834
</TABLE>



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



                                      F-9
<PAGE>   71



                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     The accompanying Consolidated Financial Statements of American Realty
Trust, Inc. and consolidated entities (the "Company") have been prepared in
conformity with generally accepted accounting principles, the most significant
of which are described in NOTE 1. "SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES."
These, along with the remainder of the Notes to Consolidated Financial
Statements, are an integral part of the Consolidated Financial Statements. The
data presented in the Notes to Consolidated Financial Statements are as of
December 31 of each year and for the year then ended, unless otherwise
indicated. Dollar amounts in tables are in thousands, except per share amounts.

     Certain balances for 1996 and 1997 have been reclassified to conform to the
1998 presentation. Shares and per share data have been restated for a 2 for 1
forward Common Stock split effected February 17, 1997.

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and company business. American Realty Trust, Inc. ("ART"), a
Georgia corporation, is successor to a District of Columbia business trust, that
primarily invests in real estate and real estate-related entities and purchases
and originates mortgage loans.

     Basis of consolidation. The Consolidated Financial Statements include the
accounts of ART, and all controlled subsidiaries and partnerships other than
National Realty, L.P. ("NRLP") prior to December 31, 1998. The Company used the
equity method to account for its investment in NRLP prior to December 31, 1998.
See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P." All significant intercompany
transactions and balances have been eliminated.

     Accounting estimates. In the preparation of the Company's Consolidated
Financial Statements in conformity with generally accepted accounting principles
it was necessary for management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the Consolidated Financial Statements and
the reported amounts of revenues and expense for the year then ended.
Actual results could differ from these estimates.

     Interest recognition on notes receivable. It is the Company's policy to
cease recognizing interest income on notes receivable that have been delinquent
for 60 days or more. In addition, accrued but unpaid interest income is only
recognized to the extent that the net realizable value of the underlying
collateral exceeds the carrying value of the receivable.

     Allowance for estimated losses. Valuation allowances are provided for
estimated losses on notes receivable considered to be impaired. Impairment is
considered to exist when it is probable that all amounts due under the terms of
the note will not be collected. Valuation allowances are provided for estimated
losses on notes receivable to the extent that the Company's investment in the
note exceeds management's estimate of fair value of the collateral securing such
note.

     Real estate held for investment and depreciation. Real estate held for
investment is carried at cost. Statement of Financial Accounting Standards No.
121 ("SFAS No. 121") requires that a property be considered impaired, if the sum
of the expected future cash flows (undiscounted and without interest charges) is
less than the carrying amount of the property. If impairment exists, an
impairment loss is recognized by a charge against earnings, equal to the amount
by which the carrying amount of the property exceeds the fair value of the
property. If impairment of a property is recognized, the carrying amount of the
property is reduced by the amount of the impairment, and a new cost for the
property is established. Such new cost is depreciated over the property's
remaining useful life. Depreciation is provided by the straight- line method
over estimated useful lives, which range from 10 to 40 years.




                                      F-10
<PAGE>   72

                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     Real estate held for sale. Foreclosed real estate is initially recorded at
new cost, defined as the lower of original cost or fair value minus estimated
costs of sale. SFAS No. 121 also requires that properties held for sale be
reported at the lower of carrying amount or fair value less costs of sale. If a
reduction in a held for sale property's carrying amount to fair value less costs
of sale is required, a provision for loss shall be recognized by a charge
against earnings. Subsequent revisions, either upward or downward, to a held for
sale property's estimated fair value less costs of sale is recorded as an
adjustment to the property's carrying amount, but not in excess of the
property's carrying amount when originally classified as held for sale. A
corresponding charge against or credit to earnings is recognized. Properties
held for sale are not depreciated.

     Investments in equity investees. Because the Company may be considered to
have the ability to exercise significant influence over the operating and
investment policies of certain of its investees, they are accounted for by the
equity method. Under the equity method, the Company's initial investment,
recorded at cost, is increased by its proportionate share of the investee's
operating income and any additional investment and decreased by the Company's
proportionate share of the investee's operating losses and distributions
received.

     Present value premiums/discounts. The Company provides for present value
premiums and discounts on notes receivable or payable that have interest rates
that differ substantially from prevailing market rates and amortizes such
premiums and discounts by the interest method over the lives of the related
notes. The factors considered in determining a market rate for notes receivable
include the borrower's credit standing, nature of the collateral and payment
terms of the note.

     Revenue recognition on the sale of real estate. Sales of real estate are
recognized when and to the extent permitted by Statement of Financial Accounting
Standards No. 66, "Accounting for Sales of Real Estate" ("SFAS No. 66"). Until
the requirements of SFAS No. 66 for full profit recognition have been met,
transactions are accounted for using either the deposit, the installment, the
cost recovery, the financing or other method, whichever is appropriate.

     Operating segments. Management has determined that the Company's reportable
operating segments are those that are based on the Company's method of internal
reporting, which disaggregates its operations by type of real estate.

     Fair value of financial instruments. The Company used the following
assumptions in estimating the fair value of its notes receivable, marketable
equity securities and notes payable. For performing notes receivable, the fair
value was estimated by discounting future cash flows using current interest
rates for similar loans. For nonperforming notes receivable the estimated fair
value of the Company's interest in the collateral property was used. For
marketable equity securities fair value was based on the year end closing market
price of each security. For notes payable the fair value was estimated using
current rates for mortgages with similar terms and maturities.

     Cash equivalents. For purposes of the Consolidated Statements of Cash
Flows, the Company considers all highly liquid debt instruments purchased with
an original maturity of three months or less to be cash equivalents.

     Loss per share. Loss per share is presented in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings Per Share". Loss per share is
computed based upon the weighted average number of shares of Common Stock
outstanding during each year, adjusted for a two for one forward Common Stock
split effected February 17, 1997.



                                      F-11
<PAGE>   73


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


NOTE 2.  SYNTEK ASSET MANAGEMENT, L.P.

     The Company 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 December 31, 1998, the Company
owned approximately 55.0% of the outstanding limited partner units of NRLP.

     NRLP, SAMLP and Mr. Phillips were among the defendants in a class action
lawsuit arising from the formation of NRLP. 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 an NRLP oversight committee and the establishment of specified
annually increasing targets for five years relating to the price of NRLP'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. NRLP did not meet the unit price targets for the
first and second anniversary dates. On July 8, 1992, SAMLP notified the NRLP
oversight committee of the failure of NRLP to meet the unit price targets for
two successive years and that it expected to resign as general partner of NRLP
and NOLP.

     The Settlement Agreement provided that the withdrawal of SAMLP as general
partner would require NRLP to purchase SAMLP's general partner interest (the
"Redeemable General Partner Interest") at its then fair value, and to pay
certain fees and other compensation as provided in the NRLP partnership
agreement. Syntek Asset Management, Inc. ("SAMI"), the managing general partner
of SAMLP, calculated the fair value of such Redeemable General Partner Interest
to be $49.6 million at December 31, 1997, before reduction for the principal
balance ($4.2 million at December 31, 1997) and accrued interest ($7.2 million
at December 31, 1997) on the note receivable from SAMLP for its original capital
contribution to the partnership.

     On July 15, 1998, NRLP, SAMLP and the NRLP oversight committee executed an
Agreement for Cash Distribution and Election of Successor General Partner (the
"Cash Distribution Agreement") which provides for the nomination of an entity
affiliated with SAMLP to be the successor general partner of NRLP, for the
distribution of $11.4 million to the plaintiff class members and for the
resolution of all related matters under the Settlement Agreement. The Cash
Distribution Agreement was submitted to the Court on July 23, 1998. On August 4,
1998, the Court entered an order granting preliminary approval of the Cash
Distribution Agreement. On September 9, 1998, a notice was mailed to the
plaintiff class members describing the Cash Distribution Agreement. On October
16, 1998, a hearing was held to consider any objections to the Cash Distribution
Agreement. On October 23, 1998, the Court entered an order granting final
approval of the Cash Distribution Agreement. The Court also entered orders
requiring NRLP 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 NRLP into an escrow
account and then transferred to the control of an independent settlement
administrator. The distribution of the cash shall be made to the plaintiff class
members pro rata based upon the number of units originally issued to each
plaintiff class member upon the formation of NRLP in 1987. The distribution of
cash is under the control of the independent settlement administrator. On March
10, 1999, the Court entered an order providing for the initial distribution of
the cash not later than March 31, 1999.




                                      F-12
<PAGE>   74


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The proposal to elect NRLP Management Corp. ("NMC"), a wholly-owned
subsidiary of the Company, as the successor general partner was submitted to the
unitholders of NRLP for a vote at a special meeting of unitholders held on
December 18, 1998. All units of NRLP owned by the Company and affiliates of
SAMLP (approximately 61.5% of the outstanding units of NRLP as of the November
27, 1998 record date) were voted pro rata with the vote of the other limited
partners. NMC was elected by a majority of the NRLP unitholders. The 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, SAMLP waived its right under the
Settlement Agreement to receive any payment from NRLP for its Redeemable General
Partner Interest and fees it was entitled to receive upon the election of a
successor general partner. As of December 31, 1997, the Redeemable General
Partner Interest was calculated to be $49.6 million. In addition, pursuant to
the Cash Distribution Agreement, the NRLP partnership agreement was amended to
provide that, upon voluntary resignation of the general partner, the resigning
general partner shall not be entitled to the repurchase of its general partner
interest under Paragraph 17.9 of the NRLP partnership agreement.

     Under the Cash Distribution Agreement, NMC assumed liability for SAMLP's
note for its original capital contribution to NRLP. In addition, NMC assumed
liability for the note which requires the repayment of the $11.4 million paid by
NRLP under the Cash Distribution Agreement, plus the $808,000 in court ordered
attorney's fees and $30,000 paid to Joseph B. Moorman. This note requires
repayment over a ten-year period, bears interest at a variable rate, currently
7.0% per annum, and is guaranteed by the Company, the parent of NMC. The
liability assumed under the Cash Distribution Agreement was expensed as a
"litigation settlement" in the accompanying Consolidated Statement of
Operations.

     As of December 31, 1998, the Company 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 class action
lawsuit. The Company began consolidation of the Partnership's accounts at that
date and its operations subsequent to that date. The consolidation of the
accounts of the Company with those of the Partnership (after intercompany
eliminations) resulted in an increase in the Partnership's net real estate of
$60.6 million. This amount was allocated to the individual real estate assets
based on their relative individual fair market value.

     The Partnership's operating results for 1998 were as follows:


<TABLE>
<S>                                                  <C>
Revenues .........................................   $ 113,834

Property operating expenses ......................      75,699
Interest .........................................      26,722
Depreciation .....................................       9,691
General and administrative expenses ..............       6,820
                                                     ---------
                                                       118,932
                                                     ---------

(Loss) from operations ...........................      (5,098)
Gain on sales of real estate .....................      52,589
                                                     ---------

Net income .......................................   $  47,491
                                                     =========
</TABLE>



                                      F-13
<PAGE>   75



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


NOTE 3.  NOTES AND INTEREST RECEIVABLE


<TABLE>
<CAPTION>
                                                          1998                         1997
                                               ------------------------       ------------------------
                                                Estimated                     Estimated
                                                  Fair           Book           Fair          Book
                                                  Value          Value          Value         Value
                                               ----------       -------       --------       --------
<S>                                              <C>             <C>           <C>             <C>
Notes Receivable
  Performing (including $594 in 1998 and
     $1,307 in 1997 from affiliates).......      $44,488        $45,310       $  9,217       $  9,340
Nonperforming..............................        9,200          9,200         26,344         23,212
                                                 -------        -------       --------       --------

                                                 $53,688         54,510        $35,561         32,552
                                                 =======                      ========

Interest receivable........................                       2,648                           380
Unamortized premiums/(discounts)...........                         (72)                         (124)
Deferred gains.............................                      (2,456)                       (4,884)
                                                                -------                      --------

                                                                $54,630                       $27,924
                                                                =======                      ========
</TABLE>


     The Company recognizes interest income on nonperforming notes receivable on
a cash basis. For the years 1998, 1997 and 1996 unrecognized interest income on
such nonperforming notes receivable totaled $716,000, $2.2 million and $1.6
million, respectively.

     Notes receivable at December 31, 1998, mature from 1999 to 2009 with
interest rates ranging from 7.2% to 18.0% per annum and a weighted average rate
of 11.9% per annum. Notes receivable are generally collateralized by real estate
or interests in real estate and personal guarantees of the borrower. A majority
of the notes receivable provide for interest to be paid at maturity. Scheduled
principal maturities of $37.0 million are due in 1999 of which $3.2 million is
due on nonperforming notes receivable.

     In December 1997, the Company sold its Pin Oak land, a 567.6 acre parcel of
unimproved land in Houston, Texas, for $11.4 million, receiving net cash of $3.5
million and providing $6.9 million in short-term purchase money financing. The
purchase money financing was collected in full in January 1998, the Company
receiving net cash of $1.5 million after paying off $5.2 million in underlying
mortgage debt and the payment of various closing costs.

     In December 1997, the Company sold a 25.1 acre tract of its Valley Ranch
land parcel, for $3.3 million, receiving net cash of $2.2 million and providing
$891,000 of short-term purchase money financing. The Company received a $624,000
paydown on the purchase money financing in January 1998 with the remaining
$267,000 being received in February 1998.

     In June 1992, the Company sold the Continental Hotel and Casino in Las
Vegas, Nevada for, among other consideration, a $22.0 million wraparound
mortgage note. The Company recorded a deferred gain of $4.6 million on the sale
resulting from a disputed third lien mortgage being subordinated to the
Company's wraparound




                                      F-14
<PAGE>   76


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

mortgage note. In March 1997, the wraparound note was modified and extended in
exchange for the borrower's commitment to invest $2.0 million in improvements to
the hotel and casino within four months of March 1997, and an additional $2.0
million prior to December 1997. The borrower stopped making the payments
required by the note in April 1997, and did not make the required improvements.
In December 1997, the borrower filed for bankruptcy protection. In February
1998, a hearing was held to allow foreclosure of the hotel and casino. At the
hearing, the bankruptcy court allowed the borrower 90 days to submit a
reorganization plan and beginning March 2, 1998 required the borrower to make
monthly payments of $175,000. The Company received only the first such payment.
The wraparound mortgage note had a principal balance of $22.7 million at March
31, 1998. In April 1998, the bankruptcy court allowed the foreclosure of the
hotel and casino. No loss was incurred on foreclosure as the fair market value
of the property exceeded the carrying value of the mortgage note. The property
is included in real estate held for investment in the accompanying Consolidated
Balance Sheet.

     As of December 31, 1998, the Company sold to Basic Capital Management, Inc.
("BCM"), the Company's advisor, three matured mortgage notes at their carrying
value of $628,000. No gain or loss was recognized on the sale. See NOTE 11.
"CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

     The borrower on a $1.7 million mortgage note receivable secured by land in
Osceola, Florida failed to pay the note on its November 1, 1993 maturity. The
Company instituted foreclosure proceedings and was awarded summary judgment in
January 1994. In April 1995, the borrower filed for bankruptcy protection. In
August 1996, the bankruptcy court's stay was lifted allowing foreclosure to
proceed. In February 1997, the Company sold its mortgage note receivable for
$1.8 million in cash. A gain of $171,000 was recognized on the sale.

     In September 1997, the Company sold its $16.3 million wraparound mortgage
note receivable secured by the Las Vegas Plaza Shopping Center in Las Vegas,
Nevada, for $15.0 million. The Company received net cash of $5.5 million after
paying off $9.2 million in underlying debt. No loss was incurred on the sale in
excess of the reserve previously established.

     In September 1997, the Company foreclosed on its $8.9 million junior
mortgage note receivable secured by the Williamsburg Hospitality House in
Williamsburg, Virginia. The Company obtained the property through foreclosure
subject to the first mortgage of $12.0 million. No loss was incurred on
foreclosure as the fair value of the property exceeded the carrying value of the
Company's mortgage note receivable and assumed mortgage debt. The property is
included in real estate held for investment in the accompanying Consolidated
Balance Sheet.

NOTE 4. ALLOWANCE FOR ESTIMATED LOSSES

     Activity in the allowance for estimated losses on notes and interest
receivable was as follows:



<TABLE>
<CAPTION>
                                        1998       1997       1996
                                      -------    -------    -------
<S>                                   <C>        <C>        <C>
Balance January 1, ................   $ 2,398    $ 3,926    $ 7,254
     Partnership allowance ........     1,910       --         --
     Amounts charged off ..........      --       (1,528)      --
     Writedown of property ........    (1,731)      --       (3,328)
                                      -------    -------    -------

Balance December 31, ..............   $ 2,577    $ 2,398    $ 3,926
                                      =======    =======    =======
</TABLE>





                                      F-15
<PAGE>   77



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

NOTE 5.  REAL ESTATE

     In January 1998, in separate transactions, the Company purchased (1) El
Dorado Parkway land, a 8.5 acre parcel of unimproved land in Collin County,
Texas, for $952,000, consisting of $307,000 in cash, assumption of the existing
mortgage of $164,000 which bears interest at 10% per annum, requires semi-annual
payments of principal and interest of $18,000 and matures in May 2005 and seller
financing of the remaining $481,000 of the purchase price which bears interest
at 8% per annum, requires semi-annual payments of principal and interest of
$67,000 and matures in January 2000; (2) Valley Ranch IV land, a 12.3 acre
parcel of unimproved land in Irving, Texas, for $2.0 million, consisting of
$500,000 in cash and seller financing of the remaining $1.5 million of the
purchase price which bears interest at 10% per annum, requires quarterly
payments of interest only and matures in December 2000; and, (3) JHL Connell
land, a 7.7 acre parcel of unimproved land in Carrollton, Texas, for $1.3
million in cash.

     In February 1998, in separate transactions, the Company purchased (1)
Scoggins land, a 314.5 acre parcel of unimproved land in Tarrant County, Texas,
for $3.0 million, consisting of $1.5 million in cash and mortgage financing of
$1.5 million which bore interest at 14% per annum, required quarterly payments
of interest only and matured in February 1999; and, (2) Bonneau land, a 8.4 acre
parcel of unimproved land in Dallas County, Texas, for $1.0 million in mortgage
financing which bore interest at 18.5% per annum with principal and interest due
at maturity in February 1999. The Scoggins land was refinanced in May 1998 and
the Bonneau land was refinanced in March 1999.

     In November 1994, the Company and an affiliate of BCM, sold five apartments
with a total of 880 units to a newly formed limited partnership in exchange for
$3.2 million in cash, a 27% limited partner interest and two mortgage notes
receivable, secured by one of the properties. The Company had the option to
reacquire the properties at any time after September 1997 for their original
sales prices. Accordingly, a deferred gain of $5.6 million was offset against
the Company's investment in the partnership. In February 1998, three of the
properties, one of which secured the two notes receivable, were reacquired, for
$7.7 million. The Company paid $4.0 million in cash and assumed the existing
mortgages of $3.7 million. Simultaneously, the Company refinanced the three
properties for a total of $7.8 million, receiving net cash of $3.9 million after
paying off $3.7 million in mortgage debt and the payment of various costs. The
new mortgage bears interest at 9.5% per annum, require monthly principal and
interest payments totaling $66,000 and mature in February 2008. In June 1998,
the remaining two properties were reacquired for $8.6 million. The Company paid
$2.1 million in cash and assumed the existing mortgages totaling $6.5 million.
The mortgages bear interest at 8.73% per annum, require monthly principal and
interest payments totaling $49,000 and mature in January 2019.

     In March 1998, the Company purchased Desert Wells land, a 420 acre parcel
of unimproved land in Palm Desert, California, for $12.0 million. The Company
paid $400,000 in cash, obtained mortgage financing of $10.0 million and obtained
seller financing of the remaining $1.6 million of the purchase price. The
mortgage bore interest at the prime rate plus 4.5%, currently 12.25% per annum,
required monthly payments of interest only and matured in March 1999. The lender
has agreed to an extension of its matured mortgage to March 2000. All other
terms would remain unchanged. The seller financing bore interest at 10% per
annum, required monthly payments of interest only and matured in July 1998. The
debt was paid in full at maturity.

     In April 1998, the Company purchased Yorktown land, a 325.8 acre parcel of
unimproved land in Harris County, Texas, for $7.4 million. The Company paid $3.0
million in cash and obtained seller financing of the remaining $4.4 million of
the purchase price. The seller financing bore interest at 8.5% per annum,
required monthly interest only payments and matured in February 1999. The
Company has received a written commitment from a lender to refinance the matured
mortgage in the approximate amount of $5.0 million. The new mortgage is
scheduled to close on or about April 15, 1999.




                                      F-16
<PAGE>   78



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     Also in April 1998, the Company sold a 77.7 acre tract of its Lewisville
land parcel for $6.8 million, receiving net cash of $153,000 after paying off
first and second lien mortgages totaling $5.9 million and the payment of various
closing costs. A gain of $1.9 million was recognized on the sale.

     In May 1998, but effective April 1, 1998, the Company purchased, in a
single transaction, twenty-nine apartments with a total of 2,441 units
(collectively the "IGI properties") in Florida and Georgia for $56.1 million.
The properties were acquired through three newly-formed controlled limited
partnerships. The partnerships paid a total of $6.1 million in cash, assumed
$43.4 million in mortgage debt and issued a total of $6.6 million in Class A
limited partner units in the acquiring partnerships, which have the Company as
the Class B Limited Partner and a wholly-owned subsidiary of the Company as the
Managing General Partner. The Class A limited partners were entitled to a
preferred return of $.08 per unit in 1998 and are entitled to an annual
preferred return of $.09 per unit in 1999 and $.10 per unit in 2000 and
thereafter. The Class A units are exchangeable after April 1, 1999 into shares
of Series F Preferred Stock on the basis of ten Class A units for each preferred
share. The assumed mortgages bear interest at rates ranging from 7.86% and
11.22% per annum, require monthly principal and interest payments totaling
$384,000 and mature between June 1, 2000 and September 2017. See NOTE 13.
"PREFERRED STOCK."

     Also in May 1998, the Company purchased the FRWM Cummings land, a 6.4 acre
parcel of unimproved land in Farmers Branch, Texas, for $1.2 million in cash.

     Further in May 1998, in separate transactions, the Company sold (1) a 21.3
acre tract of the Parkfield land parcel, for $1.3 million, receiving no net cash
after paying down by $1.1 million the mortgage secured by such land parcel and
the payment of various costs and, (2) a 15.4 acre tract of the Valley Ranch land
parcel, for $1.2 million, receiving no net cash after paying down by $1.1
million the mortgage secured by such land parcel and the payment of various
closing costs. A gain of $670,000 was recognized on the Parkfield sale and a
gain of $663,000 was recognized on the Valley Ranch sale.

     In June 1998, in separate transactions, the Company sold (1) a 21.6 acre
tract of the Chase Oaks land parcel, for $3.3 million, receiving net cash of
$418,000 after paying down by $2.0 million the mortgage secured by such land
parcel and the payment of various closing costs; (2) a 150.0 acre tract of the
Rasor land parcel, for $6.8 million, receiving net cash of $1.4 million after
paying down by $5.3 million the mortgage secured by such land parcel and the
payment of various closing costs; and, (3) the entire 315.2 acre Palm Desert
land parcel, for $17.2 million, receiving net cash of $8.6 million after paying
off $7.2 million in mortgage debt and the payment of various closing costs. A
gain of $848,000 was recognized on the Chase Oaks sale, a gain of $789,000 was
recognized on the Rasor sale and a gain of $3.9 million was recognized on the
Palm Desert sale.

     In July 1998, in separate transactions, the Company purchased (1) the
Thompson II land, a 3.5 acre parcel of unimproved land in Dallas County, Texas,
for $471,000 in cash; and (2) the Walker land, a 132.6 acre parcel of unimproved
land in Dallas County, Texas, for $12.6 million in cash.

     Also in July 1998, the Company purchased the Katrina land, a 454.8 acre
parcel of undeveloped land in Palm Desert, California, for $38.2 million. The
purchase was made by a newly formed controlled partnership of which a wholly-
owned subsidiary of the Company is the general partner and Class B limited
partner. The partnership issued $23.2 million Class A limited partnership units
and obtained mortgage financing of $15.0 million. The mortgage bears interest at
15.5% per annum, requires monthly payments of interest only and matures in July
1999. The Class A limited partners were entitled to an annual preferred return
of $.07 per unit in 1998, and are entitled to an annual preferred return of $.08
per unit in 1999, $.09 per unit in 2000 and $.10 per unit in 2001 and
thereafter. The Class A units may be converted into a total of 231,750 shares of
Series H Cumulative Convertible Preferred Stock after July 13, 1999, on the
basis of 100 Class A units for each preferred share. See NOTE 13. "PREFERRED
STOCK."




                                      F-17
<PAGE>   79


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     In July 1998, the Company sold a 2.5 acre tract of its Las Colinas I land
parcel, for $1.6 million, receiving net cash of $605,000 after paying down by
$750,000 the Las Colinas I term loan secured by such land parcel and the payment
of various closing costs. A gain of $869,000 was recognized on the sale.

     In September 1998, a newly formed controlled limited partnership, in which
the Company has a combined 95% general and limited partner interest, purchased
Messick land, a 72.0 acre parcel of unimproved land in Palm Springs, California,
for $3.5 million, paying $1.0 million in cash and obtaining seller financing of
the remaining $2.5 million of the purchase price. The seller financing bears
interest at 8.5% per annum, requires quarterly payments of interest only,
principal payments of $300,000 in July 1999 and July 2000, and matures in August
2001.

     Also in September 1998, in separate transactions, the Company sold (1) a
60.0 acre tract of the Parkfield land parcel, for $1.5 million, receiving no net
cash after paying down by $1.4 million the mortgage secured by such land parcel
and the payment of various closing costs; (2) the remaining 10.5 acres of the BP
Las Colinas land parcel for $4.7 million, receiving net cash of $1.8 million
after paying off the $2.7 million mortgage secured by such land parcel and the
payment of various closing costs; (3) the entire 30.0 acre Kamperman land parcel
for $2.4 million, receiving net cash of $584,000 after paying down by $1.6
million the Las Colinas I term loan secured by such parcel and the payment of
various closing costs; and (4) a 1.1 acre tract of the Santa Clarita land parcel
for $543,000, receiving net cash of $146,000 after paying down by $350,000 the
Las Colinas I term loan secured by such land parcel and the payment of various
closing costs. A gain of $44,000 was recognized on the Parkfield sale, a gain of
$3.4 million was recognized on the BP Las Colinas sale, a gain of $969,000 was
recognized on the Kamperman sale and a gain of $409,000 was recognized on the
Santa Clarita sale.

     Further in September 1998, in separate transactions, the Company purchased
(1) the HSM land, a 6.2 acre parcel of unimproved land in Farmers Branch, Texas,
for $2.2 million in cash; (2) the Vista Ridge land, a 160.0 acre parcel of
unimproved land in Lewisville, Texas, for $15.6 million, consisting of $3.1
million in cash and mortgage financing of $12.5 million which bears interest at
15.5% per annum, requires monthly interest only payments at a rate of 12.5% per
annum, with the deferred interest and principal due at maturity in July 1999;
and (3) the Marine Creek land, a 54.2 acre parcel of unimproved land in Fort
Worth, Texas, for $2.2 million in cash.

     In October 1998, in separate transactions, the Company purchased (1) Vista
Business Park land, a 41.8 acre parcel of unimproved land in Travis County,
Texas, for $3.0 million, consisting of $730,000 in cash and mortgage financing
of $2.3 million which bears interest at 8.9% per annum, requires monthly
payments of interest only and matures in September 2000; (2) Mendoza land, a .35
acre parcel of unimproved land in Dallas, Texas, for $180,000, consisting of
$27,000 in cash and seller financing of the remaining $153,000 of the purchase
price which bears interest at 10% per annum, requires quarterly payments of
interest only and matures in October 2001; (3) Croslin land, a .8 acre parcel of
unimproved land in Dallas, Texas, for $306,000, consisting of $46,000 in cash
and seller financing of the remaining $260,000 of the purchase price which bears
interest at 10% per annum, requires quarterly payments of interest only and
matures in October 2001; and (4) Stone Meadows land, a 13.5 acre parcel of
unimproved land in Houston, Texas, for $1.6 million, consisting of $491,000 in
cash and seller financing of the remaining $1.1 million of the purchase price,
which bears interest at 10% per annum, requires quarterly principal and interest
payments of $100,000 and matures in October 1999.

     In November 1998, the Company purchased Mason/Goodrich land, a 265.5 acre
parcel of unimproved land in Houston, Texas, for $10.9 million, consisting of
$3.7 million in cash and mortgage financing of $7.2 million. The mortgage bore
interest at 8.9% per annum, required monthly interest only payments and matured
in February 1999. The lender has agreed to extend its matured mortgage to
September 1999, for a $500,000 principal paydown. All other terms would remain
unchanged.




                                      F-18
<PAGE>   80



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     In November 1998, the Company purchased two apartments with a total of 423
units in Indianapolis, Indiana for $7.2 million. The properties were acquired
through a newly-formed controlled partnership. The partnership paid a
total of $14,000 in cash, assumed $5.9 million in mortgage debt and issued $1.3
million in Class A limited partner units in the acquiring partnership, in which
the Company is the Class B limited partner and a wholly-owned subsidiary of the
Company is the Managing General Partner. The Class A limited partners are
entitled to a preferred return of $.07 per annum per unit. The Class A units are
exchangeable after November 18, 1999, into shares of Series F Cumulative
Convertible Preferred Stock on the basis of ten units for each preferred share.
The assumed mortgages bear interest at 9.95% per annum and 10.75% per annum, one
requires monthly payments of interest and principal of $25,000 and matures
October 2012 and the other requires monthly interest only payments and matures
in June 1999.

     In December 1998, in separate transactions, the Company purchased (1) Plano
Parkway land, a 81.2 acre parcel of unimproved land in Plano, Texas, for $11.0
million, consisting of $2.2 million in cash and seller financing of the
remaining $8.9 million of the purchase price, which bore interest at 10% per
annum and required the payment of principal and interest at maturity in January
1999; and, (2) Van Cattle land, a 126.6 acre parcel of unimproved land in
McKinney, Texas, for $2.0 million, consisting of $500,000 in cash and seller
financing of the remaining $1.5 million of the purchase price, which bears
interest at 10% per annum, requires interest only payments and matures in
December 2000.

     Also in December 1998, the Company sold two tracts totaling 63.1 acres of
the Valley Ranch land parcel for a total of $4.2 million, receiving net cash of
$135,000 after paying down by $3.0 million the mortgage secured by such land
parcel and the payment of various closing costs. No gain or loss was recognized
on the sales.

     At December 31, 1997, the Company had under construction One Hickory
Center, a 102,615 sq. ft office building in Farmers Branch, Texas. Construction
was completed in December 1998, at cost of $7.8 million.

     In the third and fourth quarters of 1998, provisions for loss of $3.0
million and $916,000, respectively, were recorded to write down the Valley Ranch
land to its estimated realizable value less estimated costs of sale. Such write
down was necessitated by an increase in the acreage designated as flood plain.

     In September 1997, the Company purchased the Collection, a 267,812 sq. ft.
retail and commercial center in Denver, Colorado, for $19.5 million. The Company
paid $791,000 in cash, assumed existing mortgages totaling $14.7 million and
issued 400,000 shares of Series F Cumulative Convertible Preferred Stock. See
NOTE 13. "PREFERRED STOCK." A first mortgage in the amount of $14.2 million
bears interest at 8.64% per annum, requires monthly principal and interest
payments of $116,000 and matures in May 2017. A second lien mortgage in the
amount of $580,000 bears interest at 7% per annum until April 2001, 7.5% per
annum from May 2001 to April 2006, and 8% per annum from May 2006 to May 2010,
requires monthly principal and interest payments of $3,000 and matures in May
2010.

     In October 1997, the Company contributed its Pioneer Crossing land in
Austin, Texas, to a limited partnership in exchange for $3.4 million in cash, a
1% managing general partner interest in the partnership, all of the Class B
limited partner units in the partnership and the partnership's assumption of the
$16.1 million mortgage debt secured by the property. The existing general and
limited partners converted their general and limited partner interests into
Class A limited partner units in the partnership. The Class A limited partner
units have an agreed value of $1.00 per unit and are entitled to a fixed
preferred return of 10% per annum, paid quarterly. The Class A units may be
converted into a total of 360,000 shares of Series F Cumulative Convertible
Preferred Stock at any time prior to the sixth anniversary of the closing, on
the basis of one share of Series F Preferred Stock for each ten Class A units.
See NOTE 13. "PREFERRED STOCK."



                                      F-19
<PAGE>   81


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     Also in October 1997, the Company contributed its Denver Merchandise Mart
in Denver, Colorado, to a limited partnership in exchange for $6.0 million in
cash, a 1% managing general partner interest in the partnership, all of the
Class B limited partner units in the partnership and the partnership's
assumption of the $23.0 million in mortgage debt secured by the property. The
existing general and limited partners converted their general and limited
partner interests into Class A limited partner units in the partnership. The
Class A units have an agreed value of $1.00 per unit and are entitled to a fixed
preferred return of 10% per annum, paid quarterly. The Class A units may be
converted into a total of 529,000 shares of Series F Cumulative Convertible
Preferred Stock at any time prior to the sixth anniversary of the closing, on
the basis of one share of Series F Preferred Stock for each ten Class A units.
See NOTE 13. "PREFERRED STOCK."

     Further in October 1997, the Company purchased the Piccadilly Inns, four
hotels in Fresno, California, with a total of 697 rooms, for $33.0 million. The
Company issued 1.6 million shares of its Series F Cumulative Convertible
Preferred Stock for $16.0 million of the purchase price and obtained mortgage
financing of $19.8 million. See NOTE 13. "PREFERRED STOCK." The Company received
net financing proceeds of $2.2 million after the payment of various closing
costs. The mortgage bears interest at 8.40% per annum, requires monthly
principal and interest payments of $158,000 and matures in November 2012.

     In October 1997, a newly formed controlled partnership, of which the
Company is the general partner and Class B limited partner, purchased Vineyards
land, a 15.8 acre parcel of unimproved land in Tarrant County, Texas, for $4.5
million. The partnership paid $800,000 in cash, assumed the existing mortgage of
$2.5 million and issued the seller $1.1 million of Class A limited partner units
in the partnership as additional consideration. The Class A units have an agreed
value of $1.00 per unit and are entitled to a fixed preferred return of 10% per
annum, paid quarterly. The Class A units may be exchanged for either shares of
the Company's Series G Preferred Stock on or after the second anniversary of the
closing at the rate of one share of Series G Preferred Stock for each 100 Class
A units exchanged, or on or after the third anniversary of the closing, the
Class A units may be exchanged for shares of the Company's Common Stock. The
assumed mortgage bore interest at 12.95% per annum required quarterly payments
of interest only and matured in June 1998. See NOTE 13. "PREFERRED STOCK."

     Also in October 1997, the Company sold a 11.6 acre tract of its Valley
Ranch land parcel for $1.2 million. The net cash proceeds of $990,000, after the
payment of various closing costs, were deposited in a certificate of deposit for
the benefit of the lender, in accordance with the term loan secured by such land
parcel. The certificate of deposit was released to the lender in December 1997,
in conjunction with the payoff of the loan. A gain of $629,000 was recognized on
the sale.

     In November 1997, the Company sold two tracts of its Valley Ranch land,
totaling 8 acres, for $577,000. The net cash proceeds of $451,000, after the
payment of various closing costs, were deposited in a certificate of deposit for
the benefit of the lender, in accordance with the term loan secured by such land
parcel. The certificate of deposit was released to the lender in December 1997
in conjunction with the payoff of the loan. A gain of $216,000 was recognized on
the sale.

     Also in December 1997, the Company exchanged a 43.0 acre tract of its
Valley Ranch land parcel for Preston Square, a 35,508 sq. ft. shopping center in
Dallas, Texas. In accordance with the provisions of the term loan securing the
Valley Ranch land parcel, the Company paid $2.8 million to the lender in
exchange for the lender's release of its collateral interest in such land.
Simultaneously, the Company obtained new mortgage financing of $2.5 million
secured by the shopping center. The mortgage bears interest at 8.2% per annum,
requires monthly payments of interest only and matures in December 1999. The
Company recognized no gain or loss on the exchange.

     Also in 1997, the Company purchased 25 parcels of unimproved land; Scout,
546 acres in Tarrant County, Texas; Katy Road, 130.6 acres in Harris County,
Texas; McKinney Corners I, 30.4 acres in Collin County, Texas;



                                      F-20
<PAGE>   82



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

McKinney Corners II, 173.9 acres in Collin County, Texas; McKinney Corners III,
15.5 acres in Collin County, Texas; Lacy Longhorn, 17.1 acres in Farmers Branch,
Texas; Chase Oaks, 60.5 acres in Plano, Texas; Pioneer Crossing, 1,448 acres in
Austin, Texas; Kamperman, 129.6 acres in Collin County, Texas; Keller, 811.8
acres in Tarrant County, Texas; McKinney Corners IV, 31.3 acres in Collin
County, Texas; Pantex, 182.5 acres in Collin County, Texas; Dowdy/McKinney V,
174.7 acres in Collin County, Texas; Perkins, 645.4 acres in Collin County,
Texas; LBJ, 10.4 acres in Dallas County, Texas; Palm Desert, 315.2 acres in Palm
Desert, California; Thompson, 4 acres in Dallas County, Texas; Santa Clarita,
20.6 acres in Santa Clarita, California; Tomlin, 9.2 acres in Dallas County,
Texas; Rasor, 378.2 acres in Plano, Texas; Dalho, 3.4 acres in Farmers Branch,
Texas; Hollywood Casino, 51.7 acres in Farmers Branch, Texas; Valley Ranch III,
12.5 acres in Irving, Texas; and, Stagliano, 3.2 acres in Farmers Branch, Texas.
The Company paid a total of $44.4 million in cash and either obtained mortgage
financing or assumed existing mortgage debt for the remaining $77.2 million of
the purchase prices. In conjunction with the Rasor purchase, the Company
transferred its Perkins land to the seller as part of the purchase price.

     In September 1997, the Company sold the Mopac Building, a 400,000 sq. ft.
office building, in St. Louis, Missouri, for $1.0 million, receiving net cash of
$1.0 million after the payment of various closing costs. In accordance with the
provisions of the Las Colinas I term loan, the Company applied $350,000 of the
net cash received to paydown the term loan in exchange for the lender's release
of its collateral interest in the property. A gain of $481,000 was recognized on
the sale.

     In December 1997, the Company sold Park Plaza, a 105,507 sq. ft. shopping
center in Manitowoc, Wisconsin, for $4.9 million, receiving net cash of $1.6
million, after paying off $3.1 million in mortgage debt and the payment of
various closing costs. A gain of $105,000 was recognized on the sale.

     Also in 1997, the Company sold all or portions of six land parcels; 12.6
acres of Las Colinas I in Irving, Texas; 40.2 acres of BP Las Colinas in Las
Colinas, Texas; 73.8 acres of Valley Ranch in Irving, Texas; 86.5 acres of Rasor
in Plano, Texas; 32.0 acres of Parkfield in Denver, Colorado; and 567.6 acres of
Pin Oak in Houston, Texas. The Company received $14.2 million in net cash after
paying off $15.7 million in mortgage debt and the payment of various closing
costs. Gains totaling $16.5 million were recognized on the sales.

     In 1991, the Company purchased all of the capital stock of a corporation
which owned 198 developed residential lots in Fort Worth, Texas. Through
December 31, 1998, 197 of the residential lots had been sold.

NOTE 6.  INVESTMENTS IN EQUITY INVESTEES

     The Company's investment in equity investees at December 31, 1998, included
(1) equity securities of three publicly traded real estate investment trusts,
Continental Mortgage and Equity Trust ("CMET"), Income Opportunity Realty
Investors, Inc. ("IORI") and Transcontinental Realty Investors, Inc. ("TCI")
(collectively the "REITs"); and (2) interests in real estate joint venture
partnerships. BCM, the Company's advisor, serves as advisor to the REITs, and
performs certain administrative and management functions for NRLP and NOLP on
behalf of NMC. See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

     The Company accounts for its investment in the REITs, the joint venture
partnerships and accounted for its investment in NRLP and NOLP prior to December
31, 1998, using the equity method as more fully described in NOTE 1. "SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES--Investments in equity investees." As of
December 31, 1998, the accounts of NRLP and NOLP are consolidated with those of
the Company. See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

     Substantially all of the Company's equity securities of the REITs and NRLP
are pledged as collateral for borrowings. See NOTE 10. "MARGIN BORROWINGS."




                                      F-21
<PAGE>   83



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The Company's investment in equity investees accounted for using the equity
method, at December 31, 1998 was as follows:

<TABLE>
<CAPTION>
                              Percentage           Carrying            Equivalent
                           of the Company's        Value of             Investee            Market Value
                             Ownership at       Investment at         Book Value at       of Investment at
Investee                   December 31, 1998   December 31, 1998    December 31, 1998     December 31, 1998
- --------                   -----------------   -----------------    -----------------     -----------------
<S>                        <C>                  <C>                  <C>                  <C>
CMET................             40.9%                $15,550               $35,727              $25,052
IORI................             30.0                   3,132                 7,068                3,034
TCI.................             31.0                  10,291                28,251               15,398

                                                       28,973                                    $43,484
                                                                                                 =======

Other...............                                    5,460
                                                      -------

                                                      $34,433
                                                      =======
</TABLE>


     The Company's investment in equity investees accounted for using the equity
method, at December 31, 1997 was as follows:


<TABLE>
<CAPTION>
                              Percentage           Carrying            Equivalent
                           of the Company's        Value of             Investee            Market Value
                             Ownership at        Investment at        Book Value at       of Investment at
Investee                   December 31, 1997   December 31, 1997    December 31, 1997     December 31, 1997
- --------                   -----------------   -----------------    -----------------     -----------------
<S>                        <C>                  <C>                 <C>                    <C>
NRLP.....................        54.4%                $11,479            $        *             $ 83,018
CMET.....................        40.6                  14,939                35,745               25,733
IORI.....................        29.7                   3,511                 7,439                5,176
TCI......................        30.6                   8,378                26,652               20,664
                                                      -------                                   --------
                                                       38,307                                   $134,591
                                                                                                ========

General partner interest
in NRLP and NOLP.........                               6,230
Other....................                               1,314
                                                      -------
                                                      $45,851
                                                      =======
</TABLE>


- ----------------
*   At December 31, 1997, NRLP reported a deficit partners' capital. The
    Company's share of NRLP's revaluation equity, however, was $198.9 million.
    Revaluation equity is defined as the difference between the estimated
    current value of the partnership's real estate, adjusted to reflect the
    partnership's estimate of disposition costs, and the amount of the mortgage
    notes payable and accrued interest encumbering such property as reported in
    NRLP's Annual Report on Form 10-K for the year ended December 31, 1997.



                                      F-22
<PAGE>   84

                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     The Company's management continues to believe that the market value of each
of the REITs and NRLP undervalues their assets and the Company has, therefore,
continued to increase its ownership in these entities in 1998, as its liquidity
has permitted.

     In April 1996, the Company purchased a 28% general partner interest in
Campbell Center Associates, Ltd. ("Campbell Associates"), which in turn had a
56.25% interest in Campbell Centre Joint Venture, which owned a 413,175 sq. ft.
office building in Dallas, Texas, for $550,000 in cash and a $500,000 note. In
January 1997, the Company exercised its option to purchase an additional 28%
general partner interest in Campbell Associates, for $300,000 in cash and a
$750,000 note. In July 1997, the Company purchased an additional 9% general
partner interest in Campbell Associates, for $868,000 in cash. In March 1998,
Consolidated Equity Properties, Inc., a wholly-owned subsidiary of the Company,
acquired a 30% limited partner interest in Campbell Associates for $500,000 in
cash. In June 1998, the Company purchased the remaining 5% general partner
interest in Campbell Associates for $1.1 million in cash. In June 1998, Campbell
Centre Joint Venture sold the office building for $32.2 million in cash.
Campbell Associates, as a partner, received net cash of $13.2 million from the
sales proceeds and escrowed an additional $190,000 for pending parking lot
issues. Campbell Associates recognized a gain of $8.2 million on the sale.

     In June 1996, a newly formed limited partnership, of which the Company is a
1% general partner, purchased 580 acres of unimproved land in Collin County,
Texas, for $5.7 million in cash. The Company contributed $100,000 in cash to the
partnership with the remaining $5.6 million being contributed by the limited
partner. The partnership agreement provided that the limited partner receive a
12% preferred cumulative return on his investment before any sharing of
partnership profits occurs. In April 1997, the partnership sold a 35.0 acre
tract for $1.3 million. Net cash of $1.2 million was distributed to the limited
partner. The partnership recognized a gain of $884,000 on the sale. In July
1997, the partnership sold a 24.6 acre tract for $800,000. Net cash of $545,000
was distributed to the limited partner. The partnership recognized a gain of
$497,000 on the sale. In September 1997, the partnership sold a 77.2 acre tract
for $1.5 million. No net cash was received. The partnership recognized a gain of
$704,000 on the sale. In October 1997, the partnership sold a 96.5 acre tract
for $1.7 million. Net cash of $1.1 million was distributed to the limited
partner in accordance with the partnership agreement. The partnership recognized
a gain of $691,000 on the sale. In December 1997, the partnership sold a 94.4
acre tract for $2.5 million. Of the net cash $1.8 million was distributed to the
limited partner and $572,000 was distributed to the Company as general partner
in accordance with the partnership agreement. The partnership recognized a gain
of $1.4 million on the sale. In January 1998, the partnership sold a 155.4 acre
tract for $2.9 million, receiving $721,000 in cash and providing financing of an
additional $2.2 million. Of the net cash, $300,000 was distributed to the
limited partner and $300,000 was distributed to the Company as general partner.
The seller financing was collected at maturity, in July 1998, with the net cash
distributed $1.1 million to the limited partner and $1.1 million to the Company
as general partner. The partnership recognized a gain of $1.2 million on the
sale. In September 1998, the partnership sold the remaining 96.59 acres for $1.3
million. Of the net cash $587,000 was distributed to the limited partner and
$587,000 was distributed to the Company as general partner. The partnership
recognized a gain of $128,000 on the sale.

     In September 1997, a newly formed limited partnership, of which the Company
is a 1% general partner and 21.5% limited partner, purchased a 422.4 acre parcel
of unimproved land in Denton County, Texas, for $16.0 million in cash. The
Company contributed $3.6 million in cash to the partnership with the remaining
$12.4 million being contributed by the other limited partners. In September
1997, the partnership obtained financing of $6.5 million secured by the land.
The mortgage bears interest at 10% per annum, requires quarterly payments of
interest only and matures in September 2001. The net financing proceeds were
distributed to the partners, the Company receiving a return of $2.9 million of
its initial investment. The partnership agreement also provides that the limited
partners receive a 12% preferred cumulative return on their investment before
any sharing of partnership profits occurs. One of the limited partners in the
partnership was, at the time, a limited partner in a partnership that owned



                                      F-23
<PAGE>   85


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

approximately 15.8% of the Company's outstanding shares of Common Stock. See
NOTE 11. "CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

     In January 1992, the Company entered into a partnership agreement with an
entity affiliated with, at the time, a limited partner in a partnership that
owned approximately 15.8% of the Company's outstanding shares of Common Stock,
that acquired 287 developed residential lots adjacent to the Company's other
residential lots in Fort Worth, Texas. The partnership agreement also provides
each of the partners with a guaranteed 10% return on their respective
investments. Through December 31, 1997, 214 of the residential lots had been
sold. During 1998, an additional 52 lots were sold with 21 lots remaining to be
sold at December 31, 1998. During 1997 and 1998, each partner received $21,000
and $418,000 in return of capital distributions and $12,000 and $493,000 in
profit distributions.

     Set forth below are summary financial data for equity investees owned over
50%:


<TABLE>
<CAPTION>
                                                                      1997
                                                                    ---------
<S>                                                                 <C>
Property and notes receivable, net...........................       $ 236,367
Other assets.................................................          43,213
Notes payable................................................        (339,102)
Other liabilities............................................         (17,311)
                                                                    ---------

Equity.......................................................       $ (76,833)
                                                                    =========
</TABLE>



     The above table includes the accounts of NRLP in 1997. In 1998, NRLP's
accounts are included in the accompanying Consolidated Balance Sheet. See NOTE
2. "SYNTEK ASSET MANAGEMENT, L.P."



<TABLE>
<CAPTION>
                                                       1998         1997         1996
                                                     ---------    ---------    ---------
<S>                                                  <C>          <C>          <C>
Revenues .........................................   $ 113,834    $ 117,461    $ 109,501
Depreciation .....................................      (9,691)     (10,214)     (10,783)
Interest .........................................     (26,722)     (34,481)     (34,601)
Operating expenses ...............................     (82,519)     (74,195)     (65,789)
                                                     ---------    ---------    ---------

Income (loss) before gains on sale of real
 estate and extraordinary gains ..................      (5,098)      (1,429)      (1,672)
Gains on sale of real estate .....................      52,589        8,356           61
                                                     ---------    ---------    ---------

Net income .......................................   $  47,491    $   6,927    $  (1,611)
                                                     =========    =========    =========
</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.



                                      F-24
<PAGE>   86


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     The Company's equity share of:


<TABLE>
<CAPTION>
                                                            1998        1997       1996
                                                          --------    --------   --------
<S>                                                       <C>         <C>        <C>
Income (loss) before gains on sale of real estate .....   $ (2,794)   $    654   $   (249)
Gains on sale of real estate ..........................     34,055       3,022       --
                                                          --------    --------   --------
Net income ............................................   $ 31,261    $  3,676   $   (249)
                                                          ========    ========   ========
</TABLE>


     Set forth below are summary financial data for equity investees owned less
than 50%:

<TABLE>
<CAPTION>
                                                  1998         1997
                                                ---------    ---------
<S>                                             <C>          <C>
Property and notes receivable, net ..........   $ 734,857    $ 631,825
Other assets ................................      69,829       80,789
Notes payable ...............................    (577,167)    (483,064)
Other liabilities ...........................     (25,474)     (28,326)
                                                ---------    ---------

Equity ......................................   $ 202,045    $ 201,224
                                                =========    =========
</TABLE>



<TABLE>
<CAPTION>
                                                       1998         1997          1996
                                                     ---------    ---------    ---------
<S>                                                  <C>          <C>          <C>
Revenues .........................................   $ 150,163    $ 129,531    $ 101,246
Depreciation .....................................     (20,954)     (17,429)     (14,408)
Provision for losses .............................         506       (1,337)         844
Interest .........................................     (49,915)     (38,537)     (30,401)
Operating expenses ...............................     (91,868)     (85,387)     (69,698)
                                                     ---------    ---------    ---------

(Loss) before gains on sale of real estate
 and extraordinary gains .........................     (12,068)     (13,159)     (12,417)
Gains on sale of real estate .....................      18,642       34,297       11,701
Extraordinary gains ..............................        --           --          1,068
                                                     ---------    ---------    ---------

Net income (loss) ................................   $   6,574    $  21,138    $     352
                                                     =========    =========    =========
</TABLE>


                                      F-25

<PAGE>   87



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     The Company's equity share of:

<TABLE>
<CAPTION>
                                                            1998        1997        1996
                                                          --------    --------    --------
<S>                                                       <C>         <C>         <C>
(Loss) before gains on sale of real estate and
 extraordinary gains ..................................   $   (686)   $ (3,703)   $ (3,292)
Gains on sale of real estate ..........................      7,391        --         4,645
Extraordinary gains ...................................       --        10,524         381
                                                          --------    --------    --------

Net income (loss) .....................................   $  6,705    $  6,821    $  1,734
                                                          ========    ========    ========
</TABLE>


     The Company's cash flow from the REITs and NRLP is dependent on the ability
of each of the entities to make distributions. CMET and IORI have been making
quarterly distributions since the first quarter of 1993, NRLP since the fourth
quarter of 1993 and TCI since the fourth quarter of 1995. In 1998, the Company
received distributions totaling $3.0 million from the REITs and $7.2 million
from NRLP, including distributions accrued at December 31, 1997, but not
received until 1998. In 1997, the Company received total distributions from the
REITs of $1.4 million and $1.4 million from NRLP and accrued an additional $6.7
million in NRLP and TCI distributions that were not received until January 1998.

     The Company's investments in the REITs and NRLP were initially acquired in
1989. In 1998, the Company purchased an additional $1.1 million of equity
securities of the REITs and NRLP.

NOTE 7.  MARKETABLE EQUITY SECURITIES--TRADING PORTFOLIO

     In 1994, the Company began purchasing equity securities of entities other
than those of the REITs and NRLP to diversify and increase the liquidity of its
margin accounts. In 1998, the Company purchased $15.1 million and sold $5.2
million of such securities. These equity securities are considered a trading
portfolio and are carried at market value. At December 31, 1998, the Company
recognized an unrealized decline in the market value of the equity securities in
its trading portfolio of 6.1 million. In 1998, the Company realized a net loss
of $112,000 from the sale of trading portfolio securities and received 79,000 in
dividends. At December 31, 1997, the Company recognized an unrealized decline in
the market value of the equity securities in its trading portfolio of $850,000.
In 1997, the Company realized a net gain of $154,000 from the sale of trading
portfolio securities and received $107,000 in dividends. In 1996, the Company
realized a net gain of $29,000 from the sale of trading portfolio securities and
received $163,000 in dividends. At December 31, 1996, the Company recognized an
unrealized decline in the market value of the equity securities in its trading
portfolio of $486,000. Unrealized and realized gains and losses in the trading
portfolio are included in other income in the accompanying Consolidated
Statements of Operations.

NOTE 8.  ACQUISITION OF PIZZA WORLD SUPREME, INC.

     In April 1996, a wholly-owned subsidiary of the Company purchased, for
$10.7 million in cash, 80% of the common stock of Pizza World Supreme, Inc.
"PWSI", which in turn had acquired 26 operating pizza parlors in various
communities in California's San Joaquin Valley. Concurrent with the purchase,
the Company granted to an individual an option to purchase 36.25% of the
Company's subsidiary at any time for the Company's net investment in such
subsidiary. In May 1997, the Company acquired the remaining 20% of PWSI for $5.0
million, the sellers providing purchase money financing in the form of two $2.5
million term loans. The term loans bear interest at 8% per annum, require
quarterly payments of interest only and mature in May 2007.



                                      F-26
<PAGE>   88


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


NOTE 9.  NOTES AND INTEREST PAYABLE

     Notes and interest payable consisted of the following:


<TABLE>
<CAPTION>
                                                       1998                            1997
                                             ------------------------        -----------------------
                                             Estimated                       Estimated
                                                Fair           Book             Fair          Book
                                                Value         Value             Value         Value
                                             --------        --------         --------      --------
<S>                                          <C>             <C>              <C>           <C>
Notes payable
 Mortgage loans.................             $723,567        $736,320         $ 84,050      $ 96,654
 Borrowings from financial
  institutions..................               17,546          17,074          170,491       153,369
 Notes payable to affiliates....                5,519           5,049            7,342         4,570
                                             --------        --------         --------      --------

                                             $746,632        $758,443         $261,883      $254,593
                                             ========                         ========

Interest payable ($5,440 in 1998
  and $4,836 in 1997 to
  affiliates)...................                                9,829                          7,393
                                                             --------                       --------

                                                             $768,272                       $261,986
                                                             ========                       ========
</TABLE>



     Scheduled principal payments on notes payable are due as follows:



<TABLE>

<S>                                          <C>
1999............................             $167,955
2000............................               77,920
2001............................               41,855
2002............................               34,090
2003............................              151,097
Thereafter......................              285,526
                                             --------

                                             $758,443
                                             ========
</TABLE>



     Stated interest rates on notes payable ranged from 6.2% to 18.5% per annum
at December 31, 1998, and mature in varying installments between 1999 and 2017.
At December 31, 1998, notes payable were collateralized by mortgage notes
receivable with a net carrying value of $22.7 million and by deeds of trust on
real estate with a net carrying value of $636.3 million. Excluded from interest
expense in the accompanying Consolidated Statement of Operations is capitalized
interest of $67,000 in 1997.



                                      F-27


<PAGE>   89



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     In February 1998, the Company financed its unencumbered Kamperman land in
the amount of $1.6 million, receiving net cash of $1.5 million after the payment
of various closing costs. The mortgage bears interest at 9.0% per annum,
requires monthly payments of interest only and matures in February 2000.

     Also in February 1998, the Company refinanced its Vineyards land in the
amount of $3.4 million, receiving net cash of $2.3 million, after paying off
$540,000 in mortgage debt and the payment of various closing costs. The new
mortgage bears interest at 9% per annum, requires monthly payments of interest
only and matures in February 2000.

     Further in February 1998, the Company financed its unencumbered Valley
Ranch land in the amount of $4.3 million, receiving net cash of $4.1 million
after the payment of various closing costs. The mortgage bears interest at 9.0%
per annum, requires monthly payments of interest only and matures in February
2000.

     In March 1998, the Company financed its unencumbered Stagliano and Dalho
land in the amount of $800,000, receiving net cash of $790,000 after the payment
of various closing costs. The mortgage bore interest at 18.5% per annum, with
principal and interest due at maturity in February 1999. The JHL Connell land
was pledged as additional collateral for this loan. In March 1999, the Company
refinanced the mortgage debt secured by these properties along with the mortgage
debt secured by its Bonneau land parcel under the Las Colinas I term loan in the
amount of $703,000. The Company paid an additional $1.5 million in cash to pay
off the $2.1 million in mortgage debt and accrued but unpaid interest.

     Also in March 1998, the Company refinanced the mortgage debt secured by its
McKinney Corners I, II, III, IV and V and Dowdy land in the amount of $20.7
million, receiving net cash of $5.9 million after paying off $2.5 million in
mortgage debt, the paydown of $10.2 million on the Las Colinas I term loan and
the payment of various closing costs. The mortgage bore interest at 12.0% per
annum, required monthly payments of interest only and matured in March 1999. The
lender has agreed to extend its mature mortgage to January 2000, for a 2% fee
and a paydown of any net refinancing proceeds received by the Company from
refinancing the Williamsburg Hospitality House. All other terms would remain
unchanged.

     In April 1998, the Company obtained a second lien mortgage of $2.0 million
secured by its BP Las Colinas land from the limited partner, at the time, in a
partnership that owned approximately 15.8% of the outstanding shares of the
Company's Common Stock. The second lien mortgage bore interest at 12% per annum
with principal and interest paid at maturity in October 1998. See NOTE 11.
"CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

     Also in April 1998, the Company refinanced the mortgage debt secured by its
Parkfield land in the amount of $7.3 million, receiving net cash of $1.2 million
after paying off $5.0 million in mortgage debt and the payment of various
closing costs. The new mortgage bears interest at 9.5% per annum, requires
monthly payments of interest only and matures in April 2000.

     In May 1998, the Company refinanced the mortgage debt secured by its Scout
and Scoggins land in the amount of $10.4 million under the Las Colinas I term
loan, receiving net cash of $6.6 million after paying off mortgage debt of $1.4
million on the Scout land and $1.5 million on the Scoggins land, a pay down of
$250,000 on the Keller land mortgage, and the payment of various closing costs.
The Company also pledged 250,000 shares of its Common Stock and BCM, the
Company's advisor, pledged 177,000 shares of the Company's Common Stock as
additional collateral on the term loan.

     In July, the Company financed its unencumbered Walker land in the amount of
$13.3 million, receiving net cash of $12.8 million after the payment of various
closing costs. The mortgage bears interest at 15.5% per annum,




                                      F-28
<PAGE>   90



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


requires monthly payments of interest only and matures in July 1999. The
mortgage is also secured by the FRWM Cummings land.

     In August 1998, the Company financed its unencumbered Keller land in the
amount of $5.0 million under the Las Colinas I term loan, receiving net cash of
$4.9 million after the payment of various closing costs.

     In September 1998, the Company obtained second lien financing of $5.0
million secured by its Katy Road land from the limited partner, at the time, in
a partnership that owned approximately 15.8% of the outstanding shares of the
Company's Common Stock. The second lien mortgage bears interest at 12.5% per
annum, compounded monthly, with principal and interest due at maturity in April
1999. See NOTE 11. "CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

     In October 1998, the Company financed its unencumbered Rasor land in the
amount of $15.0 million, receiving net cash of $13.5 million after the payment
of various closing costs. Portions of the Company's Las Colinas and Valwood land
parcels are included as additional collateral. The Company used the proceeds
from this loan along with an additional $1.8 million to payoff the $15.8 million
in mortgage debt secured by its Las Colinas I and Valwood land parcels. The new
mortgage bears interest at 14% per annum, required a principal reduction payment
of $3.0 million in November 1998, requires monthly interest only payments and
matures in September 1999.

     Also in October 1998, the Company financed its unencumbered Marine Creek
and HSM land in the amount of $2.8 million under the Las Colinas I term loan,
receiving net cash of $2.7 million after the payment of various closing costs.

     In December 1998, the Company financed its unencumbered Valwood land in the
amount of $12.0 million, receiving net cash of $4.7 million after paying down by
$5.5 million the Rasor land mortgage and the payment of various closing costs.
The mortgage bears interest at 13% per annum, requires monthly interest only
payments and matures in December 2000.

     Notes payable to affiliates at December 31, 1997 included a $4.2 million
note due to NRLP as payment for the general partner interest in NRLP. The note
bears interest at 10% per annum compounded semi-annually and matures in
September 2007. See NOTE 2. "SYNTEK ASSET MANAGEMENT, L.P."

     In 1997, the Company financed six unencumbered properties and refinanced an
additional four properties in the total amount of $80.5 million, receiving net
cash of $32.7 million after paying off $42.7 million in debt. The mortgages bore
interest at rates ranging from 9.0% to 18.5% per annum and matured from February
1999 to December 2000.

NOTE 10.  MARGIN BORROWINGS

     The Company has margin arrangements with various brokerage firms which
provide for borrowings of up to 50% of the market value of marketable equity
securities. The borrowings under such margin arrangements are secured by equity
securities of the REITs, NRLP and the Company's trading portfolio of marketable
equity securities and bear interest rates ranging from 7.0% to 11.0% per annum.
Margin borrowings were $35.8 million at December 31, 1998, and $53.4 million at
December 31, 1997, 43.9% and 39.7%, respectively, of the market values of such
equity securities at such dates.

     In August 1996, the Company consolidated its existing NRLP margin debt held
by various brokerage firms into a single loan of $20.3 million. In July 1997,
the lender advanced an additional $3.7 million, increasing the loan balance to
$24.0 million. The loan was secured by the Company's NRLP units with a market
value of at least 50%



                                      F-29
<PAGE>   91



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

of the principal balance of the loan. The Company paid down the loan by $14.0
million in September 1998 and an additional $5.0 million in October 1998. At
December 31, 1998, the loan had a principal balance of $5.0 million. In February
1999, the loan was paid off.

NOTE 11.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     In November 1998, the Company obtained a $95.0 million line of credit from
Garden Capital, L.P. ("GCLP"), which is a partnership controlled by NOLP. The
Company received fundings of $18.9 million in November 1998, $31.1 million in
December 1998, and an additional $26.7 million in the first quarter of 1999. The
line of credit is secured by second liens on the Company's Waters Edge III,
Edgewater Gardens, Chateau Bayou, and Sunset Apartments, its Rosedale Towers
Office Building, Katy Road land and the stock of its wholly-owned subsidiaries,
NMC, the general partner of Partnership, and ART Holdings, Inc., which owns
3,349,535 NRLP units of limited partner interest. The loan bears interest at 12%
per annum, requires monthly interest only payments and matures in November 2003.
The Company accounted for its investment in the Partnership under the equity
method until December 1998 when NMC was elected general partner of the
Partnership. As of December 31, 1998, the accounts of the Partnership are
consolidated with those of the Company. The line of credit is eliminated in
consolidation. See NOTE 2 "SYNTEK ASSET MANAGEMENT, L.P."

     In August 1996, the Company obtained a $2.0 million loan from a financial
institution secured by a pledge of equity securities of the REITs owned by the
Company and Common Stock of the Company owned by BCM, with a market value at the
time of $4.0 million. The Company received net cash of $2.0 million after the
payment of various closing costs. The loan was paid in full from the proceeds of
a new $4.0 million loan from another financial institution secured by a pledge
of equity securities of the REITs owned by the Company and Common Stock of the
Company owned by BCM with a market value at the time of $10.4 million. The
Company received net cash of $2.0 million after paying off the $2.0 million
loan. In January 1998, the lender made an additional $2.0 million loan. This
loan is also secured by a pledge of Common Stock of the Company owned by BCM
with a market value at the time of $4.7 million. The Company received net cash
of $2.0 million. The loans mature in February 2000.

     In September 1996, the Company obtained a $2.0 million loan from a
financial institution secured by a pledge of equity securities of the REITs
owned by the Company and Common Stock of the Company owned by BCM with a market
value, at the time, of $9.1 million. The Company received net cash of $2.0
million after the payment of various closing costs. In October 1998, the lender
advanced an additional $1.0 million, increasing the loan balance to $3.0
million. The loan matures in January 2000.

     In May, June and July 1997, the Company obtained a total of $8.0 million in
mortgage loans from entities and trusts affiliated with the limited partner, at
the time, in a partnership that owned approximately 15.8% of the Company's
outstanding shares of Common Stock. See NOTE 9. "NOTES AND INTEREST PAYABLE." In
January 1998, one of the loans in the amount of $2.0 million was paid off and in
April 1998, a second loan in the amount of $3.0 million was also paid off. In
April 1998, the Company obtained an additional $2.0 million loan from such
entities. In July 1998, the third loan of $3.0 million loan was paid off. In
September 1998, the Company obtained a $5.0 million loan from such entities. In
October 1998, the April $2.0 million loan was paid off. In December 1998, the
Company obtained a $2.0 million loan from such entities. At December 31, 1998,
loans with a



                                      F-30
<PAGE>   92

                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


principal balance of $7.0 million were outstanding, they bear interest at 12.5%
per annum compounded monthly and mature in April 1999 and May 1999. See NOTE 9.
"NOTES AND INTEREST PAYABLE."

     As of December 31, 1998, the Company sold to BCM three matured mortgage
notes, at their carrying value of $628,000. No gain or loss was recognized on
the sale. See NOTE 3. "NOTES AND INTEREST RECEIVABLE."

NOTE 12.  DIVIDENDS

     In June 1996, the Board of Directors resumed the payment of quarterly
dividends on the Company's Common Stock. Common dividends totaling $2.3 million
or $.20 per share were declared in 1998, $2.0 million or $.20 per share in 1997
and $1.5 million or $.15 per share in 1996. The Company reported to the Internal
Revenue Service that 100% of the dividends paid in 1998 and 1996 represented a
return of capital and 100% of the dividends paid in 1997 represented ordinary
income.

NOTE 13.  PREFERRED STOCK

     The Company's Series B 10% Cumulative Convertible Preferred Stock consisted
of a maximum of 4,000 shares with a par value of $2.00 per share and a
liquidation preference of $100.00 per share. Dividends were payable at the rate
of $10.00 per year or $2.50 per quarter to stockholders of record on the 15th
day of each March, June, September and December when and as declared by the
Board of Directors. The Series B Preferred Stock was convertible between May 8,
1998 and June 8, 1998, into Common Stock of the Company at 90% of the average
daily closing price of the Company's Common Stock on the prior 30 trading days.
In May 1998, the 4,000 shares of Series B Preferred Stock outstanding were
converted into 30,211 shares of the Company's Common Stock.

     The Company's Series C 10% Cumulative Convertible Preferred Stock consisted
of a maximum of 16,681 shares with a par value of $2.00 per share and a
liquidation preference of $100.00 per share. Dividends were payable at the rate
of $10.00 per year or $2.50 per quarter to stockholders of record on the 15th
day of each March, June, September and December when and as declared by the
Board of Directors. The Series C Preferred Stock was convertible between
November 25, 1998 and February 23, 1999, into Common Stock of the Company at 90%
of the average daily closing price of the Company's Common Stock on the prior 30
trading days. In November 1998, the 16,681 outstanding shares of Series C
Preferred Stock were redeemed at their liquidation preference of $100.00 per
share plus accrued and unpaid dividends.

     The Company's Series D 9.5% Cumulative Preferred Stock consists of a
maximum of 91,000 shares with a par value of $2.00 per share and a liquidation
preference of $20.00 per share. Dividends are payable at the rate of $1.90 per
year or $.475 per quarter to stockholders of record on the 15th day of each
March, June, September and December when and as declared by the Board of
Directors. The Series D Preferred Stock is reserved for the conversion of the
Class A limited partner units of Ocean Beach Partners, L.P. The Class A units
may be exchanged for Series D Preferred Stock at the rate of 20 Class A units
for each share of Series D Preferred Stock. No more than one-third of the Class
A units may be exchanged prior to May 31, 2001. Between June 1, 2001 and May 31,
2006 all unexchanged Class A units are exchangeable. At December 31, 1998, none
of the Series D Preferred Stock was issued.

     The Company's Series E 10% Cumulative Convertible Preferred Stock consists
of a maximum of 80,000 shares with a par value of $2.00 per share and a
liquidation preference of $100.00 per share. Dividends are payable at the rate
of $10.00 per year or $2.50 per quarter to stockholders of record on the 15th
day of each March, June, September and December when and as declared by the
Board of Directors, for periods prior to November 4, 1999 and $11.00 per year or
$2.75 per quarter thereafter. The Series E Preferred Stock is reserved for the
conversion of the Class A limited partner units of Valley Ranch, L.P. The Class
A units may be exchanged for Series E Preferred



                                      F-31
<PAGE>   93


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


Stock at the rate of 100 Class A units for each share of Series E Preferred
Stock. The Series E Preferred Stock is convertible into Common Stock of the
Company at 80% of the average daily closing price of the Company's Common Stock
on the prior 20 trading days. Only 37.50% of the Series E Preferred Stock may be
converted prior to November 3, 1999. Between November 4, 1999 and November 3,
2001 an additional 12.50% of the Series E Preferred Stock may be converted, and
the remainder may be converted on or after November 4, 2001. At December 31,
1998, none of the Series E Preferred Stock was issued.

     The Company's Series F 10% Cumulative Convertible Preferred Stock consists
of a maximum of 15,000,000 shares with a par value of $2.00 per share and a
liquidation preference of $10.00 per share. Dividends are payable at the rate of
$1.00 per year or $.25 per quarter to stockholders of record on the 15th day of
eachMarch, June, September and December when and as declared by the Board of
Directors. The Series F Preferred Stock may be converted, after August 15, 2003,
into Common Stock of the Company at 90% of the average daily closing price of
the Company's Common Stock for the prior 20 trading days. At December 31, 1998,
3,350,000 shares of Series F Preferred Stock were issued and outstanding and
1,948,797 shares were reserved for issuance as future consideration in various
business transactions.

     The Company's Series G 10% Cumulative Convertible Preferred Stock consists
of a maximum of 11,000 shares with a par value of $2.00 per share, and a
liquidation preference of $100.00 per share. Dividends are payable at the rate
of $10.00 per year or $2.50 per quarter to stockholders of record on the 15th
day of each March, June, September and December when and as declared by the
Board of Directors. 10,000 shares of the Series G Preferred Stock are reserved
for the conversion of the Class A limited partner units of Grapevine American,
L.P. The Class A units may be exchanged for Series G Preferred Stock at the rate
of 100 Class A units for each share of Series G Preferred Stock, on or after
October 6, 1999. The Series G Preferred Stock may be converted, after October 6,
2000, into Common Stock of the Company at 90% of the average daily closing price
of the Company's Common Stock for the 20 prior trading days. At December 31,
1998, 1,000 shares of the Series G Preferred Stock was issued.

     The Company's Series H 10% Cumulative Convertible Preferred Stock consists
of a maximum of 231,750 shares with a par value of $2.00 per share, and a
liquidation preference of $10.00 per share. Dividends are payable quarterly at
the rate of $.70 per year until June 30, 1999, $.80 from July 1, 1999 through
June 30, 2000, $.90 per year from July 1, 2000 through June 30, 2001 and $.10
per year from July 1, 2001 and thereafter. The Series H Preferred Stock is
reserved for the conversion of the Class A limited partner units of ART Palm,
L.L.C. The Class A units may be exchanged for Series H Preferred Stock at the
rate of 100 Class A units for each share of Series H Preferred Stock at any time
after July 13, 1999. The Series H Preferred Stock may be converted into 25,000
shares of the Company's Common Stock after December 31, 2000, 25,000 shares on
or after June 30, 20002, 25,000 shares on or after June 30, 2003, 25,000 shares
on or after December 31, 2005 and all remaining outstanding shares on or after
December 31, 2006 at 90% of the average daily closing price of the Company's
Common Stock for the 20 prior trading days. At December 31, 1998, none of the
Series H Preferred Stock was issued.

NOTE 14. STOCK OPTIONS

     In January 1998, the Company's shareholders approved the 1997 Stock Plan
("Option Plan"). Under the Option Plan, options have been granted to certain
Company officers and key employees of BCM and its affiliates. The Option Plan
provides for options to purchase up to 300,000 shares of the Company's Common
Stock. All grants are determined by the Option Committee of the Board of
Directors. Options granted pursuant to the Option Plan are exercisable beginning
one year after the date of grant and expire the earlier of three months after
termination of employment or ten years from the date of grant.



                                      F-32
<PAGE>   94

                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     The following table summarizes stock option activity:


<TABLE>
<CAPTION>
                                                    Options
                                 Exercise  --------------------------
                                   Price   Outstanding    Exercisable
                                 --------  -----------    -----------
<S>                              <C>         <C>          <C>

January 1, 1998 ..............   $   --          --           --
Options granted ..............       15.00    293,750         --
Options forfeited ............       15.00    (17,000)        --
                                 ---------   --------       ------

December 31, 1998 ............   $   15.00    276,750         --
                                 =========    =======       ======

</TABLE>

     In January 1999, the Company's stockholders approved the Director's Stock
Option Plan ("Director's Plan") which provides for options to purchase up to
40,000 shares of the Company's Common Stock. Options granted pursuant to the
Director's Plan are immediately exercisable and expire on the earlier of the
first anniversary of the date on which a Director ceases to be a Director or ten
years from the date of grant. Each Independent Director was granted an option to
purchase 1,000 shares at an exercise price of $16.25 per share on January 11,
1999, the date stockholders approved the plan. Each Independent Director will be
awarded an option to purchase an additional 1,000 shares on January 1 of each
year.

     The Company applies Accounting Principles Board Opinion No. 25 "Accounting
for Stock Issued to Employees," and related Interpretations in accounting for
its Option Plans. All share options issued by the Company have exercise prices
equal to the market price of the shares at the dates of grant. Accordingly, no
compensation cost has been recognized for its option plans. Had compensation
cost for the Company's option plans been determined based on the fair value at
the grant dates consistent with the method of Statement of Financial Accounting
Standards No. 123 "Accounting for Stock-Based Compensation,", the Company's net
loss and loss per share would have been increased to the pro forma amounts
indicated below.


<TABLE>
<CAPTION>
                                                                       1998
                                                            ---------------------------
                                                            As Reported       Pro Forma
                                                            -----------       ---------
<S>                                                          <C>              <C>
Net (loss) applicable to common shares                       $(23,982)        $(24,374)
Net (loss) applicable to common shares, per share               (2.24)           (2.38)

</TABLE>



                                      F-33
<PAGE>   95




                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The fair value of each option is estimated on the date of grant using the
Black-Scholes option-pricing model with the following weighted average
assumptions:


<TABLE>
<CAPTION>
                                                                 1998
                                                                 ----
<S>                                                             <C>
Dividend yield........................................          1.25%
Expected volatility...................................            30%
Risk-free interest rate...............................          5.35%
Expected lives (in years).............................             7
Forfeitures...........................................            10%
</TABLE>


     The weighted average fair value per share of options granted in 1998 was
$5.67.

NOTE 15. ADVISORY AGREEMENT

     Although the Board of Directors is directly responsible for managing the
affairs of the Company and for setting the policies which guide it, the day-
to-day operations of the Company are performed by BCM, a contractual advisor
under the supervision of the Board of Directors. The duties of the advisor
include, among other things, locating, investigating, evaluating and
recommending real estate and mortgage loan investment and sales opportunities as
well as financing and refinancing sources. BCM as advisor also serves as a
consultant in connection with the Company's business plan and investment policy
decisions made by the Board of Directors.

     BCM has been providing advisory services to the Company since February 6,
1989. BCM is a company owned by a trust for the benefit of the children of Gene
E. Phillips. Mr. Phillips served as Chairman of the Board and as a Director of
the Company until November 16, 1992. Mr. Phillips also served as a director of
BCM until December 22, 1989, and as Chief Executive Officer of BCM until
September 1, 1992. Mr. Phillips serves as a representative of the trust for the
benefit of his children that owns BCM and, in such capacity, has substantial
contact with the management of BCM and input with respect to BCM's performance
of advisory services to the Company. Karl L. Blaha, President and a Director of
the Company serves as Executive Vice President--Commercial Asset Management of
BCM.

     The Advisory Agreement provides that BCM shall receive base compensation at
the rate of 0.125% per month (1.5% on an annualized basis) of the Company's
Average Invested Assets. On October 23, 1991, based on the recommendation of
BCM, the Board of Directors approved a reduction in BCM's base advisory fee by
50% effective October 1, 1991. This reduction remains in effect until the
Company's earnings for the four preceding quarters equals or exceeds $.50 per
share.

     In addition to base compensation, the Advisory Agreement provides that BCM,
or an affiliate of BCM, receive an acquisition fee for locating, leasing or
purchasing real estate for the Company; a disposition fee for the sale of each
equity investment in real estate; a loan arrangement fee; an incentive fee equal
to 10% of net income for the year in excess of a 10% return on stockholders'
equity, and 10% of the excess of net capital gains over net capital losses, if
any; and a mortgage placement fee, on mortgage loans originated or purchased.



                                      F-34
<PAGE>   96


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


     The Advisory Agreement further provides that BCM shall bear the cost of
certain expenses of its employees not directly identifiable to the Company's
assets, liabilities, operations, business or financial affairs; and
miscellaneous administrative expenses relating to the performance of its duties
under the Advisory Agreement.

     If and to the extent that the Company shall request BCM, or any director,
officer, partner or employee of BCM, to render services to the Company other
than those required to be rendered by BCM under the Advisory Agreement, such
additional services, if performed, will be compensated separately on terms
agreed upon between such party and the Company from time to time. The Company
has requested that BCM perform loan administration functions, and the Company
and BCM have entered into a separate agreement, as described below.

     The Advisory Agreement automatically renews from year to year unless
terminated in accordance with its terms. Management believes that the terms of
the Advisory Agreement are at least as fair as could be obtained from
unaffiliated third parties. Since October 4, 1989, BCM has acted as loan
administration/servicing agent for the Company, under an agreement terminable by
either party upon thirty days' notice, under which BCM services the Company's
mortgage notes and receives as compensation a monthly fee of .125% of the
month-end outstanding principal balances of the mortgage notes serviced.

NOTE 16. PROPERTY MANAGEMENT

     Since February 1, 1990, affiliates of BCM have provided property management
services to the Company. Currently, Carmel Realty Services, Ltd. ("Carmel,
Ltd.") provides property management services for a fee of 5% or less of the
monthly gross rents collected on the properties under its management. Carmel,
Ltd. subcontracts with other entities for property-level management services to
the Company at various rates. The general partner of Carmel, Ltd. is BCM. The
limited partners of Carmel, Ltd. are (1) First Equity Properties, Inc. ("First
Equity"), which is 50% owned by a subsidiary of BCM, (2) Gene E. Phillips and
(3) a trust for the benefit of the children of Mr. Phillips. Carmel, Ltd.
subcontracts the property-level management of 15 of the Company's commercial
properties (office buildings, shopping centers and a merchandise mart) and its
hotels to Carmel Realty, Inc. ("Carmel Realty"), which is a company owned by
First Equity. Carmel Realty is entitled to receive property and construction
management fees and leasing commissions in accordance with the terms of its
property-level management agreement with Carmel, Ltd.

NOTE 17. ADVISORY FEES, PROPERTY MANAGEMENT FEES, ETC.

     Fees and cost reimbursements to BCM and its affiliates were as follows:

<TABLE>
<CAPTION>
                                                                1998       1997     1996
                                                               -------   -------   -------
<S>                                                            <C>       <C>       <C>
Fees
 Advisory and mortgage servicing ...........................   $ 3,845   $ 2,657   $ 1,539
 Loan arrangement ..........................................       804       592       806
 Brokerage commissions .....................................     7,450     7,586     1,889
 Property and construction management and leasing
  commissions* .............................................     1,752       865       892
                                                               -------   -------   -------

                                                               $13,851   $11,700   $ 5,126
                                                               =======   =======   =======

Cost reimbursements ........................................   $ 1,832   $ 1,809   $   691
                                                               =======   =======   =======
</TABLE>

- ----------
* Net of property management fees paid to subcontractors, other than Carmel
Realty.


                                      F-35
<PAGE>   97



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED



NOTE 18. OPERATING SEGMENTS

     Significant differences among the accounting policies of the segments as
compared to the Company's consolidated financial statements principally involve
the calculation and allocation of administrative expenses. Management evaluates
the performance of its operating segments and allocates resources to them based
on net operating income and cash flow. The Company based reconciliation of
expenses that are not reflected in the segments is $8.2 million of
administrative expenses. There are no intersegment revenues and expenses and the
Company conducts all of its business within the United States.

     The table below presents information about the reported operating income of
the Company for 1998 and 1997. Asset information by operating segment is also
presented below.

<TABLE>
<CAPTION>
                           Commercial
                           Properties   Apartments   Hotels       Land         PWSI     Receivables    Other       Total
                           ----------   ----------  ---------   ---------    ---------  -----------  ---------   ---------
<S>                         <C>         <C>         <C>         <C>          <C>         <C>         <C>         <C>
1998
Operating revenue .......   $  16,539   $  14,230   $  32,221   $     501    $  28,883   $    --     $    --     $  92,374
Operating expenses ......       9,727       8,755      24,361       6,349       24,840        --          --        74,032
Interest income .........        --          --          --          --           --           188        --           188
                            ---------   ---------   ---------   ---------    ---------   ---------   ---------   ---------

Net operating income
 (loss) .................       6,812       5,475       7,860      (5,848)       4,043         188        --        18,530
Depreciation and
 amortization ...........       1,574       1,412       2,320        --          1,273        --           411       6,990
Interest on debt ........       3,803       4,396       7,560      29,058          579        --         6,228      51,624
Capital expenditures ....         110        --         1,383       2,577          166        --          --         4,236
Segment assets ..........      87,581     286,317      78,455     282,300       24,449      52,053         253     811,408
</TABLE>

<TABLE>
<CAPTION>
                                       Land
                                     -------
<S>                                  <C>
Property sales:
Sales price...........               $51,602
Cost of sales.........                34,348
                                     -------
Gain on sale..........               $17,254
                                     =======
</TABLE>


<TABLE>
<CAPTION>
                           Commercial
                           Properties   Hotels      Land       PWSI    Receivables   Other      Total
                           ----------  --------   --------    -------- -----------  --------   --------
<S>                         <C>        <C>        <C>         <C>        <C>        <C>        <C>
1997
Operating revenue .......   $ 13,842   $ 14,944   $    289    $ 24,953   $   --     $   --     $ 54,028
Operating expenses ......     10,006     11,232      2,957      19,964       --         --       44,159
Interest income .........       --         --         --          --        2,835       --        2,835
                            --------   --------   --------    --------   --------   --------   --------

Net operating income
 (loss) .................      3,836      3,712     (2,668)      4,989      2,835       --       12,704
Depreciation and
 amortization ...........      1,266        973       --           677       --          626      3,542
Interest on debt ........      3,252      2,698     20,573         935       --        2,773     30,231
Capital expenditures ....      8,855      1,568        570       2,695       --         --       13,688
Segment assets ..........     50,185     73,072   178,9381      18,271     25,526        258    346,250
</TABLE>



                                      F-36
<PAGE>   98


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED




<TABLE>
<CAPTION>
                                                                  Commercial
                                                                   Properties         Land
                                                                  -----------       --------
<S>                                                                   <C>            <C>
Property sales:
Sales price.....................................................     $ 10,986        $52,970
Cost of sales...................................................       10,400         36,427
                                                                     --------        -------

Gain on sale....................................................     $    586        $16,543
                                                                     ========        =======
</TABLE>


NOTE 19.  INCOME TAXES

     Financial statement loss varies from federal tax return loss, 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 the difference in the allowance for estimated losses. At
December 31, 1998, the Company had tax net operating loss carryforwards of $29.0
million expiring through 2018.

     At December 31, 1998, the Company had a deferred tax benefit of $8.0
million due to tax deductions available to it in future years. However, due to,
among other factors, the Company's inconsistent earnings history, the Company
was unable to conclude that the future realization of such deferred tax benefit,
which requires the generation of taxable income, was more likely than not.
Accordingly, a valuation allowance for the entire amount of the deferred tax
benefit has been recorded.

NOTE 20.  EXTRAORDINARY GAIN

     In 1996, the Company recognized an extraordinary gain of $381,000
representing its equity share of equity investees' extraordinary gains from the
early payoff of debt and from an insurance settlement.

NOTE 21.  RENTS UNDER OPERATING LEASES

     The Company's operations include the leasing of commercial properties
(office buildings, shopping centers and a merchandise mart). The leases thereon
expire at various dates through 2013. The following is a schedule of minimum
future rents under non-cancelable operating leases as of December 31, 1998:



<TABLE>
<S>                                                                   <C>
1999............................................................      $11,248
2000............................................................        9,390
2001............................................................        7,273
2002............................................................        6,518
2003............................................................        5,833
Thereafter......................................................       16,294
                                                                      -------

                                                                      $56,556
                                                                      =======

</TABLE>

     PWSI conducts its operations from leased facilities which includes an
office, warehouse, and 57 pizza parlor locations for which a lease was signed
and the pizza parlor was either open at December 31, 1998 or scheduled to



                                      F-37
<PAGE>   99



                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

open thereafter. The leases expire over the next 14 years. PWSI also leases
vehicles under operating leases. The following is a schedule of minimum future
rent commitments under operating leases as of December 31, 1998:


<TABLE>
<S>                                                                 <C>
1999............................................................      $ 2,318
2000............................................................        2,271
2001............................................................        2,130
2002............................................................        2,039
2003............................................................        1,922
Thereafter......................................................        9,187
                                                                      -------

                                                                      $19,867
                                                                      =======
</TABLE>


     Total facilities and automobile rent expense relating to these leases was
$2.7 million in 1998 and $1.3 million in 1997.


NOTE 22.  QUARTERLY RESULTS OF OPERATIONS

     The following is a tabulation of the Company's quarterly results of
operations for the years 1998 and 1997 (unaudited):


<TABLE>
<CAPTION>
                                                         Three Months Ended
                                           ------------------------------------------------
                                           March 31,   June 30,  September 30, December 31,
                                           --------    --------  ------------  ------------
<S>                                        <C>         <C>         <C>         <C>
1998
Revenue ................................   $ 18,249    $ 22,690    $ 23,291    $ 22,856
Expense ................................     29,744      35,830      38,676      60,861
                                           --------    --------    --------    --------

(Loss) from operations .................    (11,495)    (13,140)    (15,385)    (38,005)
Equity in income of investees ..........      2,387       8,943       6,099      10,537
Gains on sale of real estate ...........       --         8,974       5,718       2,562
                                           --------    --------    --------    --------

Net income (loss) ......................     (9,108)     14,777      (3,568)    (24,906)
Preferred dividend
 requirement ...........................        (51)        (84)       (502)       (540)
                                           --------    --------    --------    --------

Net income (loss) applicable to
 Common shares .........................   $ (9,159)   $ 14,693    $ (4,070)   $(25,446)
                                           ========    ========    ========    ========

Earnings per share
Net income (loss) ......................   $   (.86)   $   1.38    $   (.38)   $  (2.38)
                                           ========    ========    ========    ========
</TABLE>




                                      F-38
<PAGE>   100


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED



<TABLE>
<CAPTION>
                                                              Three Months Ended
                                             -----------------------------------------------------
                                             March 31,     June 30,    September 30,  December 31,
                                             ---------     --------    -------------  ------------
<S>                                          <C>           <C>           <C>           <C>
1997
Revenue ................................     $ 12,126      $ 12,100      $ 15,039      $ 17,766
Expense ................................       16,288        18,364        24,296        31,304
                                             --------      --------      --------      --------

(Loss) from operations .................       (4,162)       (6,264)       (9,257)      (13,538)
Equity in income of investees ..........          146         4,941          (145)        5,555
Gains on sale of real estate ...........        4,287         3,863         3,205         8,941
                                             --------      --------      --------      --------

Net income (loss) ......................          271         2,540        (6,197)          958
Preferred dividend
  requirement ..........................          (50)          (49)          (49)          (58)
                                             --------      --------      --------      --------

Net income (loss) applicable to
  Common shares ........................     $    221      $  2,491      $ (6,246)     $    900
                                             ========      ========      ========      ========

Earnings per share
Net income (loss) ......................     $    .02      $    .21      $   (.52)     $    .07
                                             ========      ========      ========      ========
</TABLE>


NOTE 23.  COMMITMENTS AND CONTINGENCIES

     Liquidity. Although the Company anticipated that it would generate excess
cash from operations in 1998, such excess cash did not materialize and,
therefore, was not sufficient to discharge all of the Company's debt obligations
as they became due. The Company relied on additional borrowings and, to a lesser
extent, land sales to meet its cash requirements. In 1999, the Company expects
that it will generate excess cash from operations, due to increased rental rates
and occupancy at its properties, however, such excess will not be sufficient to
discharge all of the Company's debt obligations as they mature. The Company will
also rely on aggressive land sales, selected property sales and, to the extent
necessary, additional borrowings to meet its cash requirements.

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

NOTE 24.  SUBSEQUENT EVENTS

     In January 1999, the Partnership sold the 199 unit Olde Towne Apartments in
Middleton, Ohio, for $4.6 million, receiving net cash of $4.4 million after the
payment of various closing costs. A gain will be recognized on the sale.

     In February 1999, the Company purchased Frisco Bridges land, a 336.8 parcel
of unimproved land in Collin County, Texas, for $46.8 million. The Company paid
$7.8 million in cash and obtained 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 14% per annum, requires monthly interest only payment,
and matures in January 2000. A mortgage in the amount





                                      F-39
<PAGE>   101

of $15.0 million, secured by 125.0 acres of the parcel, bears interest at the
prime rate plus 4.5%, currently 12.25% per annum, requires three quarterly
principal reduction payments of $3.0 million on each of May 1, August 1 and
November 1, 1999 in addition to monthly interest payments and matures in
February 2000. Another mortgage in the amount of $2.0 million, secured by 13.5
acres of the parcel, bears interest at 14% per annum, requires monthly interest
only payments and matures in January 2000. The Company'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. The Company drew down $6.0 million
under its line of credit with the CCLP, for a portion of the cash requirement.

     Also in February 1999, the Company sold a 4.6 acre tract of its Plano
Parkway land parcel, for $1.2 million. 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
12.25% 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 were used to payoff the $8.9 million mortgage secured by the land
parcel.

     Further in February 1999, the Partnership 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. A gain will be
recognized on the sale.

     In February 1999, the Partnership 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 a substitution of collateral. Such funds will be released
when substitute collateral is approved. If substitute collateral is not provided
by August 1999, $13.0 million of the escrow will be applied against the
mortgage's principal balance, approximately $885,000 will be retained by the
lender as a prepayment penalty and the remaining $3.9 million will be returned
to the Partnership. A gain will be recognized on the sale.

     Also in February 1999, GCLP funded a $5.0 million unsecured loan to
Davister Corp., which at December 31, 1998, owned approximately 15.8% of the
outstanding shares of the Company's Common Stock. 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.

     In March 1999, the Company 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 secured by such land parcel and the payment
of various closing costs. A gain will be recognized on the sale.

     Also in March 1999, the Company sold a 13.7 acre tract of its McKinney
Corners II and IV land parcels, for $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. A gain
will be recognized on the sale.




                                      F-40
<PAGE>   102



                           AMERICAN REALTY TRUST, INC.
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                            March 31,     December 31,
                                                              1999            1998
                                                            ---------     ------------
                                                              (dollars in thousands)
<S>                                                         <C>            <C>
                Assets

Notes and interest receivable
   Performing ($650 in 1999 and $594 in 1998 from
   affiliates) ........................................     $  53,245      $  47,823
   Nonperforming ......................................         3,731          6,807
                                                            ---------      ---------
                                                               56,976         54,630

Less - allowance for estimated losses .................        (2,577)        (2,577)
                                                            ---------      ---------
                                                               54,399         52,053

Real estate held for sale .............................       333,873        282,301


Real estate held for investment, net of accumulated
   depreciation ($205,723 in 1999 and $208,396 in
   1998) ..............................................       432,285        452,606

Pizza parlor equipment, net of accumulated
   depreciation ($1,869 in 1999 and
   $1,464 in 1998) ....................................         6,848          6,859

Marketable equity securities, at market value .........           979          2,899
Cash and cash equivalents .............................         3,191         11,523
Investments in equity investees .......................        33,822         34,433
Intangibles, net of accumulated amortization,
   ($1,420 in 1999 and $1,298 in 1998) ................        14,654         14,776
Other assets ..........................................        67,661         61,155
                                                            ---------      ---------

                                                            $ 947,712      $ 918,605
                                                            =========      =========
</TABLE>




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



                                      F-41
<PAGE>   103



                           AMERICAN REALTY TRUST, INC.
                     CONSOLIDATED BALANCE SHEETS - CONTINUED




<TABLE>
<CAPTION>
                                                                 March 31,     December 31,
                                                                   1999            1998
                                                                 ---------      ---------
                                                                  (dollars in thousands,
                                                                     except per share)
<S>                                                              <C>            <C>

      Liabilities and Stockholders' Equity

Liabilities
Notes and interest payable ($12,900 in 1999 and
   $12,600 in 1998 to affiliates) ..........................     $ 806,504      $ 768,272
Margin borrowings ..........................................        35,422         35,773
Accounts payable and other liabilities ($9,070
   in 1999 and $8,900 in 1998 to affiliate) ................        32,089         38,321
                                                                 ---------      ---------

                                                                   874,015        842,366


Minority interest ..........................................        45,655         37,967


Commitments and contingencies


Stockholders' equity
Preferred Stock, $2.00 par value, authorized
   20,000,000 shares, issued and outstanding
       Series F, 3,350,000 shares in 1999 and
         1998 (liquidation preference $33,500) .............         6,100          6,100
       Series G, 1,000 in 1999 and 1998 (liquidation
         preference $100) ..................................             2              2
Common stock, $.01 par value; authorized
   100,000,000 shares, issued 13,496,677 shares in
   1999 and 13,479,348 shares in 1998 ......................           135            133
Paid-in capital ............................................        83,945         83,945
Accumulated (deficit) ......................................       (62,112)       (51,880)
Treasury stock at cost, 2,737,216 shares in 1999
   and 1998 ................................................           (28)           (28)
                                                                 ---------      ---------

                                                                    28,042         38,272
                                                                 ---------      ---------

                                                                 $ 947,712      $ 918,605
                                                                 =========      =========

</TABLE>





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



                                      F-42
<PAGE>   104



                           AMERICAN REALTY TRUST, INC.
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)





<TABLE>
<CAPTION>
                                                                  For the Three Months
                                                                     Ended March 31,
                                                            ------------------------------
                                                               1999               1998
                                                            ------------      ------------
                                                                 (dollars in thousands,
                                                                    except per share)
<S>                                                         <C>               <C>
Income
   Sales ..............................................     $      7,124      $      6,753
   Rents ..............................................           40,242            11,567
   Interest ...........................................            1,852               138
   Other ..............................................           (1,710)             (209)
                                                            ------------      ------------
                                                                  47,508            18,249
Expenses
   Cost of sales ......................................            6,174             5,780
   Property operations ................................           27,878             9,663
   Interest ...........................................           21,114             9,536
   Advisory fee to affiliate ..........................            1,101               760
   General and administrative .........................            4,053             2,285
   Depreciation .......................................            4,480             1,232
   Litigation settlement ..............................              184              --
   Minority interest ..................................            8,442               488
                                                            ------------      ------------
                                                                  73,426            29,744
                                                            ------------      ------------

(Loss) from operations ................................          (25,918)          (11,495)
Equity in income (loss) of investees ..................             (725)            2,387
Gain on sale of real estate ...........................           17,516              --
                                                            ------------      ------------

Net (loss) ............................................           (9,127)           (9,108)

Preferred dividend requirement ........................             (566)              (51)
                                                            ------------      ------------

Net (loss) applicable to Common shares ................     $     (9,693)     $     (9,159)
                                                            ============      ============


Earnings per share
   Net (loss) .........................................     $       (.90)     $       (.86)
                                                            ============      ============


Weighted average Common shares used in computing
   earnings per share .................................       10,742,325        10,711,921
                                                            ============      ============

</TABLE>






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



                                      F-43
<PAGE>   105


                           AMERICAN REALTY TRUST, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              For the Three Months Ended March 31, 1999 (UNAUDITED)







<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 ($.05 per share) ....       --           --           --           --            --           (535)         (535)
   Series F Preferred Stock ($.25
      per share) ....................       --           --           --           --            --           (563)         (563)
   Series G Preferred Stock ($2.50
      per share) ....................       --           --           --           --            --             (3)           (3)


Sale of Common Stock under
   dividend reinvestment plan .......       --           --              2         --            --             (4)           (2)


Net (loss) ..........................       --           --           --           --            --         (9,127)       (9,127)
                                        --------     --------     --------     --------      --------     --------      --------



Balance, March 31, 1999 .............   $  6,100     $      2     $    135     $    (28)     $ 83,945     $(62,112)     $ 28,042
                                        ========     ========     ========     ========      ========     ========      ========
</TABLE>






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



                                      F-44
<PAGE>   106



                           AMERICAN REALTY TRUST, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                           For the Three Months
                                                                                              Ended March 31,
                                                                                          ----------------------
                                                                                            1999          1998
                                                                                          --------      --------
                                                                                          (dollars in thousands)
<S>                                                                                       <C>           <C>
Cash Flows From Operating Activities
   Pizza parlor sales collected .....................................................     $  7,824      $  6,614
   Rents collected ..................................................................       39,370        11,500
   Interest collected ...............................................................          772           203
   Distributions received from equity investees'
      operating cash flow ...........................................................          306         7,010
   Payments for property operations .................................................      (35,737)      (10,334)
   Payments from pizza parlor operations ............................................       (6,257)       (6,779)
   Interest paid ....................................................................      (17,723)       (6,383)
   Advisory fee paid to affiliate ...................................................       (1,101)         (760)
   Purchase of marketable equity securities .........................................         (696)       (1,114)
   Proceeds from sale of marketable equity
      securities ....................................................................          791         2,044
   General and administrative expenses paid .........................................       (4,101)       (2,285)
   Other ............................................................................        3,198        (1,208)
                                                                                          --------      --------
      Net cash (used in) operating activities .......................................      (13,355)       (1,492)

Cash Flows From Investing Activities
   Collections on notes receivable ..................................................       10,915         7,600
   Proceeds from sale of real estate ................................................       35,955          --
   Acquisition of real estate .......................................................      (28,894)      (26,206)
   Pizza parlor equipment purchased .................................................         (207)         (670)
   Notes receivable funded ..........................................................      (12,179)         (432)
   Earnest money/escrow deposits ....................................................      (11,277)         (474)
   Investment in real estate entities ...............................................          (35)         (177)
   Real estate improvements .........................................................       (3,081)       (1,652)
                                                                                          --------      --------
      Net cash (used in) investing activities .......................................       (8,803)      (22,011)

Cash Flows From Financing Activities
   Proceeds from notes payable ......................................................       37,440        51,419
   Payments on notes payable ........................................................      (21,496)      (25,194)
   Deferred borrowing costs .........................................................         (758)       (3,514)
   Net advances (payments) to/from affiliates .......................................          137        (1,679)
   Common dividends paid ............................................................         (535)         (541)
   Preferred dividends paid .........................................................         (566)          (52)
   Minority interest ................................................................         (754)         (488)
   Margin borrowings (repayments), net ..............................................          357          (821)
                                                                                          --------      --------
      Net cash provided by financing activities .....................................       13,825        19,130

      Net (decrease) in cash and cash equivalents ...................................       (8,332)       (4,373)

Cash and cash equivalents, beginning of period ......................................       11,523         5,347
                                                                                          --------      --------

Cash and cash equivalents, end of period ............................................     $  3,191      $    974
                                                                                          ========      ========
</TABLE>



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



                                      F-45
<PAGE>   107



                           AMERICAN REALTY TRUST, INC.
          CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - CONTINUED


<TABLE>
<CAPTION>
                                                                                           For the Three Months
                                                                                              Ended March 31,
                                                                                          ----------------------
                                                                                            1999          1998
                                                                                          --------      --------
                                                                                          (dollars in thousands)
<S>                                                                                       <C>           <C>
Reconciliation of net (loss) to net cash
   (used in) operating activities

   Net (loss) .......................................................................     $ (9,127)     $ (9,108)
   Adjustments to reconcile net (loss) to net
       cash (used in) operating activities
       Depreciation and amortization ................................................        4,480         1,232
       Gain on sale of real estate ..................................................      (17,516)         --
       Distributions from equity investees' operating
          cash flow .................................................................          306         7,010
       Equity in (income) loss of investees .........................................          725        (2,387)
       Decrease in marketable equity securities .....................................        1,825         1,187
       (Increase) decrease in accrued interest
          receivable ................................................................       (1,079)          128
       Decrease in other assets .....................................................       13,563         2,535
       Increase (decrease) in accrued interest payable ..............................         (477)           51
       (Decrease) in accounts payable and other
          liabilities ...............................................................       (6,319)       (1,937)
       Other ........................................................................          265          (203)
                                                                                          --------      --------

          Net cash (used in) operating activities ...................................     $(13,354)     $ (1,492)
                                                                                          ========      ========


Schedule on noncash investing and financing
   activities

   Notes payable from acquisition of real estate ....................................     $ 22,000      $  3,614
</TABLE>








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



                                      F-46
<PAGE>   108


                           AMERICAN REALTY TRUST, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


NOTE 1.           BASIS OF PRESENTATION

         The accompanying Consolidated Financial Statements of American Realty
Trust, Inc. and consolidated entities ("ART") 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 three month period ended March 31, 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 ART'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 ART until November 16, 1992,
is also a general partner of SAMLP. As of March 31, 1999, ART owned
approximately 55.0% 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 is 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 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.




                                      F-47
<PAGE>   109


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


         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 attorney's fees and $30,000 paid to Joseph B.
Moorman. This note requires repayment over a ten-year period, bears interest at
a variable rate, currently 7.0% 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. ART
began consolidation of the Partnership's accounts at that date and its
operations subsequent to that date.

NOTE 3.           NOTES RECEIVABLE

         In January 1999, the Partnership received $350,000 on the collection of
a mortgage note receivable.

         During 1998 and the first quarter of 1999, the Partnership funded a
total of $11.9 million of a $23.8 million loan commitment to Centura Tower, Ltd.
The loan is secured by 2.2 acres of land and an office building under
construction in Dallas, Texas. The loan bears interest at 12.0% per annum,
requires monthly payments based on net revenues after development of the land
and building and matures in January 2003. The borrower has not obtained a
construction loan, therefore, the Partnership may be required to fund
construction costs in excess of its loan commitment, in order to preserve its
collateral interest. Estimated cost to construct the office building is in
excess of $60.0 million. Through April 1999, the Partnership funded an
additional $2.3 million.

         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 April 1999, the
Partnership funded an additional $10,000. The property has had no cash flow,
therefore, the Partnership ceased accruing interest in the second quarter of
1999.

         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. The Partnership 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, LLC, a subsidiary of Centura Tower, Ltd. The loan is secured by 6.4109
acres of land in Dallas, Texas. The loan 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.




                                      F-48
<PAGE>   110


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


         Also in August 1998, the Partnership funded a $3.7 million loan to JNC
Enterprises, Inc. ("JNC"). The loan was secured by a contract to purchase 387
acres of land in Collin County, Texas, the guaranty of the borrower and the
personal guarantees of its partners. 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, Garden
Capital, L.P. ("GCLP") funded an additional $6.0 million of its $95.0 million
loan commitment to ART. 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. A portion of the
funds were used to payoff the $3.7 million loan, including accrued but unpaid
interest, a $1.3 million paydown of the JNC line of credit and a $820,000
paydown of the JNC Frisco Panther Partners, Ltd. loan, discussed below. See NOTE
7. "NOTES PAYABLE."

         Further in August 1998, the Partnership funded a $635,000 loan to La
Quinta Partners, LLC. 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 $250,000 in principal
paydowns and in the second quarter of 1999, the remaining $385,000 is expected
to be collected.

         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. The loan bears interest at
15.0% per annum and matures in June 1999. All principal and interest are due at
maturity. In the first quarter of 1999, the Partnership funded an additional
$119,000, increasing the loan balance to $3.9 million. In April 1999, the
Partnership funded an additional $66,000, increasing the loan balance to $4.0
million.

         In October 1998, the Partnership funded three loans to JNC or
affiliated entities. The first JNC loan of $1.0 million is secured by a second
lien on 3.5 acres of land in Dallas, Texas, the guaranty of the borrower and the
personal guarantees of its partners. The loan bears interest at 14.0% per annum
and matures in October 1999. All principal and interest are due at maturity. The
second loan, also $1.0 million, was secured by a second lien on 2.9 acres of
land in Dallas, Texas, the guaranty of the borrower and the personal guarantees
of its partners. 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, the guaranty of the borrower and the personal
guarantees of its partners. The loan bears interest at 14.0% per annum and
matures in October 1999. All principal and interest are due at maturity. These
loans are 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 of 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 January and February
1999, the Partnership funded an additional $2.0 million.




                                      F-49
<PAGE>   111


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


         At December 1998, the Partnership's one wraparound mortgage note
receivable with a principal balance of $5.0 million, was in default. The
Partnership has been vigorously pursuing its rights regarding the loan. If the
Partnership should be unsuccessful and the underlying lienholder 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 March 31, 1999, owned approximately 15.8% of
the outstanding shares of ART's Common Stock. 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 Basic Capital Management, Inc. ("BCM"),
ART's advisor.

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. 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. ART paid
$7.8 million in cash and obtained 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 14% 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 12.25% per annum, requires principal reduction payments of
$1.0 million on each of May 1, June 1, and July 1, and $3.0 million on August 1
and November 1, 1999 in addition to monthly interest payments and matures in
February 2000. Another mortgage in the amount of $2.0 million, secured by 13.5
acres of the parcel, bears interest at 14% per annum, requires monthly interest
only payments and matures in January 2000. 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.

         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 12.25% 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 were
used to payoff the $8.9 million mortgage 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.

         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.

         Also 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. Such funds will be released when
substitute collateral is approved. If substitute collateral is not provided by
August 1999, $13.0 million of the escrowed monies will be applied against the
mortgage's


                                      F-50
<PAGE>   112


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


principal balance, approximately $800,000 will be retained by the lender as a
prepayment penalty and the remaining $4.0 million will be returned to GCLP. A
gain of $9.6 million was recognized on the sale, after consideration of payment
of the 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, 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 $7.7 million, receiving no net cash after paying down by $5.5
million the mortgage 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 $3.1 million was
recognized on the sale.

NOTE 5.           INVESTMENTS IN EQUITY INVESTEES

         Real estate entities. ART's investment in real estate entities at March
31, 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 venture partnerships. BCM, ART's advisor, serves as advisor to the REITs.

         ART 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."

         ART's investment in real estate entities, accounted for using the
equity method, at March 31, 1999 was as follows:

<TABLE>
<CAPTION>
                                                                           Equivalent
              Percentage                    Carrying                        Investee
               of ART's                     Value of                       Book Value           Market Value of
             Ownership at                 Investment at                        at                Investment at
Investee     March 31, 1999               March 31, 1999                 March 31, 1999          March 31, 1999
- --------   ------------------           ------------------             ------------------        --------------
<S>        <C>                         <C>                            <C>                       <C>
CMET                41.1%               $      14,713                  $      34,708             $       24,558
IORI                30.8                        3,049                          7,199                      3,601
TCI                 30.9                        9,825                         28,067                     14,454
                                        -------------                                            --------------
                                               27,587                                            $       42,613
                                                                                                 ==============

Other                                           6,235
                                        $      33,822
                                        =============
</TABLE>




                                      F-51
<PAGE>   113



                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED

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

         Management continues to believe that the market value of each of the
REITs undervalues their assets and ART 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 three months ended March 31, 1999:

<TABLE>
<S>                                                                 <C>
               Revenues ........................................    $ 39,567
               Equity in income of partnerships ................         133
               Property operating expenses .....................      24,567
               Depreciation ....................................       5,603
               Interest expense ................................      13,072
                                                                    --------
               (Loss) before gains on sale of real estate ......      (3,542)

               Gain on sale of real estate .....................       2,020
                                                                    --------
               Net (loss) ......................................    $ (1,522)
                                                                    ========
</TABLE>

         ART's share of equity investees' loss before gains on the sale of real
estate was $1.2 million for the three months ended March 31, 1999, and its share
of equity investees' gains on sale of real estate was $448,000 for the three
months ended March 31, 1999.

         ART's cash flow from the REITs is dependent on the ability of each of
them to make distributions. In the first quarter of 1999, distributions totaling
$306,000 were received from the REITs.

         In the first quarter of 1999, ART purchased a total of $35,000 of
equity securities of the REITs and $196,000 of NRLP units of limited partner
interest.

         In January 1992, ART entered into a partnership agreement with an
entity affiliated with the owner, at the time, of in excess of 14% of ART's
outstanding shares of Common Stock, to acquire 287 developed residential lots
adjacent to ART's other residential lots in Fort Worth, Texas. The partnership
agreement designates ART as managing general partner. The partnership agreement
also provides each of the partners with a guaranteed 10% return on their
respective investments. Through December 31, 1998, 266 residential lots had been
sold. In the first quarter of 1999, no additional lots were sold.

NOTE 6.           MARKETABLE EQUITY SECURITIES - TRADING PORTFOLIO

         Since 1994, ART has been purchasing equity securities of entities other
than those of the REITs and the Partnership to diversify and increase the
liquidity of its margin accounts. In the first quarter of 1999, ART purchased
$696,000 and sold $791,000 of such securities. These equity securities are
considered a trading portfolio and are carried at market value. At March 31,
1999, ART recognized an unrealized decrease in the market value of its trading
portfolio securities of $1.8 million. Also in the first quarter of 1999, ART
realized a net gain of $33,000 from the sale of trading portfolio securities and
received no dividends. Unrealized and realized gains and losses on trading
portfolio securities are included in other income in the accompanying
Consolidated Statements of Operations.


                                      F-52
<PAGE>   114


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED

NOTE 7.           NOTES PAYABLE

         In February 1999, the Partnership obtained mortgage financing secured
by the unencumbered 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 8.5%
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 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 8.5% per annum, requires monthly payments of principal
and interest of $15,000 and matures in February 2019.

         In March 1999, ART obtained a second mortgage on its Frisco Bridges
land in the amount of $2.0 million. The mortgage bears interest at 12.5% per
annum, and requires interest and principal to be paid at maturity in June 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 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 in the amount of $15.2 million matured. ART and the
lender had reached an agreement to extend the mortgage's maturity to January
2000 in exchange for, among other things, ART's payment of an extension fee and
a loan paydown. On March 31, 1999, ART requested a loan payoff letter from the
lender intending to refinance the maturing debt. Such letter contained a demand
for fees and other consideration that management believes the lender is not
entitled to receive under the loan documents. The lender began foreclosure
proceedings. On April 30, 1999, the Court granted a temporary restraining order
to prevent foreclosure. On May 12, 1999, a hearing was held on ART's application
for a temporary injunction. The Court has not yet ruled on ART's request. ART
continues to negotiate with the lender.

         Related Party. In 1998 and the first quarter of 1999, GCLP funded $76.0
million of a $95.0 million loan commitment to ART. The loan is secured by second
liens on (1) an office building in Minnesota, (2) four apartments in
Mississippi, and (3) 130.54 acres of land in Texas, (4) by the stock of ART
Holdings, Inc., a wholly-owned subsidiary of ART that owns 3,349,535 National
Realty units of limited partnership, and (5) by 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 February 1999, ART made a $999,000 paydown on the
loan. In April 1999, GCLP funded an additional $5.7 million. Such loan balance
is eliminated in consolidation.

         In December 1998, in connection with the Litigation Settlement, NMC,
the general partner of the Partnership, assumed responsibility for repayment to
the Partnership of the $12.4 million paid by the Partnership to the Moorman
Litigation plaintiff class members and legal counsel; $184,000 of such amount
being paid in March 1999. The loan bears interest at 90 day LIBOR (London
InterBank Offered Rate) plus 2.0% per annum, currently 7.0% 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.



                                      F-53
<PAGE>   115



                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


NOTE 8.           MARGIN BORROWINGS

         ART has margin arrangements with various brokerage firms which provide
for borrowing of up to 50% of the market value of marketable equity securities.
The borrowings under such margin arrangements are secured by equity securities
of the REITs, NRLP and ART's trading portfolio and bear interest rates ranging
from 7.0% to 11.0%. Margin borrowing totaled $35.4 million at March 31, 1999.

         In August 1996, ART consolidated its existing NRLP margin debt held by
various brokerage firms into a single loan of $20.3 million. In July 1997, the
lender advanced an additional $3.7 million, increasing the loan balance to $24.0
million. The loan was secured by ART's NRLP units with a market value of at
least 50% of the principal balance of the loan. ART paid down the loan by $14.0
million in September 1998 and an additional $5.0 million in October 1998. 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. ART had no taxable income or provision for income taxes in the three
months ended March 31, 1999 or 1998.

NOTE 10.          OPERATING SEGMENTS

         Significant differences among the accounting policies of ART's
operating segments as compared to ART's consolidated financial statements
principally involve the calculation and allocation of administrative expenses.
Management evaluates the performance of each of the operating segments and
allocates resources to them based on their net operating income and cash flow.
ART based reconciliation of expenses that are not reflected in the segments is
$4.1 million and $2.3 million of administrative expenses for the three months
ended March 31, 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 are ART's reportable segments operating income for the
three months ended March 31, and segment assets at March 31.

<TABLE>
<CAPTION>
                                 Commercial                                              Pizza
   1999                          Properties    Apartments     Hotels        Land         Parlors   Receivables     Total
- ----------                       -----------   ----------   ----------   ----------    ----------  -----------   ---------
<S>                               <C>          <C>          <C>          <C>           <C>          <C>          <C>
Operating
    revenue ..................    $   7,347    $  26,049    $   6,721    $     125     $   7,124    $    --      $  47,366
Operating
    expenses .................        3,815       15,830        5,486        2,747         6,174         --         34,052
Interest
    income ...................         --           --           --           --            --          1,852        1,852
Interest
    expense -
    notes
    receivable ...............         --           --           --           --            --            881          881
                                  ---------    ---------    ---------    ---------     ---------    ---------    ---------
Net operating
    income
    (loss) ...................    $   3,532    $  10,219    $   1,235    $  (2,622)    $     950    $     971    $  14,285
                                  =========    =========    =========    =========     =========    =========    =========

Depreciation/
  amortization ...............    $     899    $   2,619    $     638    $    --       $     324    $    --      $   4,480
Interest on
  debt .......................        1,691        7,553        1,819        8,084           230         --         19,377
Capital
  expenditures ...............        1,985          371          143         --             394         --          2,893
Segment
  assets .....................       93,503      254,403       88,782      329,470        21,502       54,399      842,059
</TABLE>




                                      F-54
<PAGE>   116



                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


<TABLE>
<CAPTION>
Property Sales:                      Apartments                     Land                           Total
                                     ----------                   ---------                     ----------
<S>                                  <C>                          <C>                           <C>
Sales price............              $   28,605                   $  11,464                     $   40,069
Cost of sales..........                  16,112                       6,441                         22,553
                                     ----------                   ---------                     ----------
Gain on sales..........              $   12,493                   $   5,023                     $   17,516
                                     ==========                   =========                     ==========
</TABLE>

<TABLE>
                               Commercial                                             Pizza
   1998                        Properties    Apartments     Hotels       Land         Parlors    Receivables      Total
- ----------                     -----------   ----------   ----------   ----------    ---------   -----------    ---------
<S>                             <C>          <C>          <C>          <C>           <C>          <C>           <C>
Operating
  revenue ..................    $   4,898    $     204    $   6,327    $     138     $   6,753    $    --       $  18,320
Operating
  expenses .................        2,685          123        5,350        1,505         5,780         --          15,443
Interest
  income ...................         --           --           --           --            --            138           138
Interest
  expense -
  notes
  receivable ...............         --           --           --           --            --            544           544
                                ---------    ---------    ---------    ---------     ---------    ---------     ---------
Net
  operating
  income
  (loss) ...................    $   2,213    $      81    $     977    $  (1,367)    $     973    $    (406)    $   2,471
                                =========    =========    =========    =========     =========    =========     =========

Depreciation/
  amortization .............    $     370    $     109    $     516    $       5     $     232    $    --       $   1,232
Interest on
  debt .....................        1,067           47        1,172        5,293            65         --           7,644
Capital
  expenditures .............        5,110         --            173         --             670         --           5,953
Segment
  assets ...................       51,375        8,486       72,831      200,910        22,335       16,649       372,586
</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 units. The units are exchangeable into shares of ART'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 unitholder
notified ART that it intended to convert 100,000 Class A units into 1,000 shares
of Series E



                                      F-55
<PAGE>   117


                           AMERICAN REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (UNAUDITED) - CONTINUED


Preferred Stock. In March 1999, ART purchased the 100,000 of the Class A units
for $100,000. ART subsequently reached an agreement with the other 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 million units will be
purchased in July and October 1999 and January 2000 and 2 million units in May
2001 and May 2002.

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

NOTE 12.          SUBSEQUENT EVENTS

         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 new mortgage bears interest at the prime rate plus 4.5%,
currently 12.25% per annum, requires monthly interest only payments, a principal
reduction payment of $368,000 in July 1999 and matures in February 2000.

         Also 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
will be recognized on the sale.

         Further 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 will be recognized on the sale.

         In March 1999, ART funded $322,000 of a $2.0 million loan commitment to
Lordstown, L.P. The loan is secured by second liens on land in Ohio and Florida
and 100% of the general and limited partnership interest in Partners Capital,
Ltd. and a 50% profits interest in subsequent land sales. The loan bears
interest at 14% per annum and matures in March 2000, with all principal and
interest due at maturity. The remaining $1.7 million was funded in April 1999.

         Also in April 1999, ART funded $2.4 million loan to 261, L.P. The loan
is secured by 100% of the limited partnership interest in Partners Capital, Ltd.
and a 75% profits interest in subsequent land sales. The loan bears interest at
14% per annum and matures in March 2000, with all principal and interest due at
maturity.




                                      F-56
<PAGE>   118
                                    APPENDIX
                                GLOSSARY OF TERMS

         ADJUSTED LIQUIDATION VALUE -- The liquidation value of Preferred Stock
plus the amount of any accrued and unpaid dividends on that stock.

         AFFILIATED REITS -- The three publicly traded real estate investment
trusts, CMET, IORI and TCI, each of which is an affiliate of the Company.

         BCM -- Basic Capital Management, Inc., an affiliate of and advisor to
the Company.

         BORDEAUX -- Bordeaux Investments Two, L.L.C.

         COMMON STOCK -- The Common Stock of the Company.

         CAMPBELL ASSOCIATES -- Campbell Center Associates, Ltd.

         CARMEL REALTY -- Carmel Realty, Inc., a company owned by First Equity.

         CARMEL, LTD. -- Carmel Realty Services, Ltd., which subcontracts with
other entities for property-level management services to the Company at various
rates. The general partner of Carmel, Ltd. is BCM. The limited partners of
Carmel, Ltd. are

         (i) First Equity which is 50% owned by a subsidiary of BCM,

         (ii) Gene E. Phillips, and

         (iii) a trust for the benefit of the children of Gene E. Phillips.

         CASH DISTRIBUTION AGREEMENT -- The Agreement for Cash Distribution and
Election of Successor General Partner which provides for the nomination of an
entity affiliated with SAMLP to be the successor general partner of NRLP, for
the distribution of $11.4 million to the plaintiff class members and for the
resolution of all related matters under the Moorman Settlement Agreement. The
Cash Distribution Agreement was granted final approval by the Court on October
23, 1998.

         CMET -- Continental Mortgage and Equity Trust, an Affiliated REIT.

         CODE -- The Internal Revenue Code of 1986, as amended.

         CONVERSION PRICE -- 90% of the simple average of the daily closing
price of the Common Stock for the 20 business days ending on the last business
day of the calendar week immediately preceding the date of conversion of the
convertible Preferred Stock on the principal stock exchange on which the Common
Stock is then listed.

         FIRST EQUITY -- First Equity Properties, Inc., which is 50% owned by a
subsidiary of BCM.

         GCLP -- Garden Capital, L.P., a partnership controlled by NOLP.

         IGI PROPERTIES -- 29 apartment complexes, totaling 2,441 units in
Florida and Georgia, purchased by the Company in a single transaction in May
1998.

         IORI -- Income Opportunity Realty Investors, Inc., an Affiliated REIT.

         JNC -- JNC Enterprises, Inc.

         MACRS -- Modified Accelerated Cost Recovery System.


                                      A-1
<PAGE>   119


         MOORMAN SETTLEMENT AGREEMENT -- An agreement settling a class action
lawsuit arising out of the formation of the Partnership and naming the
Partnership, SAMLP and Mr. Phillips as defendants. The Moorman Settlement
Agreement became effective on July 5, 1990. The Moorman Settlement Agreement
provided for, among other things, the appointment of the NRLP Oversight
Committee and the establishment of specified annually increasing targets for a
five-year period relating to the price of NRLP units of limited partner
interest.

         NMC -- NRLP Management Corp., which is the general partner of NRLP and
NOLP.

         NOLP -- National Operating, L.P., the operating partnership of NRLP and
a wholly-owned subsidiary of the Company.

         NRLP OVERSIGHT COMMITTEE -- An oversight committee for the Partnership
provided by the Moorman Settlement Agreement.

         PARTNERSHIP -- NRLP and NOLP as a unit.

         PREFERRED STOCK -- The Preferred Stock of the Company, including the
Series A, Series B, Series C, Series D, Series E, Series F, Series G and Series
H Preferred Stock.

         PWSI -- Pizza World Supreme, Inc., a wholly-owned subsidiary of the
Company.

         REDEEMABLE GENERAL PARTNER INTEREST -- SAMLP's general partnership
interest in the Partnership.

         REIT -- A real estate investment trust.

         RTC -- Resolution Trust Corporation.

         SAMI -- Syntek Asset Management, Inc., the managing general partner of
SAMLP.

         SAMLP -- The general partner of the Partnership until December 18, 1998
when NMCwas elected general partner.

         SAN JACINTO -- San Jacinto Savings Association.

         SECURITIES ACT -- The Securites Act of 1933, as amended.

         SERIES A PREFERRED STOCK -- The Company's Series A Cumulative
Participating Preferred Stock.

         SERIES B PREFERRED STOCK -- The Company's Series B 10% Cumulative
Convertible Preferred Stock.

         SERIES C PREFERRED STOCK -- The Company's Series C Cumulative
Convertible Preferred Stock.

         SERIES D PREFERRED STOCK -- The Company's Series D 9.50% Cumulative
Preferred Stock.

         SERIES E PREFERRED STOCK -- The Company's Series E 10% Cumulative
Convertible Preferred Stock.

         SERIES F PREFERRED STOCK -- The Company's Series F Cumulative
Convertible Preferred Stock.

         SERIES G PREFERRED STOCK -- The Company's Series G Cumulative
Convertible Preferred Stock.

         SERIES H PREFERRED STOCK -- The Company's Series H Cumulative
Convertible Preferred Stock.

         SOUTHMARK -- Southmark Corporation, a real estate syndicator and parent
of San Jacinto.

         TCI -- Transcontinental Realty Investors, Inc., an Affiliated REIT.


                                      A-2
<PAGE>   120


NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS IN CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN
THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH OTHER INFORMATION AND
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
COMPANY. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER
SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF. THIS PROSPECTUS DOES
NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY
SECURITIES OTHER THAN THE REGISTERED SECURITIES TO WHICH IT RELATES. THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY SUCH SECURITIES IN ANY CIRCUMSTANCES IN WHICH SUCH OFFER OR SOLICITATION IS
UNLAWFUL.

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

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>                                                                          <C>
Summary....................................................................    3
Where You Can Find More Information........................................    5
Ratio of Earnings to Fixed Charges.........................................    6
Use of Proceeds............................................................    6
The Company................................................................    6
Executive Compensation of the Company......................................    8
The Business of the Company................................................    8
Selected Financial Data of the Company.....................................   41
Management's Discussion and Analysis
  of Financial Condition and Result
  of Operations............................................................   43
Acquisition Terms..........................................................   52
Description of the Capital Stock...........................................   53
Plan of Distribution.......................................................   59
Legal Matters..............................................................   60
Experts....................................................................   60
Index to Consolidated Financial
  Statements...............................................................  F-1
Report of Independent Certified Accountants................................  F-2
Consolidated Balance Sheets, December 31, 1998
  and 1997.................................................................  F-3
Consolidated Statements of Operations, Three Years
  Ended December 31, 1998, 1997 and 1996...................................  F-4
Consolidated Statements of Stockholders' Equity,
  Years Ended December 31, 1998, 1997 and 1996.............................  F-5
Consolidated Statements of Cash Flows, Three Years
  Ended December 31, 1998, 1997 and 1996...................................  F-7
Notes to Consolidated Financial Statements................................. F-10
Consolidated Balance Sheets March 31, 1999 and
  December 31, 1998........................................................ F-41
Consolidated Statements of Operations, Three Months
  Ended September 30, 1998 and 1997........................................ F-43
Consolidated Statements of Stockholders' Equity,
  Three Months Ended March 31, 1999........................................ F-44
Consolidated Statements of Cash Flows, Three Months
  Ended March 31, 1999 and 1998............................................ F-45
Notes to Consolidated Interim Financial Statements......................... F-47
Glossary of Terms..........................................................  A-1
</TABLE>


                                  $125,000,000

                           AMERICAN REALTY TRUST, INC.


                                 PREFERRED STOCK

                                  COMMON STOCK


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

                                   PROSPECTUS

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

                                  JULY 29, 1999


<PAGE>   121

                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Article Thirteen of the Company's articles of incorporation provides
that, to the fullest extent permitted by Georgia law, as the same exists or may
be hereafter be amended, no director of the Company shall be personally liable
to the Company or the shareholders of the Company for monetary damages for
breach of the duty of care as a director, provided that Article Thirteen does
not limit or eliminate liability for (i) a breach of duty involving an
appropriation of a business opportunity of the Company; (ii) an act or omission
not in good faith or involving intentional misconduct or a knowing violation of
law; or (iii) a transaction from which the director derived an improper personal
benefit. In addition, a director's liability will not be limited as to any
payment of a dividend or approval of a stock repurchase that is illegal under
Section 14-2-640 of the Georgia Business Corporation Code.

         Article Thirteen applies only to claims against a director arising out
of his or her role as a director and not, if he or she is also an officer, his
or her role as an officer or in any other capacity. In addition, Article
Thirteen does not reduce the exposure of directors to liability under Federal
securities laws.

         The Bylaws of the Company require the Company to indemnify any person
who, by reason of the fact that he is or was a director of the Company, is made
or is threatened to be made a party to an action, including an action brought by
the Company or its shareholders. The Bylaws provide that the Company will
indemnify such person against reasonably incurred expenses (including, but not
limited to, attorneys' fees and disbursements, court costs, and expert witness
fees), and against any judgments, fines and amounts paid in settlement, provided
that the Company shall not indemnify such person under circumstances in which
the Georgia Business Corporation Code, as in effect from time to time, would not
allow indemnification.

         The Bylaws of the Company give the board of directors the power to
cause the Company to provide to officers, employees, and agents of the Company
all or any part of the right to indemnification afforded to directors of the
Company as set forth in the Bylaws, subject to the conditions, limitations and
obligations therein, upon a resolution to that effect identifying such officer,
employee or agent and specifying the particular rights provided.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
Company pursuant to the foregoing provisions, the Company has been informed that
in the opinion of the Commission such indemnification is against public policy
as expressed in the Securities Act and is, therefore, unenforceable.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.


            3.1  -- Articles of Incorporation(1)

            3.2  -- Amendment to Articles of Incorporation dated
                    September 15, 1989(1)

            3.3  -- Articles of Amendment setting forth Certificate of
                    Designation of Series A Cumulative Participating Preferred
                    Stock dated as of April 11, 1990(1)

            3.4  -- Articles of Amendment dated December 10, 1990 to Articles of
                    Incorporation(1)

            3.5  -- Amended By-laws of American Realty Trust, Inc., dated
                    December 11, 1991(1)

            3.6  -- Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations on Restrictions thereof of Preferred Stock of
                    American Realty Trust, Inc. (Series B 10% Cumulative
                    Preferred Stock) dated April 4, 1996(1)


                                      II-1
<PAGE>   122





            3.7  -- Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations on Restrictions thereof of Preferred Stock of
                    American Realty Trust, Inc. (Series C 10% Cumulative
                    Preferred Stock) dated June 4, 1996(1)

            3.8 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series D Cumulative
                    Preferred Stock of American Realty Trust, Inc. dated
                    August 2, 1996(1)

            3.9 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series E Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated December 3, 1996(1)

           3.10 --  Articles of Amendment of the Articles of Incorporation
                    deleting Certificate of Designation of Series A Cumulative
                    Participating Preferred Stock, dated February 28, 1997(2)

           3.11 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series G Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated September 18, 1997(3)

           3.12 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. increasing the number of
                    authorized shares of Common Stock to 100,000,000 shares,
                    dated March 26, 1998(4)

           3.13 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. reducing the number of
                    authorized shares of Series B Preferred Stock to zero and
                    eliminating such designation, dated May 27, 1998(3)

           3.14 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. increasing the number of
                    authorized shares of Series G Cumulative Convertible
                    Preferred Stock from 11,000 to 12,000, dated
                    May 27, 1998(3)

           3.15 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series H Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated June 24, 1998(5)

           3.16 --  Amended and Restated Articles of Amendment of the Articles
                    of Incorporation of American Realty Trust, Inc. setting
                    forth the Certificate of Designations, Preferences and
                    Relative Participating or Optional or Other Special Rights,
                    and Qualifications, Limitations or Restrictions thereof of
                    Series F Cumulative Convertible Preferred Stock of American
                    Realty Trust, Inc. dated October 23, 1998(6)

           3.17 --  Articles of Amendment to the Articles of Incorporation
                    Decreasing the Number of Authorized Shares of and
                    Eliminating Series C Preferred Stock dated
                    January 4, 1999(7)

           3.18 --  Articles of Correction and Certificate of American Realty
                    Trust, Inc. dated June 1, 1999(10)

           3.19 --  Articles of Restatement and Certificate of American Realty
                    Trust, Inc. dated June 1, 1999(10)

            4.1 --  Instruments defining the rights of security holders
                    (included in Exhibits 3.1 through 3.19)(2)


                                      II-2
<PAGE>   123


            5.1 --  Opinion of Holt Ney Zatcoff & Wasserman, LLP as to the
                    legality of the Preferred Stock being offered(1)

           11.1 --  Statement re: computation of per share earnings(9)

           12.1 --  Statement re: computation of ratios(9)

           15.1 --  Letter re: unaudited interim financial information(9)

           21.1 --  Subsidiaries of the registrant(4)

           23.1 --  Consent of BDO Seidman, LLP (American Realty Trust,
                    Inc.)(10)

           23.2 --  Consent of BDO Seidman, LLP (Continental Mortgage and Equity
                    Trust)(10)

           23.3 --  Consent of BDO Seidman, LLP (Income Opportunity Realty
                    Investors, Inc.)(10)

           23.4 --  Consent of BDO Seidman, LLP (Transcontinental Realty
                    Investors, Inc.)(10)

           23.5 --  Consent of BDO Seidman, LLP (National Realty, L.P.)(10)

           23.6 --  Consent of Holt Ney Zatcoff & Wasserman, LLP (incorporated
                    in Exhibit 5.1)(1)

           24.1 --  Power of Attorney (1) 29.1 -- Financial Data Schedule(4)

           99.1 --  Form of Prospectus Supplement(2)

- ----------
(1)      Filed as an Exhibit to the Registrant's Registration Statement on Form
         S-4 (No. 333-21591), filed with the Commission on February 11, 1997 and
         incorporated by reference herein.
(2)      Filed as an Exhibit to the Registrant's Amendment No. 1 to the
         Registration Statement on Form S-4 (No. 333-21583), filed with the
         Commission on April 29, 1997 and incorporated by reference herein.
(3)      Filed as an Exhibit to the Registrant's Registration Statement on Form
         S-4 (No. 333-43777), filed with the Commission on January 6, 1998 and
         incorporated by reference herein.
(4)      Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for
         the year ended December 31, 1997, as filed with the Commission on March
         30, 1998 and incorporated by reference herein.
(5)      Filed as an Exhibit to the Registrant's Amendment No. 2 to Registration
         Statement on Form S-4 (No. 333-43777), filed with the Commission on
         September 3, 1998 and incorporated by reference herein.
(6)      Filed as an Exhibit to the Registrant's Amendment No. 3 to Registration
         Statement on Form S-4 (No. 333-43777), filed with the Commission on
         December 2, 1998 and incorporated by reference herein.
(7)      Filed as an Exhibit to the Registrant's Amendment No. 4 to Registration
         Statement on Form S-4 (No. 333-43777) filed with the Commission on
         January 29, 1999 and incorporated by reference herein.
(8)      Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for
         the year ended December 31, 1998, as filed with the Commission on March
         31, 1999 and incorporated by reference herein.
(9)      Not applicable.
(10)     Filed herewith.


ITEM 22. UNDERTAKINGS.

     (a)      The undersigned Registrant hereby undertakes:

          (1)  To file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement:

          (i) To include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933;

          (ii) To reflect in the prospectus any facts or events arising after
     the effective date of this Registration Statement (or the most recent
     post-effective amendment thereof) which, individually or in the aggregate,
     represent a fundamental change in the information set forth in this
     Registration Statement. Notwithstanding the foregoing, any increase or
     decrease in volume of securities offered (if the total dollar value of
     securities would not exceed that which was registered) and any deviation
     from the low or high end of the estimated maximum offering range may be
     reflected in the form of prospectus filed with the Commission pursuant to
     Rule 424(b) if, in the aggregate, the charges in volume and price represent
     no more than a 20% change in the maximum aggregate offering price set forth
     in the "Calculation of Registration Fee" table in the effective
     registration statement;


                                      II-3
<PAGE>   124


          (iii) To include any material information with respect to the plan of
     distribution not previously disclosed in this Registration Statement or any
     material change to such information in this Registration Statement;

          Provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) above do
     not apply if this Registration Statement is on Form S-3 or Form S-8, and
     the information required to be included in a post-effective amendment by
     those paragraphs is contained in periodic reports filed by the Registrant
     pursuant to Section 13 or Section 15(d) of the Securities Exchange Act of
     1934 that are incorporated by reference in the Registration Statement.

          (2) That, for the purpose of determining any liability under the
     Securities Act of 1933, each such post-effective amendment shall be deemed
     to be a new registration statement relating to the securities offered
     therein, and the offering of such securities at that time shall be deemed
     to be the initial bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

     (b) The undersigned Registrant hereby undertakes that, for purposes of
     determining any liability under the Securities Act, each filing of the
     Registrant's annual report pursuant to Section 13(a) or Section 15(d) of
     the Exchange Act that is incorporated by reference in this Registration
     Statement shall be deemed to be a new Registration Statement relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.

     (c) Insofar as indemnification for liabilities arising under the Securities
     Act may be permitted to directors, officers and controlling persons of the
     Registrant pursuant to the foregoing provisions, or otherwise, the
     Registrant has been advised that in the opinion of the Securities and
     Exchange Commission such indemnification is against public policy as
     expressed in the Securities Act and is, therefore, unenforceable. In the
     event that a claim for indemnification against such liabilities (other than
     the payment by the Registrant of expenses incurred or paid by a director,
     officer or controlling person of the Registrant in the successful defense
     of any action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered, the
     Registrant will, unless in the opinion of its counsel the matter has been
     settled by controlling precedent, submit to a court of appropriate
     jurisdiction the question of whether such indemnification by it is against
     public policy as expressed in the Securities Act and will be governed by
     the final adjudication of such issue.

     (d) For purposes of determining any liability under the 1933 Act, the
     information omitted from the form of prospectus filed as part of this
     Registration Statement in reliance upon Rule 430A and contained in the form
     of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
     497(h) under the 1933 Act shall be deemed to be part of this Registration
     Statement as of the time it was declared effective.

     (e) For the purpose of determining any liability under the 1933 Act, each
     post-effective-amendment that contains a form of prospectus shall be deemed
     to be a new Registration Statement relating to the securities offered
     therein and the offering of such securities at that time shall be deemed to
     be the initial bona fide offering thereof.


                                      II-4
<PAGE>   125

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-4 and has duly caused this Post- Effective
Amendment No. 3 to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Dallas, State of Texas,
on the 29th day of July, 1999.

                                     AMERICAN REALTY TRUST, INC.


                                     By: /s/ Karl L. Blaha
                                         -------------------------------------
                                         Karl L. Blaha
                                         President (Principal Executive Officer)


     Pursuant to the requirements of the Securities Act of 1933, this
Post-Effective Amendment No. 3 to the Registration Statement has been signed by
the following persons in the capacities and on the dates indicated.


  Signature                              Title                          Date

   /s/ Karl L. Blaha               President (Principal            July 29, 1999
- ----------------------------      Executive Officer) and
       Karl L. Blaha                     Director

            *                                                      July 29, 1999
- ----------------------------             Director
       Roy E. Bode

            *                                                      July 29, 1999
- ----------------------------             Director
    Collene C. Currie

            *                                                      July 29, 1999
- ----------------------------             Director
      Cliff Harris

            *                                                      July 29, 1999
- ----------------------------             Director
      Al Gonzalez

            *                    Executive Vice President and      July 29, 1999
- ----------------------------       Chief Financial Officer
    Thomas A. Holland             (Principal Financial and
                                     Accounting Officer)


*By: /s/ Karl L. Blaha
     -----------------------
         Karl L. Blaha
        Attorney-in-Fact


                                      II-5

<PAGE>   126

                               INDEX TO EXHIBITS

<TABLE>
<CAPTION>
          EXHIBIT
          NUMBER                  DESCRIPTION
          -------                 -----------
<S>                 <C>
            3.1  -- Articles of Incorporation(1)

            3.2  -- Amendment to Articles of Incorporation dated
                    September 15, 1989(1)

            3.3  -- Articles of Amendment setting forth Certificate of
                    Designation of Series A Cumulative Participating Preferred
                    Stock dated as of April 11, 1990(1)

            3.4  -- Articles of Amendment dated December 10, 1990 to Articles of
                    Incorporation(1)

            3.5  -- Amended By-laws of American Realty Trust, Inc., dated
                    December 11, 1991(1)

            3.6  -- Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations on Restrictions thereof of Preferred Stock of
                    American Realty Trust, Inc. (Series B 10% Cumulative
                    Preferred Stock) dated April 4, 1996(1)
</TABLE>

<PAGE>   127

<TABLE>
<S>                 <C>
            3.7  -- Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations on Restrictions thereof of Preferred Stock of
                    American Realty Trust, Inc. (Series C 10% Cumulative
                    Preferred Stock) dated June 4, 1996(1)

            3.8 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series D Cumulative
                    Preferred Stock of American Realty Trust, Inc. dated
                    August 2, 1996(1)

            3.9 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series E Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated December 3, 1996(1)

           3.10 --  Articles of Amendment of the Articles of Incorporation
                    deleting Certificate of Designation of Series A Cumulative
                    Participating Preferred Stock, dated February 28, 1997(2)

           3.11 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series G Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated September 18, 1997(3)

           3.12 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. increasing the number of
                    authorized shares of Common Stock to 100,000,000 shares,
                    dated March 26, 1998(4)

           3.13 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. reducing the number of
                    authorized shares of Series B Preferred Stock to zero and
                    eliminating such designation, dated May 27, 1998(3)

           3.14 --  Articles of Amendment to the Articles of Incorporation of
                    American Realty Trust, Inc. increasing the number of
                    authorized shares of Series G Cumulative Convertible
                    Preferred Stock from 11,000 to 12,000, dated
                    May 27, 1998(3)

           3.15 --  Articles of Amendment of the Articles of Incorporation of
                    American Realty Trust, Inc. setting forth the Certificate of
                    Designations, Preferences and Relative Participating or
                    Optional or Other Special Rights, and Qualifications,
                    Limitations or Restrictions thereof of Series H Cumulative
                    Convertible Preferred Stock of American Realty Trust, Inc.
                    dated June 24, 1998(5)

           3.16 --  Amended and Restated Articles of Amendment of the Articles
                    of Incorporation of American Realty Trust, Inc. setting
                    forth the Certificate of Designations, Preferences and
                    Relative Participating or Optional or Other Special Rights,
                    and Qualifications, Limitations or Restrictions thereof of
                    Series F Cumulative Convertible Preferred Stock of American
                    Realty Trust, Inc. dated October 23, 1998(6)

           3.17 --  Articles of Amendment to the Articles of Incorporation
                    Decreasing the Number of Authorized Shares of and
                    Eliminating Series C Preferred Stock dated
                    January 4, 1999(7)

           3.18 --  Articles of Correction and Certificate of American Realty
                    Trust, Inc. dated June 1, 1999(10)

           3.19 --  Articles of Restatement and Certificate of American Realty
                    Trust, Inc. dated June 1, 1999(10)

            4.1 --  Instruments defining the rights of security holders
                    (included in Exhibits 3.1 through 3.19)(2)
</TABLE>


<PAGE>   128


<TABLE>
<CAPTION>
<S>                 <C>
            5.1 --  Opinion of Holt Ney Zatcoff & Wasserman, LLP as to the
                    legality of the Preferred Stock being offered(1)

           11.1 --  Statement re: computation of per share earnings(9)

           12.1 --  Statement re: computation of ratios(9)

           15.1 --  Letter re: unaudited interim financial information(9)

           21.1 --  Subsidiaries of the registrant(4)

           23.1 --  Consent of BDO Seidman, LLP (American Realty Trust,
                    Inc.)(10)

           23.2 --  Consent of BDO Seidman, LLP (Continental Mortgage and Equity
                    Trust)(10)

           23.3 --  Consent of BDO Seidman, LLP (Income Opportunity Realty
                    Investors, Inc.)(10)

           23.4 --  Consent of BDO Seidman, LLP (Transcontinental Realty
                    Investors, Inc.)(10)

           23.5 --  Consent of BDO Seidman, LLP (National Realty, L.P.)(10)

           23.6 --  Consent of Holt Ney Zatcoff & Wasserman, LLP (incorporated
                    in Exhibit 5.1)(1)

           24.1 --  Power of Attorney (1) 29.1 -- Financial Data Schedule(4)

           99.1 --  Form of Prospectus Supplement(2)
</TABLE>

- ----------
(1)      Filed as an Exhibit to the Registrant's Registration Statement on Form
         S-4 (No. 333-21591), filed with the Commission on February 11, 1997 and
         incorporated by reference herein.
(2)      Filed as an Exhibit to the Registrant's Amendment No. 1 to the
         Registration Statement on Form S-4 (No. 333-21583), filed with the
         Commission on April 29, 1997 and incorporated by reference herein.
(3)      Filed as an Exhibit to the Registrant's Registration Statement on Form
         S-4 (No. 333-43777), filed with the Commission on January 6, 1998 and
         incorporated by reference herein.
(4)      Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for
         the year ended December 31, 1997, as filed with the Commission on March
         30, 1998 and incorporated by reference herein.
(5)      Filed as an Exhibit to the Registrant's Amendment No. 2 to Registration
         Statement on Form S-4 (No. 333-43777), filed with the Commission on
         September 3, 1998 and incorporated by reference herein.
(6)      Filed as an Exhibit to the Registrant's Amendment No. 3 to Registration
         Statement on Form S-4 (No. 333-43777), filed with the Commission on
         December 2, 1998 and incorporated by reference herein.
(7)      Filed as an Exhibit to the Registrant's Amendment No. 4 to Registration
         Statement on Form S-4 (No. 333-43777) filed with the Commission on
         January 29, 1999 and incorporated by reference herein.
(8)      Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for
         the year ended December 31, 1998, as filed with the Commission on March
         31, 1999 and incorporated by reference herein.
(9)      Not applicable.
(10)     Filed herewith.


<PAGE>   1
                                                                    EXHIBIT 3.18


                           AMERICAN REALTY TRUST, INC.

                             ARTICLES OF CORRECTION
                                 AND CERTIFICATE

          American Realty Trust, Inc. (the "Corporation"), desiring to correct
its Articles of Incorporation, as heretofore amended, hereby certifies as
follows.

          1.        The Corporation's Articles of Amendment filed on March 26,
1998 was inaccurate in omitting commas before the dollar figures for par values
in its replacement of the first paragraph of Article Five of the Corporation's
Articles of Incorporation. This error is hereby corrected by revising said
paragraph to read as follows.

                    The Corporation shall have authority exercisable by its
          Board of Directors to issue not more than 100,000,000 shares of common
          voting stock, $.01 par value per share (the "Common Stock"), and
          20,000,000 shares of a special class of stock, $2.00 par value per
          share (the "Special Stock"), which shall be designated as the Board of
          Directors may determine and which may be issued in series by the Board
          of Directors as hereinafter provided. Preferences, limitation, and
          relative rights with respect to the shares of each class of stock of
          the Corporation shall be as hereinafter set forth:

          2.        The Corporation's Articles of Amendment filed on August 19,
1996, which included provisions (collectively the "Series D Designation")
designating, and specifying rights and other matters with respect to, a series
of its Special Stock known as its Series D Preferred Stock, was inaccurate in
the following respects.

     A.   The second sentence of section 4 of the Series D Designation used the
          word "met" when it should have used the word "set." This error is
          hereby corrected by revising said sentence to read as follows.

              All such shares shall upon their cancellation become authorized
              but unissued shares of Special Stock and may be reissued as part
              of a new series of Special Stock subject to the conditions and
              restrictions on issuance set forth herein, in the Articles of
              Incorporation, or in any other Certificates of Designations
              creating a series of Special Stock or any similar stock or as
              otherwise required by law.

     B.   Paragraphs (D) and (E) of section 8 of the Series D Designation
          referred to "Class D Preferred Stock" when they should have referred
          to "Series D Preferred Stock." These errors are hereby corrected by
          revising said paragraphs to read as follows.
<PAGE>   2
                    (D) On or before the Redemption Date, the holder who shall
          redeem such Series D Preferred Stock hereunder shall surrender the
          certificate or certificates representing such shares to the
          Corporation by mail, courier or personal delivery at the Corporation's
          principal executive office or other location so designated in the
          Redemption Notice, and upon the Redemption Date the Redemption Price
          shall be payable to the order of the person whose name appears on such
          certificate or certificates as the owner thereof, and each surrendered
          certificate shall be canceled and retired. In the event fewer than all
          of the shares represented by such certificates are redeemed, a new
          certificate shall be issued representing the unredeemed shares.

                    (E) If the Redemption Notice is not withdrawn prior to one
          Business Day before the Redemption Date, and if on or prior to the
          Redemption Date the Redemption Price is either paid or made available
          for payment, then notwithstanding that the certificates evidencing any
          of the shares of the Series D Preferred Stock so called for redemption
          have not been surrendered, (i) all rights with respect to such shares
          shall forthwith after the Redemption Date cease and terminate, to the
          full extent permitted by applicable law, except only the right of the
          holders to receive the Redemption Price without interest upon
          surrender of their certificates therefor, and (ii) to the full extent
          permitted by applicable law, such shares shall no longer be deemed
          outstanding for any purpose.

This 1st day of June, 1999.

                                              American Realty Trust, Inc.


                                              By: /s/ Karl l. Blaha
                                                    Karl L. Blaha
                                                    President


                                       2




<PAGE>   1
                                                                    EXHIBIT 3.19


                           AMERICAN REALTY TRUST, INC.

                             ARTICLES OF RESTATEMENT
                                 AND CERTIFICATE

          American Realty Trust, Inc., desiring to restate its Articles of
Incorporation, as heretofore amended and corrected, hereby certifies as follows.

          1.        The name of the corporation (the "Corporation") whose
articles of incorporation, as heretofore amended and corrected, are being
restated hereby is

                           American Realty Trust, Inc.

          2.        The text of the Corporation's restated articles of
incorporation (the "Restatement") is set forth on the attachment hereto
captioned:

                       RESTATED ARTICLES OF INCORPORATION

                                       OF

                           AMERICAN REALTY TRUST, INC.

                              (DATED: JUNE 1, 1999)

          3.        The Restatement does not contain an amendment to the
Corporation's articles of incorporation requiring shareholder approval. The
Restatement was adopted by the board of directors of the Corporation.

          This 1st day of June, 1999.



                                            American Realty Trust, Inc.


                                            By: /s/ Karl L. Blaha
                                                  Karl L. Blaha
                                                  President


<PAGE>   2


                       RESTATED ARTICLES OF INCORPORATION

                                       OF

                           AMERICAN REALTY TRUST, INC.

                              (DATED: JULY 1, 1999)


                                       ONE

         The name of the Corporation is American Realty Trust, Inc.

                                       TWO

         The Corporation is organized pursuant to the provisions of the Georgia
Business Corporation Code.

                                      THREE

         The Corporation shall have perpetual duration.

                                      FOUR

         The Corporation is organized to engage in any lawful business not
prohibited to corporations for profit under the laws of the State of Georgia.
The Corporation shall have all powers necessary to conduct such business and
engage in any such activities, including but not limited to, the powers
enumerated in the Georgia Business Corporation Code or any amendment thereto.

                                      FIVE

         The Corporation shall have authority exercisable by its Board of
Directors to issue not more than 100,000,000 shares of common voting stock, $.01
par value per share (the "Common Stock"), and 20,000,000 shares of a special
class of stock, $2.00 par value per share (the "Special Stock"), which shall be
designated as the Board of Directors may determine and which may be issued in
series by the Board of Directors as hereinafter provided. Preferences,
limitation, and relative rights with respect to the shares of each class of
stock of the Corporation shall be as hereinafter set forth:

         (a) A holder of record of one or more shares of the Common Stock shall
have one (1) vote on any matter submitted to a shareholder vote for each share
of the Common Stock held. Holders of the Common Stock are entitled to the entire
voting power, all


<PAGE>   3


dividends declared, and all assets of the Corporation upon liquidation, subject
to the rights of holders of the Special Stock to such voting power, dividends,
and assets upon liquidation as provided in paragraph (b) of this Article Five.

         (b) The Special Stock may be divided into and issued from time to time
in one or more series. All shares of the Special Stock shall be of equal rank
and shall be identical, except with respect to variations in the relative rights
and preferences as between different series which may be fixed and determined by
the Board of Directors as hereinafter provided pursuant to authority which is
hereby expressly vested in the Board of Directors; provided, however, that each
share of a given series of the Special Stock shall be identical in all respects
with the other shares of such series. Before any shares of the Special Stock of
a particular series are issued, the Board of Directors shall fix and determine
in the manner provided by law, the following particulars with respect to the
shares of such series:

                  (i) the distinctive designation of such series and the number
         of shares which shall constitute such series, which number may be
         increased (except where otherwise provided by the Board of Directors in
         creating such series) or decreased (but not below the number of shares
         of such series then outstanding) from time to time by the Board of
         Directors;

                  (ii) the dividend or rate of dividend payable with respect to
         shares of such series, the times of payment of any dividend, whether
         any such dividends shall be cumulative and, if so, the conditions under
         which and the date from which dividends shall be accumulated;

                  (iii) whether the shares of such series shall be redeemable
         and, if so, the time or times when, the price or prices at which, and
         the other terms and conditions under which the shares of such series
         shall be redeemable;

                  (iv) the amount payable on shares of such series in the event
         of any voluntary or involuntary liquidation, which shall not be deemed
         to include the merger or consolidation of the Corporation or a sale,
         lease, or conveyance of all or part of the assets of the Corporation;

                  (v) purchase, retirement, or sinking fund provisions, if any,
         for the redemption or purchase of shares of such series;

                  (vi) the rights, if any, of the holders of shares of such
         series to convert such shares into or exchange such shares for shares
         of the Common Stock or shares of any other series of the Special Stock
         and the terms and conditions of such conversion or exchange;

                  (vii) whether or not the shares of such series shall have
         voting rights and the extent of such voting rights, if any; and


                                        2
<PAGE>   4


                  (viii) any other rights or preferences permitted by law to be
fixed and determined.

            EXHIBIT A ATTACHED HERETO SETS FORTH THE FEATURES OF THE
             SERIES OF SPECIAL STOCK DESIGNATED (AND NOT ELIMINATED)
                             PRIOR TO JULY 1, 1999.

                                       SIX

         No holder of shares of any class of capital stock of the Corporation
shall have the preemptive right to acquire unissued shares of any class of
capital stock of the Corporation, and the Corporation shall have the right to
issue and to sell to any person or persons any shares of its capital stock or
any option rights or any securities having conversion or option rights, without
first offering such shares, rights, or securities to any holders of shares of
any class of capital stock of the Corporation.

                                      SEVEN

         The Corporation shall have the authority to make, from time to time,
distributions of assets to the shareholders out of the capital surplus of the
Corporation, to the extent otherwise permitted by law.

                                      EIGHT

         The Corporation shall have the authority to acquire for the Corporation
shares of its capital stock out of its unreserved and unrestricted earned
surplus and capital surplus available therefor as otherwise provided by law.

                                      NINE

         The shareholders may take any action required to be taken at a meeting
of the shareholders, or any action which may be taken at such a meeting, without
a meeting, if a written consent, setting forth the action to be taken, is signed
by persons who would be entitled to vote at a meeting those shares having voting
power to cast not less than the minimum number of (or numbers, in the case of
voting by classes) of votes that would be necessary to authorize or take such
action at a meeting at which all shares entitled to vote were present and voted.


                                       3
<PAGE>   5


                                       TEN

         The Corporation shall not commence business until it shall have
received at least Five Hundred Dollars ($500.00) in payment for the issuance of
shares of capital stock.

                                     ELEVEN

         The initial registered office of the Corporation shall be at 55 Park
Place, Atlanta, Georgia 30335. The initial registered agent of the Corporation
shall be The Prentice-Hall Corporation System, Inc.

                                     TWELVE

         The initial Board of Directors shall consist of one member whose name
and address is as follows:

                  Gene E. Phillips
                  Southmark Corporation
                  1601 LBJ Freeway, Suite 800
                  Dallas, Texas  75234

                                    THIRTEEN

         No director of the Corporation shall be personally liable for monetary
damages to the Corporation or its shareholders for breach of the duty of care or
other duty as a director, except that such liability shall not be eliminated
for:

         (a)      any appropriation, in violation of the director's duties, of
                  any business opportunity of the Corporation;

         (b)      acts or omissions not in good faith or which involved
                  intentional misconduct or a knowing violation of law;

         (c)      liability under section 14-2-154 of the Georgia Business
                  Corporation Code or any amendment thereto; and

         (d)      any transaction from which the director derived an improper
                  personal benefit.

         If at any time the Georgia Business Corporation Code is amended after
approval by the shareholders of this Article to authorize the further
elimination or limitation of the liability of a director, then the liability of
each director of the Corporation shall be eliminated or limited to the fullest
extent permitted by such Code, as so amended.


                                       4
<PAGE>   6


         Any repeal or modification of the foregoing provisions of this Article
shall not adversely affect the elimination or limitation of liability or alleged
liability pursuant hereto of any director of the Corporation for or with respect
to any acts or omissions of such director occurring prior to such amendment or
repeal.

                                    FOURTEEN

         The name and address of the incorporator is as follows:

                  James L. Smith, III
                  Trotter, Smith & Jacobs
                  2400 Gas Light Tower
                  235 Peachtree St., N.E.
                  Atlanta, Georgia  30303


                                       5
<PAGE>   7


                                    EXHIBIT A

               FEATURES OF THE SERIES OF SPECIAL STOCK DESIGNATED
                   (AND NOT ELIMINATED) PRIOR TO JULY 1, 1999.

*******************************************************************************

                       SERIES D CUMULATIVE PREFERRED STOCK

         1. Designation and Amount. The shares of such series shall be
designated as "Series D Cumulative Preferred Stock" (the "Series D Preferred
Stock") and each share of the Series D Preferred Stock shall have a par value of
$2.00 per share and a preference on liquidation as specified in Paragraph 5
below. The number of shares constituting the Series D Preferred Stock shall be
91,000. Such number of shares may be increased or decreased by the Board of
Directors by filing articles of amendment as provided in the Georgia Business
Corporation Code; provided, that no decrease shall reduce the number of shares
of Series D Preferred Stock to a number less than the number of shares then
outstanding plus the number of shares reserved for issuance upon the exercise of
outstanding options, rights or warrants.

         2. Dividends and Distributions.

         (A) The holders of shares of Series D Preferred Stock, in preference to
the holders of Common Stock and of any Junior Securities (as defined in
Paragraph 5, below) and with such exceptions, if any, as set forth below, shall
be entitled to receive, when, as, and if declared by the Board of Directors and
to the extent permitted under the Georgia Business Corporation Code, out of
funds legally available for the purpose and in preference to and with priority
over dividends upon all Junior Securities, quarterly dividends payable in cash
on the last day of March, June, September and December in each year (or if such
day is not a Business Day (as defined in Paragraph 8(B) hereof) on the next
following Business Day) (each such date being referred to herein as a "Quarterly
Dividend Payment Date"), commencing on the date of issuance of a share or
fraction of a share of Series D Preferred Stock, in an amount per share (rounded
to the nearest cent) equal to 9.50% per annum of the Liquidation Value (as
defined in Paragraph 5, but excluding from such Liquidation Value any accrued
and unpaid dividends and distributions thereon), assuming each year consists of
360 days and each quarter consists of 90 days.

         (B) Dividends shall begin to accrue (but not compound) cumulatively on
outstanding shares of the Series D Preferred Stock from the date of issue of
such shares to and including the date on which the Redemption Price (as defined
in Paragraph 8(A), below) of such shares is paid, whether or not such dividends
have been declared and whether or not there are profits, surplus or other funds
of the Corporation legally available for the payment of such dividends. For
purposes of this Paragraph 2, the date on which the


<PAGE>   8


Corporation initially issues any share of Series D Preferred Stock is its date
of issuance, regardless of the number of times transfer of such share is made on
the stock records maintained by or for the Corporation and regardless of the
number of certificates that may be issued to evidence such share (whether by
reason of transfer of such share or for any other reason). Accrued but unpaid
dividends shall not bear interest and shall not accrue dividends. Dividends paid
on the shares of Series D Preferred Stock in an amount less than the total
amount of such dividends at the time accrued and payable on such shares shall be
allocated pro rata on a share-by-share basis among all such shares at the time
outstanding upon which dividends have accrued. The Board of Directors may fix a
record date for the determination of holders of shares of Series D Preferred
Stock entitled to receive payment of a dividend or distribution declared
thereon, which record date shall be not more than 50 days prior to the date
fixed for the payment thereof.

         (C) So long as any shares of the Series D Preferred Stock are
outstanding, the Corporation will not declare or pay any dividends on Junior
Securities (other than dividends in respect of Common Stock payable in shares of
Common Stock) or make, directly or indirectly, any other distribution of any
sort in respect of Junior Securities, or any payment on account of the purchase
or other acquisition of the Junior Securities, unless on the date of such
declaration in the case of a dividend, or on such date of distribution or
payment, in the case of such distribution or other payment (a) all accrued
dividends on the Series D Preferred Stock for all past quarterly dividend
periods in which dividends accrued have been paid in full and the full amount of
accrued dividends for the then current quarterly-yearly dividend periods have
been paid or declared and a sum sufficient for the payment thereof set apart,
and (b) after giving effect to such payment of dividends, other distributions,
purchase or redemption, the aggregate capital of the Corporation applicable to
all capital stock of the Corporation then outstanding, plus the earned and
capital surplus of the Corporation shall exceed the aggregate amount payable on
involuntary dissolution, liquidation or winding up of the Corporation on all
shares of the Special Stock and all stock ranking prior to or on a parity with
the Series D Preferred Stock as to dividends or assets outstanding after the
payment of such dividends, other distributions, purchase or redemption.
Dividends shall not be paid (in full or in part) or declared and set apart for
payment (in full or in part) on any series of Special Stock (including the
Series D Preferred Stock) for any dividend period unless all dividends, in the
case dividends are being paid in full on the Series D Preferred Stock, or a
ratable portion of all dividends, in the case dividends are not being paid in
full on the Series D Preferred Stock, have been or are, contemporaneously, paid
or declared and set apart for payment on all outstanding series of Special Stock
entitled thereto for each dividend period terminating on the same or earlier
date.

         3. Voting Rights and Powers. The holders of the shares of Series D
Preferred Stock shall have only the following voting rights:

         (A) Except as may otherwise be specifically required by law under
Section 14-2-1004 of the Georgia Business Corporation Code, the holders of the
shares of Series D


                                       2
<PAGE>   9


Preferred Stock shall not have the right to vote such stock, directly or
indirectly, at any meeting of the shareholders of the Corporation, and such
shares of stock shall not be counted in determining the total number of
outstanding shares to constitute a quorum at any meeting of shareholders;

         (B) In the event that, under the circumstances, the holders of the
Series D Preferred Stock are required by law to vote upon any matter, the
approval of such series shall be deemed to have been obtained only upon the
affirmative vote of the holders of a majority of the shares of the Series D
Preferred Stock then outstanding;

         (C) Except as set forth herein, or as otherwise provided by the
Articles of Incorporation or by law, holders of the Series D Preferred Stock
shall have no special voting rights and their consent shall not be required for
the taking of any corporate action.

         4. Reacquired Shares. Any shares of Series D Preferred Stock purchased
or otherwise acquired by the Corporation in any manner whatsoever shall be
permanently retired and canceled promptly after the acquisition thereof. All
such shares shall upon their cancellation become authorized but unissued shares
of Special Stock and may be reissued as part of a new series of Special Stock
subject to the conditions and restrictions on issuance set forth herein, in the
Articles of Incorporation, or in any other Certificates of Designations creating
a series of Special Stock or any similar stock or as otherwise required by law.

         5. Liquidation, Dissolution or Winding Up. Upon any liquidation,
dissolution or winding up of the Corporation, and after paying and providing for
the payment of all creditors of the Corporation, the holders of shares of the
Series D Preferred Stock then outstanding shall be entitled, before any
distribution or payment is made upon any Junior Securities (defined to be and
mean the Common Stock and any other equity security of any kind which the
Corporation at any time has issued, issues or is authorized to issue if the
Series D Preferred Stock has priority over such securities as to dividends or
upon liquidation, dissolution or winding up), to receive a liquidation
preference in an amount in cash equal to $20.00 per share plus an amount equal
to accrued and unpaid dividends and distributions thereon, whether or not
declared, to the date of such payment (the "Liquidation Value"), whether such
liquidation is voluntary or involuntary and the holders of the Series D
Preferred Stock shall not be entitled to any other or further distributions of
the assets. If, upon any liquidation, dissolution or winding up of the affairs
of the Corporation, the net assets available for distribution shall be
insufficient to permit payment to the holders of all outstanding shares of all
series of Special stock of the amount to which they respectively shall be
entitled, then the assets of the Corporation to be distributed to such holders
will be distributed ratably among them based upon the amounts payable on the
shares of each such series of Special Stock in the event of voluntary or
involuntary liquidation, dissolution or winding up, as the case may be, in
proportion to the full preferential amounts, together with any and all
arrearages to which they are respectively entitled. Upon any such liquidation,
dissolution or winding up of the Corporation, after the


                                       3
<PAGE>   10


holders of Special Stock have been paid in full the amounts to which they are
entitled, the remaining assets of the Corporation may be distributed to holders
of Junior Securities, including Common Stock, of the Corporation. The
Corporation will mail written notice of such liquidation, dissolution or winding
up, not less than twenty (20) nor more than fifty (50) days prior to the payment
date stated therein to each record holder of Series D Preferred Stock. Neither
the consolidation nor merger of the Corporation into or with any other
corporation or corporations, nor the sale or transfer by the Corporation of all
or any part of its assets, nor a reduction in the capital stock of the
Corporation, nor the purchase or redemption by the Corporation of any shares of
its Special Stock or Common Stock or any other class of its stock will be deemed
to be a liquidation, dissolution or winding up of the Corporation within the
meaning of this Paragraph 5.

         6. Ranking. The Series D Preferred Stock shall rank on a parity as to
dividends and upon liquidation, dissolution or winding up with all other shares
of Special Stock issued by the Corporation; provided, however, that the
Corporation shall not issue any shares of Special Stock of any series which are
superior to the Series D Preferred Stock as to dividends or rights upon
liquidation, dissolution or winding up of the Corporation as long as any shares
of the Series D Preferred Stock are issued and outstanding, without the prior
written consent of the holders of a majority of such shares of Series D
Preferred Stock then outstanding voting separately as a class.

         7. Redemption at the Option of the Holder. The shares of Series D
Preferred Stock shall not be redeemable at the option of a holder of Series D
Preferred Stock.

         8. Redemption at the Option of the Corporation.

         (A) The Corporation shall have the right to redeem all or a portion of
the Series D Preferred Stock issued and outstanding at any time and from time to
time but only from and after June 1, 2001. The redemption price of the Series D
Preferred Stock shall be an amount per share equal to the Liquidation Value (the
"Redemption Price").

         (B) The Corporation may redeem all or a portion of any holder's shares
of Series D Preferred Stock by giving such holder not less than twenty (20) days
nor more than sixty (60) days notice thereof prior to the date on which the
Corporation desires such shares to be redeemed, which date shall be a Business
Day (defined herein to mean any day other than a Saturday, a Sunday or a day on
which banking institutions in Dallas, Texas are authorized or obligated by law
or executive order to remain closed) (the "Redemption Date"). Such notice shall
be written and shall be hand delivered or mailed, postage prepaid, to the holder
(the "Redemption Notice"). If mailed, such notice shall be deemed to be
delivered when deposited in the United States Mail, postage prepaid, addressed
to the holder of shares of Series D Preferred Stock at his address as it appears
on the stock transfer records of the Corporation. The Redemption Notice shall
state:

         (i)      the total number of shares of Series D Preferred Stock held by
                  such holder;


                                       4
<PAGE>   11


         (ii)     the total number of shares of the holder's Series D Preferred
                  Stock that the Corporation intends to redeem;

         (iii)    the Redemption Date and the Redemption Price; and

         (iv)     the place at which the holder(s) may obtain payment of the
                  applicable Redemption Price upon surrender of the share
                  certificate(s).

         (C) If fewer than all shares of the Series D Preferred Stock at any
time outstanding shall be called for redemption, such shares shall be redeemed
pro rata, by lot drawn, or other manner deemed fair in the sole discretion of
the Board of Directors to redeem one or more such shares without redeeming all
such shares of Series D Preferred Stock. If such Redemption Notice shall have
been so mailed, on or before the Redemption Date the Corporation may provide for
payment of a sum sufficient to redeem the applicable number of shares of Series
D Preferred Stock called for redemption either by (i) setting aside the sum
required to be paid as the Redemption Price by the Corporation, separate and
apart from its other funds, in trust for the account of the holder(s) of the
shares of Series D Preferred Stock to be redeemed or (ii) depositing such sum in
a bank or trust company (either located in the state where the principal
executive office of the Corporation is maintained, such bank or trust company
having a combined surplus of at least $20,000,000 according to its latest
statement of condition, or such other bank or trust company as may be permitted
by the Articles of Incorporation, or by law) as a trust fund, with irrevocable
instructions and authority to the bank or trust company to give or complete the
notice of redemption and to pay, on or after the Redemption Date, the applicable
Redemption Price on surrender of certificates evidencing the share(s) of Series
D Preferred Stock so called for redemption and, in either event, from and after
the Redemption Date (i) the share(s) of Series D Preferred Stock shall be deemed
to be redeemed, (ii) such setting aside or deposit shall be deemed to constitute
full payment for such share(s), (iii) such share(s) so redeemed shall no longer
be deemed to be outstanding, (iv) the holder(s) thereof shall cease to be
shareholder of the Corporation with respect to such share(s), and (v) such
holder(s) shall have no rights with respect thereto except the right to receive
their proportionate share of the funds set aside pursuant hereto or deposited
upon surrender of their respective certificates. Any interest on the funds so
deposited shall be paid to the Corporation. Any and all such redemption deposits
shall be irrevocable except to the following extent: any funds so deposited
which shall not be required for the redemption of any shares of Series D
Preferred Stock because of any prior sale or purchase by the Corporation other
than through the redemption process, subsequent to the date of deposit but prior
to the Redemption Date, shall be repaid to the Corporation forthwith and any
balance of the funds so deposited and unclaimed by the holder(s) of any shares
of Series D Preferred Stock entitled thereto at the expiration of one calendar
year from the Redemption Date shall be repaid to the Corporation upon its
request or demand therefor, and after any such repayment of the holder(s) of the
share(s) so called for redemption shall look only to the Corporation for payment
of the Redemption Price thereof. In addition to the redemption


                                       5
<PAGE>   12


under this Paragraph 8, the Corporation may redeem or repurchase shares of the
Series D Preferred Stock from any holder(s) thereof who consents in writing to
any such consented redemption. All shares of Series D Preferred Stock redeemed
shall be canceled and retired and no shares shall be issued in place thereof,
but such shares shall be restored to the status of authorized but unissued
shares of Special Stock.

         (D) On or before the Redemption Date, the holder who shall redeem such
Series D Preferred Stock hereunder shall surrender the certificate or
certificates representing such shares to the Corporation by mail, courier or
personal delivery at the Corporation's principal executive office or other
location so designated in the Redemption Notice, and upon the Redemption Date
the Redemption Price shall be payable to the order of the person whose name
appears on such certificate or certificates as the owner thereof, and each
surrendered certificate shall be canceled and retired. In the event fewer than
all of the shares represented by such certificates are redeemed, a new
certificate shall be issued representing the unredeemed shares.

         (E) If the Redemption Notice is not withdrawn prior to one Business Day
before the Redemption Date, and if on or prior to the Redemption Date the
Redemption Price is either paid or made available for payment, then
notwithstanding that the certificates evidencing any of the shares of the Series
D Preferred Stock so called for redemption have not been surrendered, (i) all
rights with respect to such shares shall forthwith after the Redemption Date
cease and terminate, to the full extent permitted by applicable law, except only
the right of the holders to receive the Redemption Price without interest upon
surrender of their certificates therefor, and (ii) to the full extent permitted
by applicable law, such shares shall no longer be deemed outstanding for any
purpose.

         9. Sinking Fund. The Corporation shall not be required to maintain any
so-called "sinking fund" for the retirement on any basis of the Series D
Preferred Stock.

         10. Fractional Shares. The Series D Preferred Stock may be issued in
fractions of a share which shall entitle the holder, in proportion to such
holder's fractional shares, to exercise voting rights, receive dividends,
participate in distributions and to have the benefit of all other rights of
holders of shares of Series D Preferred Stock.

         11. Notice. Any notice or request made to the Corporation in connection
with the Series D Preferred Stock shall be given, and shall conclusively be
deemed to have been given and received three Business Days following deposit
thereof in writing, in the U.S. mails, certified mail, return receipt requested,
duly stamped and addressed to the Corporation at the following address:

                           American Realty Trust, Inc.
                    10670 North Central Expressway, Suite 300
                               Dallas, Texas 75231
                          Attention: Robert A. Waldman
                    Senior Vice President and General Counsel


                                       6
<PAGE>   13


                 SERIES E CUMULATIVE CONVERTIBLE PREFERRED STOCK

         Section 1. Designation and Amount. The shares of such series shall be
designated as "Series E Cumulative Convertible Preferred Stock" (the "Series E
Preferred Stock") and each share of the Series E Preferred Stock shall have a
par value of $2.00 per share and a preference on liquidation as specified in
Section 7 below. The number of shares constituting the Series E Preferred Stock
shall be 80,000. Such number of shares may be increased or decreased by the
Board of Directors by filing articles of amendment as provided in the Georgia
Business Corporation Code; provided, that no decrease shall reduce the number of
shares of Series E Preferred Stock to a number less than the number of shares
then outstanding plus the number of shares reserved for issuance upon the
exercise of outstanding options, rights or warrants.

         Section 2.  Dividends and Distributions.

         (A) The holders of shares of Series E Preferred Stock, in preference to
the holders of Common Stock and of any Junior Securities (as defined in Section
6, below) and with such exceptions, if any, as set forth below, shall be
entitled to receive, when, as, and if declared by the Board of Directors and to
the extent permitted under the Georgia Business Corporation Code, out of funds
legally available for the purpose and in preference to and with priority over
dividends upon all Junior Securities, quarterly dividends payable in cash on the
last Business Day (unless otherwise provided, "Business Day" herein shall mean
any day other than a Saturday, a Sunday or a day on which banking institutions
in Dallas, Texas are authorized or obligated by law or executive order to remain
closed) of March, June, September and December in each year (each such date
being referred to herein as a "Quarterly Dividend Payment Date"), commencing on
the first Quarterly Dividend Payment Date after the first issuance of a share or
fraction of a share of Series E Preferred Stock, in an amount per share (rounded
to the nearest cent) equal to (1) 10% per annum of the Liquidation Value (as
defined in Section 6 but excluding from such Liquidation Value any accrued and
unpaid dividends and distributions thereon) for the period from November 4, 1996
to November 4, 1999, and (2) 11% per annum of such Liquidation Value thereafter,
assuming each year consists of 360 days and each quarter consists of 90 days.

         (B) Dividends shall begin to accrue (but not compound) cumulatively on
outstanding shares of the Series E Preferred Stock from the date of issue of
such shares to and including the date on which the Redemption Price (as defined
in Section 9(A), below) of such shares is paid, whether or not such dividends
have been declared and whether or not there are profits, surplus or other funds
of the Corporation legally available for the payment of such dividends. For
purposes of this Section 2, the date on which the Corporation initially issues
any share of Series E Preferred Stock is its date of issuance, regardless of the
number of times a transfer of such share is made on the stock records maintained
by or for the Corporation and regardless of the number of certificates that may


<PAGE>   14


be issued to evidence such share (whether by reason of transfer of such share or
for any other reason). Accrued but unpaid dividends shall not accrue dividends
and shall not accrue interest. Dividends paid on the shares of Series E
Preferred Stock in an amount less than the total amount of such dividends at the
time accrued and payable on such shares shall be allocated pro rata on a
share-by-share basis among all such shares at the time outstanding upon which
dividends have accrued. The Board of Directors may fix a record date for the
determination of holders of shares of Series E Preferred Stock entitled to
receive payment of a dividend or distribution declared thereon, which record
date shall be not more than 50 days prior to the date fixed for the payment
thereof.

         (C) So long as any shares of the Series E Preferred Stock are
outstanding, the Corporation will not make, directly or indirectly, any
distribution (as such term is defined in the Georgia Business Corporation Code)
in respect of Junior Securities unless on the date specified for measuring
distributions in Section 14-2-640(e) of the Georgia Business Corporation Code
(a) all accrued dividends on the Series E Preferred Stock for all past quarterly
dividend periods have been paid in full and the full amount of accrued dividends
for the then current quarterly dividend period has been paid or declared and a
sum sufficient for the payment thereof set apart, and (b) after giving effect to
such distribution (i) the Corporation would not be rendered unable to pay its
debts as they become due in the usual course of business, and (ii) the
Corporation's total assets would not be less than the sum of its total
liabilities plus the amount that would be needed, if the Corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of the holders of the Series E Preferred Stock as provided in
these Articles of Amendment. Dividends shall not be paid (in full or in part) or
declared and set apart for payment (in full or in part) on any series of Special
Stock (including the Series E Preferred Stock) for any dividend period unless
all dividends, in the case dividends are being paid in full on the Series E
Preferred Stock, or a ratable portion of all dividends, in the case dividends
are not being paid in full on the Series E Preferred Stock, have been or are,
contemporaneously, paid and declared and set apart for payment on all
outstanding series of Special Stock entitled thereto for each dividend period
terminating on the same or earlier date. If at any time the Corporation pays
less than the total amount of dividends then accrued with respect to the Series
E Preferred Stock, such payment will be distributed ratably among the then
holders of Series E Preferred Stock so that an equal amount is paid with respect
to each outstanding share.

         (D) Any dividend payment required to be made by the Corporation
hereunder but made by Basic Capital Management, Inc. ("Basic") to holders of the
Series E Preferred Stock pursuant to the terms of the Unpaid Preferred Return
and Dividend Guaranty made by Basic in favor of holders of the Class A Units (as
defined in the Second Amended and Restated Agreement of Limited Partnership of
Valley Ranch Limited Partnership (the "Partnership Agreement")) shall be treated
by each recipient thereof as payment by the Corporation of such dividend and
shall, after the expiration of any applicable preference period established by
applicable bankruptcy laws, terminate the liability of the Corporation for
payment thereof, but shall not be considered as paid by the Corporation for
purposes of


                                       2
<PAGE>   15


applying any restrictions on the payment of dividends by the Corporation under
its Articles of Incorporation or under applicable law.

         Section 3.  Conversion Rights.

         (A) The Series E Preferred Stock may be converted at any time at the
option of the holders thereof, upon thirty (30) days prior written notice to the
Corporation in accordance with Section 12 below and according to the Conversion
Schedule (as defined below) at the Conversion Price (as defined below) in the
manner hereinafter provided, into fully paid and nonassessable Common Stock of
the Corporation by multiplying the number of shares of Series E Preferred Stock
(which number with respect to any one conversion shall be no less than 1,000 or
all shares of Series E Preferred Stock held by any holder thereof, whichever is
less) to be converted by $100.00 and adding all accrued and unpaid dividends on
such Preferred Stock to the date of conversion and dividing the sum by the
Conversion Price; provided, however, that as to any shares of Series E Preferred
Stock which shall have been called for redemption, the right of conversion shall
terminate at the close of business on the second full Business Day prior to the
date fixed for redemption and that, on the earlier of (a) the commencement of
any liquidation, dissolution or winding up of the Corporation by the filing with
the Secretary of the State of Georgia or with a federal bankruptcy court or (b)
the adoption by the shareholders of the Corporation of any resolution
authorizing the commencement thereof, the right of conversion shall terminate.

         (B) For purposes of this Section 3, the following terms shall have the
meanings ascribed below:

                  (i) "Conversion Schedule" shall be and mean the schedule
         below, which sets forth the maximum percentage of the number of shares
         of Series E Preferred Stock that each holder of Series E Preferred
         Stock may convert at those certain future dates (which number with
         respect to any one conversion shall be no less than 1,000 or all shares
         of Series E Preferred Stock held by any holder thereof, whichever is
         less), which total number of shares so convertible by each holder (the
         "Convertible Shares") shall be calculated based on the sum of (x) the
         total number of shares of Series E Preferred Stock then held by such
         holder, (y) with respect to holders that are also the Class A Limited
         Partners (as defined in the Partnership Agreement), the total number of
         shares of Series E Preferred Stock (excluding the shares described in
         clause (x)) which such holder would be entitled to hold if such holder
         fully exercised its right to exchange its Class A Units (as defined in
         the Partnership Agreement) for shares of Series E Preferred Stock in
         accordance with the terms of the Exchange Agreement (as defined in the
         Partnership Agreement) and (z) the total number of shares of Series E
         Preferred Stock already converted by such holder:

                  (a)      up to 37.50% of the original number of Convertible
                           Shares of each holder  beginning as of November 4,
                           1998, and thereafter;


                                       3
<PAGE>   16


                  (b)      up to an additional 12.50% of the original number of
                           Convertible Shares of each holder beginning as of
                           November 4, 1999, and thereafter; and

                  (c)      up to an additional 50% of the original number of
                           Convertible Shares of each holder beginning as of
                           November 4, 2001, and thereafter.

                  (ii) "Conversion Price" shall be and mean the amount obtained
         (rounded upward to the next cent) by multiplying 0.8 and the simple
         average of the daily closing price of the Common Stock for the twenty
         Business Days ending on the last Business Day of the calendar week
         immediately preceding the date of conversion on the New York Stock
         Exchange or, if the shares of Common Stock are not then being traded on
         the New York Stock Exchange, then on the principal stock exchange on
         which such Common Stock is then listed or admitted to trading as
         determined by the Corporation or, if the Common Stock is not then
         listed or admitted to trading on any stock exchange, the average of the
         last reported closing bid and asked prices on such days in the
         over-the-counter market or, if no such prices are available, the fair
         market value of the Common Stock, as determined by the Board of
         Directors of the Corporation in its sole discretion. The Conversion
         Price shall not be subject to any adjustment as a result of the
         issuance of any additional shares of Common Stock by the Corporation
         for any purpose. For purposes of calculating the Conversion Price, the
         term "business day" shall mean a day on which the exchange looked to
         for purposes of determining the Conversion Price is open for business
         or, if no such exchange, the term "business day" shall have the meaning
         given such term in Section 2(A), above.

         (C) Upon any conversion, fractional shares of Common Stock shall not be
issued but any fractions shall be adjusted by the delivery of one additional
share of Common Stock in lieu of any cash unless the Board of Directors shall
determine to adjust by the issuance of fractional scrip certificates or in some
other manner. Any accrued but unpaid dividends shall be convertible into shares
of Common Stock as provided for in Section 3, above. The Corporation shall pay
all issue taxes, if any, incurred in respect to the issuance of Common Stock on
conversion, provided, however, that the Corporation shall not be required to pay
any transfer or other taxes incurred by reason of the issuance of such Common
Stock in names other than those in which the Series E Preferred Stock
surrendered for conversion may stand.

         (D) Any conversion of Series E Preferred Stock into Common Stock shall
be made by the surrender to the Corporation, at the office of the Corporation
set forth in Article 12 hereof, of the certificate or certificates representing
the Series E Preferred Stock to be converted, duly endorsed or assigned (unless
such endorsement or assignment be waived by the Corporation), together with a
written request for conversion.


                                       4
<PAGE>   17


         (E) A number of authorized shares of Common Stock sufficient to provide
for the conversion of the Series E Preferred Stock outstanding upon the basis
hereinbefore provided shall at all times be reserved for such conversion. If the
Corporation shall propose to issue any securities or to make any change in its
capital structure which would change the number of shares of Common Stock into
which each share of Series E Preferred Stock shall be convertible as herein
provided, the Corporation shall at the same time also make proper provision so
that thereafter there shall be a sufficient number of shares of Common Stock
authorized and reserved for conversion of the outstanding Series E Preferred
Stock on the new basis.

         (F) The term "Common Stock" shall mean stock of the class designated as
Common Stock of the Corporation on the date the Series E Preferred Stock is
created or stock of any class or classes resulting from any reclassification or
reclassifications thereof, the right of which to share in distributions of both
earnings and assets is without limitation in the Articles of Incorporation of
the Corporation as to any fixed amount or percentage and which are not subject
to redemption; provided, that if at any time there shall be more than one such
resulting class, the shares of each such class then issuable on conversion of
the Series E Preferred Stock shall be substantially in the proportion which the
total number of shares of stock of each such class resulting from all such
reclassifications bears to the total number of shares of stock of all such
classes resulting from all such reclassifications.

         (G) In case the Corporation shall propose at any time before all shares
of the Series E Preferred Stock have been redeemed by or converted into Common
Stock of the Corporation:

                  (i) to pay any dividend on the Common Stock outstanding
         payable in Common Stock or to make any other distribution, other than
         cash dividends to the holders of the Common Stock outstanding; or

                  (ii) to offer for subscription to the holders of the Common
         Stock outstanding any additional shares of any class or any other
         rights or option; or

                  (iii) to effect any re-classification or recapitalization of
         the Common Stock outstanding involving a change in the Common Stock,
         other than a subdivision or combination of the Common Stock
         outstanding; or

                  (iv) to merge or consolidate with or into any other
         corporation, or to sell, lease or convey all or substantially all its
         property or business, or to liquidate, dissolve or wind up;

then, in each such case, the Corporation shall mail to the holders of record of
each of the shares of Series E Preferred Stock at their last known addresses as
shown by the Corporation's records a statement, signed by an officer of the
Corporation, with respect to the proposed action, such statement to be so mailed
at least thirty (30) days prior to the


                                       5
<PAGE>   18


date of the taking of such action or the record date for holders of the Common
Stock for the purposes thereof, whichever is earlier. If such statement relates
to any proposed action referred to in clauses (iii) or (iv) of this subsection
(G), it shall set forth such facts with respect thereto as shall reasonably be
necessary to inform the holders of the Series E Preferred Stock as to the effect
of such action upon the conversion rights of such holders.

         Section 4. Voting Rights and Powers. The holders of shares of Series E
Preferred Stock shall have only the following voting rights:

         (A) Except as may otherwise be specifically required by law under
Section 14-2-1004 of the Georgia Business Corporation Code, the holders of the
shares of Series E Preferred Stock shall not have the right to vote such stock,
directly or indirectly, at any meeting of the shareholders of the Corporation,
and such shares of stock shall not be counted in determining the total number of
outstanding shares to constitute a quorum at any meeting of shareholders;

         (B) In the event that, under the circumstances, the holders of the
Series E Preferred Stock are required by law to vote upon any matter, the
approval of such series shall be deemed to have been obtained only upon the
affirmative vote of the holders of a majority of the shares of the Series E
Preferred Stock then outstanding;

         (C) Except as set forth herein, or as otherwise provided by the
Articles of Incorporation or by law, holders of the Series E Preferred Stock
shall have no special voting rights and their consent shall not be required for
the taking of any corporate action.

         Section 5. Reacquired Shares. Any shares of Series E Preferred Stock
purchased or otherwise acquired by the Corporation in any manner whatsoever or
surrendered for conversion hereunder shall no longer be deemed to be outstanding
and all rights with respect to such shares of stock, including the right, if
any, to receive notices and to vote, shall forthwith cease except, in the case
of stock surrendered for conversion hereunder, rights of the holders thereof to
receive Common Stock in exchange therefor. All shares of Series E Preferred
Stock obtained by the Corporation shall be retired and canceled promptly after
the acquisition thereof. All such shares shall upon their cancellation become
authorized but unissued shares of Special Stock and may be reissued as part of a
new series of Special Stock subject to the conditions and restrictions on
issuance set forth herein, in the Articles of Incorporation, or in any other
Certificates of Designations creating a series of Special Stock or any similar
stock or as otherwise required by law.

         Section 6. Liquidation, Dissolution or Winding Up. Upon any
liquidation, dissolution or winding up of the Corporation, and after paying and
providing for the payment of all creditors of the Corporation, the holders of
shares of the Series E Preferred Stock then outstanding shall be entitled,
before any distribution or payment is made upon any Junior Securities (defined
to be and mean the Common Stock and any other equity security of any kind which
the Corporation at any time has issued, issues or is authorized


                                       6
<PAGE>   19


to issue if the Series E Preferred Stock has priority over such securities as to
dividends or upon liquidation, dissolution or winding up), to receive a
liquidation preference in an amount in cash equal to $100.00 per share plus an
amount equal to accrued and unpaid dividends and distributions thereon, whether
or not declared, to the date of such payment (the "Liquidation Value"), whether
such liquidation is voluntary or involuntary, and the holders of the Series E
Preferred Stock shall not be entitled to any other or further distributions of
the assets. If, upon any liquidation, dissolution or winding up of the affairs
of the Corporation, the net assets available for distribution shall be
insufficient to permit payment to the holders of all outstanding shares of all
series of Special Stock of the amount to which they respectively shall be
entitled, then the assets of the Corporation to be distributed to such holders
will be distributed ratably among them based upon the amounts payable on the
shares of each such series of Special Stock in the event of voluntary or
involuntary liquidation, dissolution or winding up, as the case may be, in
proportion to the full preferential amounts, together with any and all
arrearages to which they are respectively entitled. Upon any such liquidation,
dissolution or winding up of the Corporation, after the holders of Special Stock
have been paid in full the amounts to which they are entitled, the remaining
assets of the Corporation may be distributed to holders of Junior Securities,
including Common Stock, of the Corporation. The Corporation will mail written
notice of such liquidation, dissolution or winding up, not less than twenty (20)
nor more than fifty (50) days prior to the payment date stated therein to each
record holder of Series E Preferred Stock. Neither the consolidation nor merger
of the Corporation into or with any other corporation or corporations, nor the
sale or transfer by the Corporation of all or any part of its assets, nor a
reduction in the capital stock of the Corporation, nor the purchase or
redemption by the Corporation of any shares of its Special Stock or Common Stock
or any other class of its stock will be deemed to be a liquidation, dissolution
or winding up of the Corporation within the meaning of this Section 6.

         Section 7. Ranking. The Series E Preferred Stock shall rank on a parity
as to dividends and upon liquidation, dissolution or winding up with all other
shares of Special Stock issued by the Corporation; provided, however, that the
Corporation shall not issue any shares of Special Stock of any series which are
superior to the Series E Preferred Stock as to dividends or rights upon
liquidation, dissolution or winding up of the Corporation as long as any shares
of the Series E Preferred Stock are issued and outstanding, without the prior
written consent of the holders of a majority of such shares of Series E
Preferred Stock then outstanding voting separately as a class.

         Section 8. Redemption at the Option of the Holder. The shares of Series
E Preferred Stock shall not be redeemable at the option of a holder of Series E
Preferred Stock.

         Section 9.  Redemption at the Option of the Corporation.

         (A) The Corporation shall have the right to redeem all or a portion of
the Series E Preferred Stock issued and outstanding at any time and from time to
time. The


                                       7
<PAGE>   20


redemption price of the Series E Preferred Stock shall be an amount per share
equal to the Liquidation Value (the "Redemption Price").

         (B) The Corporation may redeem all or a portion of any holder's shares
of Series E Preferred Stock by giving such holder not less than twenty (20) days
nor more than sixty (60) days notice thereof prior to the date on which the
Corporation desires such shares to be redeemed, which date shall be a Business
Day (the "Redemption Date"). Such notice shall be written and shall be hand
delivered or mailed, postage prepaid, to the holder (the "Redemption Notice").
If mailed, such notice shall be deemed to be delivered when deposited in the
United States Mail, postage prepaid, addressed to the holder of shares of Series
E Preferred Stock at his address as it appears on the stock transfer records of
the Corporation. The Redemption Notice shall state: (i) the total number of
shares of Series E Preferred Stock held by such holder; (ii) the total number of
shares of the holder's Series E Preferred Stock that the Corporation intends to
redeem; (iii) the Redemption Date and the Redemption Price; and (iv) the place
at which the holder(s) may obtain payment of the applicable Redemption Price
upon surrender of the share certificate(s).

         (C) If fewer than all shares of the Series E Preferred Stock at any
time outstanding shall be called for redemption, such shares shall be redeemed
pro rata, by lot drawn or other manner deemed fair in the sole discretion of the
Board of Directors to redeem one or more such shares without redeeming all such
shares of Series E Preferred Stock. If such Redemption Notice shall have been so
mailed, on or before the Redemption Date the Corporation may provide for payment
of a sum sufficient to redeem the applicable number of shares of Series E
Preferred Stock called for redemption either (i) by setting aside the sum
required to be paid as the Redemption Price by the Corporation, separate and
apart from its other funds, in trust for the account of the holder(s) of the
shares of Series E Preferred Stock to be redeemed or (ii) by depositing such sum
in a bank or trust company (either located in the state where the principal
executive office of the Corporation is maintained, such bank or trust company
having a combined surplus of at least $20,000,000 according to its latest
statement of condition, or such other bank or trust company as may be permitted
by the Articles of Incorporation, or by law) as a trust fund, with irrevocable
instructions and authority to the bank or trust company to give or complete the
notice of redemption and to pay, on or after the Redemption Date, the applicable
Redemption Price on surrender of certificates evidencing the share(s) of Series
E Preferred Stock so called for redemption and, in either event, from and after
the Redemption Date (A) the share(s) of Series E Preferred Stock shall be deemed
to be redeemed, (B) such setting aside or deposit shall be deemed to constitute
full payment for such share(s), (C) such share(s) so redeemed shall no longer be
deemed to be outstanding, (D) the holder(s) thereof shall cease to be a
shareholder of the Corporation with respect to such share(s), and (E) such
holder(s) shall have no rights with respect thereto except the right to receive
their proportionate share of the funds set aside pursuant hereto or deposited
upon surrender of their respective certificates. Any interest on the funds so
deposited shall be paid to the Corporation. Any and all such redemption deposits
shall be irrevocable except to the following extent: any funds so deposited
which shall not be required for the redemption of any shares of Series E


                                       8
<PAGE>   21


Preferred Stock because of any prior sale or purchase by the Corporation other
than through the redemption process, subsequent to the date of deposit but prior
to the Redemption Date, shall be repaid to the Corporation forthwith and any
balance of the funds so deposited and unclaimed by the holder(s) of any shares
of Series E Preferred Stock entitled thereto at the expiration of one calendar
year from the Redemption Date shall be repaid to the Corporation upon its
request or demand therefor, and after any such repayment of the holder(s) of the
share(s) so called for redemption shall look only to the Corporation for payment
of the Redemption Price thereof. In addition to the redemption under this
Section 9, the Corporation may redeem or repurchase shares of the Series E
Preferred Stock from any holder(s) thereof who consents in writing to any such
consented redemption. All shares of Series E Preferred Stock redeemed shall be
canceled and retired and no shares shall be issued in place thereof, but such
shares shall be restored to the status of authorized but unissued shares of
Special Stock.

         (D) On or before the Redemption Date, the holder who shall redeem such
Series E Preferred Stock hereunder shall surrender the certificate or
certificates representing such shares to the Corporation by mail, courier or
personal delivery at the Corporation's principal executive office or other
location so designated in the Redemption Notice, and upon the Redemption Date
the Redemption Price shall be payable to the order of the person whose name
appears on such certificate or certificates as the owner thereof, and each
surrendered certificate shall be canceled and retired. In the event fewer than
all of the shares represented by such certificates are redeemed, a new
certificate shall be issued representing the unredeemed shares.

         (E) If the Redemption Notice is not withdrawn prior to one Business Day
before the Redemption Date, and if on or prior to the Redemption Date the
Redemption Price is either paid or made available for payment, then
notwithstanding that the certificates evidencing any of the shares of the Series
E Preferred Stock so called for redemption have not been surrendered, (i) all
rights with respect to such shares shall forthwith after the Redemption Date
cease and terminate, to the full extent permitted by applicable law, except only
the right of the holders to receive the Redemption Price without interest upon
surrender of their certificates therefor, and (ii) to the full extent permitted
by applicable law, such shares shall no longer be deemed outstanding for any
purpose.

         Section 10. Sinking Fund. The Corporation shall not be required to
maintain any so-called "sinking fund" for the retirement on any basis of the
Series E Preferred Stock.

         Section 11. Fractional Shares. The Series E Preferred Stock may be
issued in fractions of a share which shall entitle the holder, in proportion to
such holder's fractional shares, to exercise voting rights, receive dividends,
participate in distributions and to have the benefit of all other rights of
holders of shares of Series E Preferred Stock.

         Section 12. Notice. Any notice or request made to the Corporation in
connection with the Series E Preferred Stock shall be given, and shall
conclusively be deemed to have


                                       9
<PAGE>   22


been given and received three Business Days following deposit thereof in
writing, in the U.S. mails, certified mail, return receipt requested, duly
stamped and addressed to the Corporation, to the attention of its General
Counsel, at its principal executive offices (which shall be deemed to be the
address most recently provided to the Securities and Exchange Commission ("SEC")
as its principal executive offices for so long as the Corporation is required to
file reports with the SEC).


                                       10
<PAGE>   23


                 SERIES F CUMULATIVE CONVERTIBLE PREFERRED STOCK

         1. Designation and Amount. The shares of such series shall be
designated as "Series F Cumulative Convertible Preferred Stock" (the "Series F
Preferred Stock") and each share of the Series F Preferred Stock shall have a
par value of $2.00 per share and a preference on liquidation as specified in
Section 6 below. The number of shares constituting the Series F Preferred Stock
shall be 15,000,000. Such number of shares may be increased or decreased by the
Board of Directors by filing articles of amendment as provided in the Georgia
Business Corporation Code; provided, that no decrease shall reduce the number of
shares of Series F Preferred Stock to a number less than the number of shares
then outstanding plus the number of shares reserved for issuance upon the
exercise of outstanding options, rights or warrants; provided further, that no
increase in the authorized amount of shares constituting Series F Preferred
Stock shall be made without the prior written consent of the holders of a
majority of shares of Series F Preferred Stock then outstanding voting
separately as a class.

         2. Dividends and Distributions.

         (A) The holders of shares of Series F Preferred Stock shall be entitled
to receive, when, as, and if declared by the Board of Directors and to the
extent permitted under the Georgia Business Corporation Code, out of funds
legally available for the purpose and in preference to and with priority over
dividends upon all Junior Securities, quarterly cumulative dividends payable in
arrears in cash on the fifteenth day following the end of each calendar quarter
(each such date being referred to herein as a "Quarterly Dividend Payment
Date"), commencing on October 15, 1998, in an amount per share (rounded to the
next highest cent) equal to 10% per annum of the Adjusted Liquidation Value, as
determined immediately prior to the beginning of such calendar quarter assuming
each year consists of 360 days and each quarter consists of 90 days. The term
"Adjusted Liquidation Value" shall mean Liquidation Value (as defined in Section
6) plus all accrued and unpaid dividends through the applicable date. The
foregoing is intended to provide a 10% cumulative return, compounded on a
quarterly basis, on the Liquidation Value from August 16, 1998.

         (B) Dividends shall commence accruing cumulatively on outstanding
shares of the Series F Preferred Stock from August 16, 1998 to and including the
date on which the Redemption Price (as defined in Section 9(A), below) of such
shares is paid, whether or not such dividends have been declared and whether or
not there are profits, surplus or other funds of the Corporation legally
available for the payment of such dividends. Dividends for the first Quarterly
Dividend Payment Date shall accrue and shall be payable for a period of 45 days.
Dividends payable on each Quarterly Dividend Payment Date shall be dividends
accrued and unpaid through the last Business Day (as defined in Section 3(A)
below) of the immediately preceding calendar month. The Board of Directors may
fix a record date for the determination of holders of shares of Series F
Preferred Stock


<PAGE>   24


entitled to receive payment of a dividend or distribution declared thereon other
than a quarterly dividend paid on the Quarterly Dividend Payment Date
immediately after such dividend accrued; which record date shall be not more
than 50 days prior to the date fixed for the payment thereof.

         (C) So long as any shares of the Series F Preferred Stock are
outstanding, the Corporation will not make, directly or indirectly, any
distribution (as such term is defined in the Georgia Business Corporation Code)
in respect of Junior Securities unless on the date specified for measuring
distributions in Section 14-2-640(e) of the Georgia Business Corporation Code
(a) all accrued dividends on the Series F Preferred Stock for all past quarterly
dividend periods have been paid in full and the full amount of accrued dividends
for the then current quarterly dividend period has been paid or declared and a
sum sufficient for the payment thereof set apart and (b) after giving effect to
such distribution (i) the Corporation would not be rendered unable to pay its
debts as they become due in the usual course of business and (ii) the
Corporation's total assets would not be less than the sum of its total
liabilities plus the amount that would be needed, if the Corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of the holders of the Series F Preferred Stock as provided in
these Articles of Amendment. Dividends shall not be paid (in full or in part) or
declared and set apart for payment (in full or in part) on any series of Special
Stock (including the Series F Preferred Stock) for any dividend period unless
all dividends, in the case dividends are being paid in full on the Series F
Preferred Stock, or a ratable portion of all dividends (i.e., so that the amount
paid on each share of each series of Special Stock as a percentage of total
accrued and unpaid dividends for all periods with respect to each such share is
equal), in the case dividends are not being paid in full on the Series F
Preferred Stock, have been or are, contemporaneously, paid and declared and set
apart for payment on all outstanding series of Special Stock (including the
Series F Preferred Stock) entitled thereto for each dividend period terminating
on the same or earlier date. If at any time the Corporation pays less than the
total amount of dividends then accrued with respect to the Series F Preferred
Stock, such payment will be distributed ratably among the then holders of Series
F Preferred Stock so that an equal amount is paid with respect to each
outstanding share.

         3. Conversion Rights.

         (A) The Series F Preferred Stock may be converted at any time and from
time to time in whole or in part after the earliest to occur of (i) August 15,
2003, (ii) the first Business Day, if any, occurring after a Quarterly Dividend
Payment Date on which dividends equal to or in excess of 5% of the Liquidation
Value (i.e., $0.50 per share) are accrued and unpaid, or (iii) the Corporation
becomes obligated to mail a statement pursuant to subsection (G)(iv) below, at
the option of the holders thereof, in accordance with subsection (D) below at
the Conversion Price (as defined below in subsection (D)) into fully paid and
nonassessable Common Stock of the Corporation by dividing (i) the Adjusted
Liquidation Value for such share of Series F Preferred Stock as of the date of
conversion by (ii) the Conversion Price; provided, however, that as to any
shares of Series F Preferred


                                       2
<PAGE>   25


Stock which shall have been called for redemption, the right of conversion shall
terminate at the close of business on the second full Business Day (unless
otherwise provided, "Business Day" herein shall mean any day other than a
Saturday, a Sunday or a day on which banking institutions in Dallas, Texas are
authorized or obligated by law or executive order to remain closed) prior to the
date fixed for redemption. Notwithstanding anything to the contrary herein
provided, the Corporation may elect to redeem the shares of Series F Preferred
Stock sought to be converted hereunder instead of issuing shares of Common Stock
in replacement thereof in accordance with the provisions of Section 3(D), below.

         (B) For purposes of this Section 3, the term "Conversion Price" shall
be and mean the amount obtained (rounded upward to the next highest cent) by
multiplying (i) 0.9 by (ii) the simple average of the daily closing price of the
Common Stock for the twenty Business Days ending on the last Business Day of the
calender week immediately preceding the date of conversion on the New York Stock
Exchange or, if the shares of Common Stock are not then being traded on the New
York Stock Exchange, then on the principal stock exchange (including without
limitation NASDAQ NMS or NASDAQ Small Cap) on which such Common Stock is then
listed or admitted to trading as determined by the Corporation (the "Principal
Stock Exchange") or, if the Common Stock is not then listed or admitted to
trading on a Principal Stock Exchange, the average of the last reported closing
bid and asked prices on such days in the over-the-counter market or, if no such
prices are available, the fair market value per share of the Common Stock, as
determined by the Board of Directors of the Corporation in its sole discretion.
The Conversion Price shall not be subject to any adjustment as a result of the
issuance of any additional shares of Common Stock by the Corporation for any
purpose, except for stock splits (whether accomplished by stock dividend or
otherwise). For purposes of calculating the Conversion Price, the term "Business
Day" shall mean a day on which the exchange looked to for purposes of
determining the Conversion Price is open for business or, if no such exchange,
the term "Business Day" shall have the meaning given such term in Section 3(A),
above.

         (C) Upon any conversion, fractional shares of Common Stock shall not be
issued but any fractions shall be adjusted by the delivery of one additional
share of Common Stock in lieu of any cash. Any accrued but unpaid dividends
shall be convertible into shares of Common Stock as provided for in this
Section. The Corporation shall pay all issue taxes, if any, incurred in respect
to the issuance of Common Stock on conversion, provided, however, that the
Corporation shall not be required to pay any transfer or other taxes incurred by
reason of the issuance of such Common Stock in names other than those in which
the Series F Preferred Stock surrendered for conversion may stand.

         (D) Any conversion of Series F Preferred Stock into Common Stock shall
be made by the surrender to the Corporation, at the office of the Corporation
set forth in Section 12 hereof or at the office of the transfer agent for such
shares, of the certificate or certificates representing the Series F Preferred
Stock to be converted, duly endorsed or assigned (unless such endorsement or
assignment be waived by the Corporation), together with a written request for
conversion. The Corporation shall either (i) issue as of the date


                                       3
<PAGE>   26


of receipt by the Corporation of such surrender shares of Common Stock
calculated as provided above and evidenced by a stock certificate delivered to
the holder as soon as practicable after the date of such surrender or (ii)
within two Business Days after the date of such surrender advise the holder of
the Series F Preferred Stock that the Corporation is exercising its option to
redeem the Series F Preferred Stock pursuant to Section 3(A), above, in which
case the Corporation shall have thirty (30) days from the date of such surrender
to pay to the holder cash in an amount equal to the Conversion Price for each
share of Series F Preferred Stock so redeemed. The date of surrender of any
Series F Preferred Stock shall be the date of receipt by the Corporation or its
agent of such surrendered shares of Series F Preferred Stock.

         (E) A number of authorized shares of Common Stock sufficient to provide
for the conversion of the Series F Preferred Stock outstanding upon the basis
hereinbefore provided shall at all times be reserved for such conversion. If the
Corporation shall propose to issue any securities or to make any change in its
capital structure which would change the number of shares of Common Stock into
which each share of Series F Preferred Stock shall be convertible as herein
provided, the Corporation shall at the same time also make proper provision so
that thereafter there shall be a sufficient number of shares of Common Stock
authorized and reserved for conversion of the outstanding Series F Preferred
Stock on the new basis.

         (F) The term "Common Stock" shall mean stock of the class designated as
Common Stock of the Corporation on the date the Series F Preferred Stock is
created or stock of any class or classes resulting from any reclassification or
reclassifications thereof, the right of which to share in distributions of both
earnings and assets is without limitation in the Articles of Incorporation of
the Corporation as to any fixed amount or percentage and which are not subject
to redemption; provided, that if at any time there shall be more than one such
resulting class, the shares of each such class then issuable on conversion of
the Series F Preferred Stock shall be substantially in the proportion which the
total number of shares of stock of each such class resulting from all such
reclassifications bears to the total number of shares of stock of all such
classes resulting from all such reclassifications.

         (G) In case the Corporation shall propose at any time before all shares
of the Series F Preferred Stock have been redeemed by or converted into Common
Stock of the Corporation:

                  (i) to pay any dividend on the Common Stock outstanding
         payable in Common Stock or to make any other distribution, other than
         cash dividends to the holders of the Common Stock outstanding; or

                  (ii) to offer for subscription to the holders of the Common
         Stock outstanding any additional shares of any class or any other
         rights or option; or


                                       4
<PAGE>   27


                  (iii) to effect any re-classification or recapitalization of
         the Common Stock outstanding involving a change in the Common Stock,
         other than a subdivision or combination of the Common Stock
         outstanding; or

                  (iv) to merge or consolidate with or into any other
         corporation (unless the Corporation is the surviving entity and holders
         of Common Stock continue to hold such Common Stock without modification
         and without receipt of any additional consideration), or to sell,
         lease, or convey all or substantially all its property or business, or
         to liquidate, dissolve or wind up;

then, in each such case, the Corporation shall mail to the holders of record of
each of the shares of Series F Preferred Stock at their last known addresses as
shown by the Corporation's records a statement, signed by an officer of the
Corporation, with respect to the proposed action, such statement to be so mailed
at least thirty (30) days prior to the date of the taking of such action or the
record date for holders of the Common Stock for the purposes thereof, whichever
is earlier. If such statement relates to any proposed action referred to in
clauses (iii) or (iv) of this subsection (G), it shall set forth such facts with
respect thereto as shall reasonably be necessary to inform the holders of the
Series F Preferred Stock as to the effect of such action upon the conversion
rights of such holders.

         4. Voting Rights and Powers. The holders of shares of Series F
Preferred Stock shall have only the following voting rights:

         (A) Except as may otherwise be specifically required by law under
Section 14-2-1004 of the Georgia Business Corporation Code or otherwise provided
herein, the holders of the shares of Series F Preferred Stock shall not have the
right to vote such stock, directly or indirectly, at any meeting of the
shareholders of the Corporation, and such shares of stock shall not be counted
in determining the total number of outstanding shares to constitute a quorum at
any meeting of shareholders;

         (B) In the event that, under the circumstances, the holders of the
Series F Preferred Stock are required by law to vote upon any matter, the
approval of such series shall be deemed to have been obtained only upon the
affirmative vote of the holders of a majority of the shares of the Series F
Preferred Stock then outstanding;

         (C) Except as set forth herein, or as otherwise provided by the
Articles of Incorporation or by law, holders of the Series F Preferred Stock
shall have no voting rights and their consent shall not be required for the
taking of any corporate action;

         (D) Notwithstanding anything herein to the contrary, if and whenever at
any time or times all or any portion of the dividends on Series F Preferred
Stock for any six quarterly dividends, whether or not consecutive, shall be in
arrears and unpaid, then and in any such event, the number of Directors
constituting the Board of Directors shall be increased by two, and the holders
of Series F Preferred Stock, voting separately as a class,

                                       5
<PAGE>   28


shall be entitled at the next annual meeting of shareholders, or at a special
meeting of holders of Series F Preferred Stock called as hereinafter provided,
to elect two Directors to fill such newly created Directorships. Each holder
shall be entitled to one vote in such election for each share of Series F
Preferred Stock held. At such time as all arrearages in dividends on the Series
F Preferred Stock shall have been paid in full and dividends thereon for the
current quarterly period shall have been paid or declared and a sum sufficient
for the payment thereof set aside, then (i) the voting rights of holders of
Series F Preferred Stock described in this subsection (D) shall cease (subject
always to revesting of such voting rights in the event of each and every similar
future arrearages in quarterly dividends), (ii) the term of the Directors then
in office as a result of the voting rights described in this subsection (D)
shall terminate and (iii) the number of Directors shall be reduced by the number
of Directors then in office elected pursuant to this subsection (D). A vacancy
in the class of Directors elected pursuant to this subsection (D) shall be
filled by a Director chosen by the remaining Directors of the class, unless such
vacancy is filled pursuant to the final sentence of subsection (G);

         (E) At any time when the voting right described in subsection (D) shall
have vested and shall remain in the holders of Series F Preferred Stock, such
voting right may be exercised initially either at a special meeting of holders
of Series F Preferred Stock or at any annual or special shareholders' meeting
called for the purpose of electing Directors, but thereafter it shall be
exercised only at annual shareholders' meetings. If such voting right shall not
already have been initially exercised, the Secretary of the Corporation may, and
upon the written request of the holders of record of at least 10% of the shares
of Series F Preferred Stock then outstanding shall, call a special meeting of
the holders of Series F Preferred Stock for the purpose of electing two
Directors pursuant to subsection (D), and notice thereof shall be given to the
holders of Series F Preferred Stock in the same manner as that required to be
given to holders of the Corporation's Common Stock for the annual meeting of
shareholders. Such meeting shall be held at the earliest practicable date upon
the notice required for special meetings of shareholders of the Corporation, or,
if none, at a time and place designated by the Secretary of the Corporation.

         (F) At any meeting held for the purpose of electing Directors at which
the holders of Series F Preferred Stock shall have the right to elect Directors
as provided in subsection (D) above, the presence in person or by proxy of the
holders of at least thirty-five percent (35%) of the then outstanding shares of
Series F Preferred Stock shall be required and be sufficient to constitute a
quorum of Series F Preferred Stock for the election of Directors by Series F
Preferred Stock, and the vote of the holders of a majority of such shares so
present in person or by proxy at any such meeting at which there shall be such a
quorum shall be required and be sufficient to elect the members of the Board of
Directors which the holders of Series F Preferred Stock are entitled to elect as
hereinabove provided. At any such meeting or adjournment thereof, (i) the
absence of a quorum of the holders of Series F Preferred Stock shall not prevent
the election of Directors other than the Directors to be elected by the holders
of Series F Preferred Stock and (ii) in the case of holders of Series F
Preferred Stock entitled to vote for the election of Directors, a majority

                                       6
<PAGE>   29


of the holders present in person or by proxy of such class, if constituting less
than a quorum as hereinabove provided, shall have the power to adjourn the
meeting for the election of the Directors that the holders of such class are
entitled to elect, from time to time until a quorum shall be present, and notice
of such adjourned meeting need not be given unless otherwise required by law,
provided that nothing herein shall affect the conduct of the meeting with
respect to shareholders of any other class.

         (G) Any Director who shall have been elected or appointed pursuant to
Section 4(D) shall hold office for a term expiring (subject to the earlier
termination of the default in quarterly dividends) at the next annual meeting of
shareholders, and during such term may be removed at any time, either with or
without cause, only by the affirmative vote of the holders of record of a
majority of the shares of Series F Preferred Stock then outstanding at a special
meeting of such shareholders called for such purpose. Any vacancy created by
such removal may also be filled at such meeting.

         (H) So long as any shares of Series F Preferred Stock remain
outstanding, the Corporation shall not, without the vote or written consent by
the holders of record of two-thirds of the outstanding shares of Series F
Preferred Stock, amend its articles of incorporation or bylaws if such amendment
would materially alter or change the existing terms of the Series F Preferred
Stock.

         5. Reacquired Shares. Any shares of Series F Preferred Stock purchased
or otherwise acquired by the Corporation in any manner whatsoever or surrendered
for conversion hereunder shall no longer be deemed to be outstanding and all
rights with respect to such shares of stock, including the right, if any, to
receive notices and to vote, shall forthwith cease except, in the case of stock
surrendered for conversion hereunder, rights of the holders thereof to receive
Common Stock in exchange therefor. All shares of Series F Preferred Stock
obtained by the Corporation shall be retired and canceled promptly after the
acquisition thereof. All such shares shall upon their cancellation become
authorized but unissued shares of Special Stock and may be reissued as part of a
new series of Special Stock subject to the conditions and restrictions on
issuance set forth herein, in the Articles of Incorporation, or in any other
Certificates of Designations creating a series of Special Stock or any similar
stock or as otherwise required by law.

         6. Liquidation, Dissolution or Winding Up. The Liquidation Value of the
Series F Preferred Stock shall be $10.00 per share. Upon any liquidation,
dissolution or winding up of the Corporation, and after paying and providing for
the payment of all creditors of the Corporation, the holders of shares of the
Series F Preferred Stock then outstanding shall be entitled, before any
distribution or payment is made upon any Junior Securities (defined to be and
mean the Common Stock and any other equity security of any kind which the
Corporation at any time has issued, issues or is authorized to issue if the
Series F Preferred Stock has priority over such securities as to dividends or
upon liquidation, dissolution or winding up), to receive a liquidation
preference in an amount in cash equal to the Adjusted Liquidation Value as of
the date of such payment, whether such

                                       7
<PAGE>   30


liquidation is voluntary or involuntary, and the holders of the Series F
Preferred Stock shall not be entitled to any other or further distributions of
the assets. If, upon any liquidation, dissolution or winding up of the affairs
of the Corporation, the net assets available for distribution shall be
insufficient to permit payment to the holders of all outstanding shares of all
series of Special Stock of the amount to which they respectively shall be
entitled, then the assets of the Corporation to be distributed to such holders
will be distributed ratably among them based upon the amounts payable on the
shares of each such series of Special Stock in the event of voluntary or
involuntary liquidation, dissolution or winding up, as the case may be, in
proportion to the full preferential amounts, together with any and all
arrearages to which they are respectively entitled. Upon any such liquidation,
dissolution or winding up of the Corporation, after the holders of Special Stock
have been paid in full the amounts to which they are entitled, the remaining
assets of the Corporation may be distributed to holders of Junior Securities,
including Common Stock, of the Corporation. The Corporation will mail written
notice of such liquidation, dissolution or winding up, not less than twenty (20)
nor more than fifty (50) days prior to the payment date stated therein to each
record holder of Series F Preferred Stock. Neither the consolidation nor merger
of the Corporation into or with any other corporation or corporations, nor the
sale or transfer by the Corporation of less than all or substantially all of its
assets, nor a reduction in the capital stock of the Corporation, nor the
purchase or redemption by the Corporation of any shares of its Special Stock or
Common Stock or any other class of its stock will be deemed to be a liquidation,
dissolution or winding up of the Corporation within the meaning of this Section
6.

         7. Ranking. Except as provided in the following sentence, the Series F
Preferred Stock shall rank on a parity as to dividends and upon liquidation,
dissolution or winding up with all other shares of Special Stock issued by the
Corporation. The Corporation shall not issue any shares of Special Stock of any
series which are superior to the Series F Preferred Stock as to dividends or
rights upon liquidation, dissolution or winding up of the Corporation as long as
any shares of the Series F Preferred Stock are issued and outstanding, without
the prior written consent of the holders of at least 66-2/3% of such shares of
Series F Preferred Stock then outstanding voting separately as a class.

         8. Redemption at the Option of the Holder. The shares of Series F
Preferred Stock shall not be redeemable at the option of a holder of Series F
Preferred Stock.

         9. Redemption at the Option of the Corporation.

         (A) In addition to the redemption right of the Corporation set forth in
Section 3(A), above, the Corporation shall have the right to redeem all or a
portion of the Series F Preferred Stock issued and outstanding at any time and
from time to time, at its option, for cash. The redemption price of the Series F
Preferred Stock pursuant to this Section 9 shall be an amount per share (the
"Redemption Price") equal to (i) 105% of the Adjusted Liquidation Value as of
the Redemption Date (as defined in subsection (B) below) during the period from
August 15, 1997 through August 15, 1998; (ii) 104% of Adjusted

                                       8
<PAGE>   31


Liquidation Value as of the Redemption Date during the period from August 16,
1998 through August 15, 1999; and (iii) 103% of the Adjusted Liquidation Value
as of the Redemption Date at any time on or after August 16, 1999.

         (B) The Corporation may redeem all or a portion of any holder's shares
of Series F Preferred Stock by giving such holder not less than twenty (20) days
nor more than thirty (30) days notice thereof prior to the date on which the
Corporation desires such shares to be redeemed, which date shall be a Business
Day (the "Redemption Date"). Such notice shall be written and shall be hand
delivered or mailed, postage prepaid, to the holder (the "Redemption Notice").
The Redemption Notice, once given, shall be irrevocable. If mailed, such notice
shall be deemed to be delivered when deposited in the United States Mail,
postage prepaid, addressed to the holder of shares of Series F Preferred Stock
at his address as it appears on the stock transfer records of the Corporation.
The Redemption Notice shall state (i) the total number of shares of Series F
Preferred Stock held by such holder; (ii) the total number of shares of the
holder's Series F Preferred Stock that the Corporation intends to redeem; (iii)
the Redemption Date and the Redemption Price; and (iv) the place at which the
holder(s) may obtain payment of the applicable Redemption Price upon surrender
of the share certificate(s).

         (C) If fewer than all shares of the Series F Preferred Stock at any
time outstanding shall be called for redemption, such shares shall be redeemed
pro rata, by lot drawn or other manner deemed fair in the sole discretion of the
Board of Directors to redeem one or more such shares without redeeming all such
shares of Series F Preferred Stock. If a Redemption Notice shall have been so
mailed, at least two Business Days prior to the Redemption Date the Corporation
shall provide for payment of a sum sufficient to redeem the applicable number of
shares of Series F Preferred Stock subject to redemption either by (i) setting
aside the sum required to be paid as the Redemption Price by the Corporation,
separate and apart from its other funds, in trust for the account of the
holder(s) of the shares of Series F Preferred Stock to be redeemed or (ii)
depositing such sum in a bank or trust company (either located in the state
where the principal executive office of the Corporation is maintained, such bank
or trust company having a combined surplus of at least $20,000,000 according to
its latest statement of condition, or such other bank or trust company as may be
permitted by the Articles of Incorporation, or by law) as a trust fund, with
irrevocable instructions and authority to the bank or trust company to give or
complete the notice of redemption and to pay, on or after the Redemption Date,
the applicable Redemption Price on surrender of certificates evidencing the
share(s) of Series F Preferred Stock so called for redemption and, in either
event, from and after the Redemption Date (a) the share(s) of Series F Preferred
Stock shall be deemed to be redeemed, (b) such setting aside or deposit shall be
deemed to constitute full payment for such shares(s), (c) such share(s) so
redeemed shall no longer be deemed to be outstanding, (d) the holder(s) thereof
shall cease to be a shareholder of the Corporation with respect to such
share(s), and (e) such holder(s) shall have no rights with respect thereto
except the right to receive the Redemption Price for the applicable shares. Any
interest on the funds so deposited shall be paid to the Corporation. Any and all
such redemption deposits shall

                                       9
<PAGE>   32


be irrevocable except to the following extent: any funds so deposited which
shall not be required for the redemption of any shares of Series F Preferred
Stock because of any prior sale or purchase by the Corporation other than
through the redemption process, subsequent to the date of deposit but prior to
the Redemption Date, shall be repaid to the Corporation forthwith and any
balance of the funds so deposited and unclaimed by the holder(s) of any shares
of Series F Preferred Stock entitled thereto at the expiration of one calendar
year from the Redemption Date shall be repaid to the Corporation upon its
request or demand therefor, and after any such repayment of the holder(s) of the
share(s) so called for redemption shall look only to the Corporation for payment
of the Redemption Price thereof. All shares of Series F Preferred Stock redeemed
shall be canceled and retired and no shares shall be issued in place thereof,
but such shares shall be restored to the status of authorized but unissued
shares of Special Stock.

         (D) Holders whose shares of Series F Preferred Stock have been redeemed
hereunder shall surrender the certificate or certificates representing such
shares, duly endorsed or assigned (unless such endorsement or assignment be
waived by the Corporation), to the Corporation by mail, courier or personal
delivery at the Corporation's principal executive office or other location so
designated in the Redemption Notice, and upon the Redemption Date the Redemption
Price shall be payable to the order of the person whose name appears on such
certificate or certificates as the owner thereof, and each surrendered
certificate shall be canceled and retired. In the event fewer than all of the
shares represented by such certificates are redeemed, a new certificate shall be
issued representing the unredeemed shares.

         10. Sinking Fund. The Corporation shall not be required to maintain any
so-called "sinking fund" for the retirement on any basis of the Series F
Preferred Stock.

         11. Fractional Shares. The Series F Preferred Stock may be issued in
fractions of a share which shall entitle the holder, in proportion to such
holder's fractional shares, to exercise voting rights, receive dividends,
participate in distributions and to have the benefit of all other rights of
holders of shares of Series F Preferred Stock.

         12. Notice. Any notice or request made to the Corporation in connection
with the Series F Preferred Stock shall be given, and shall conclusively be
deemed to have been given and received three Business Days following deposit
thereof in writing, in the U.S. mails, certified mail, return receipt requested,
duly stamped and addressed to the Corporation, to the attention of its General
Counsel, at its principal executive offices (which shall be deemed to be the
address most recently provided to the Securities and Exchange Commission ("SEC")
as its principal executive offices for so long as the Corporation is required to
file reports with the SEC).


                                       10
<PAGE>   33


                 SERIES G CUMULATIVE CONVERTIBLE PREFERRED STOCK

         Section 1. Designation and Amount. The shares of such series shall be
designated as "Series G Cumulative Convertible Preferred Stock" (the "Series G
Preferred Stock") and each share of the Series G Preferred Stock shall have a
par value of $2.00 per share and a preference on liquidation as specified in
Section 6 below. The number of shares constituting the Series G Preferred Stock
shall be 12,000. Such number of shares may be increased or decreased by the
Board of Directors by filing articles of amendment as provided in the Georgia
Business Corporation Code; provided, that no decrease shall reduce the number of
shares of Series G Preferred Stock to a number less than the number of shares
then outstanding plus the number of shares reserved for issuance upon the
exercise of outstanding options, rights or warrants.

         Section 2.  Dividends and Distributions.

         (A) The holders of shares of Series G Preferred Stock shall be entitled
to receive, when, as, and if declared by the Board of Directors and to the
extent permitted under the Georgia Business Corporation Code, out of funds
legally available for the purpose and in preference to and with priority over
dividends upon all Junior Securities, quarterly cumulative dividends payable in
arrears in cash on the fifteenth day following the end of each calendar quarter
(each such date being referred to herein as a "Quarterly Dividend Payment
Date"), commencing on the first Quarterly Dividend Payment Date after the first
issuance of a share or fraction of a share of Series G Preferred Stock, in an
amount per share (rounded to the next highest cent) equal to 10% per annum of
the Adjusted Liquidation Value, as determined immediately prior to the beginning
of such calendar quarter assuming each year consists of 360 days and each
quarter consists of 90 days. The term "Adjusted Liquidation Value" shall mean
Liquidation Value (as defined in Section 6) plus all accrued and unpaid
dividends through the applicable date. The foregoing is intended to provide a
10% cumulative return, compounded on a quarterly basis, on the Liquidation Value
from the date of issuance.

         (B) Dividends shall commence accruing cumulatively on outstanding
shares of the Series G Preferred Stock from the date of issuance of such shares
to and including the date on which the Redemption Price (as defined in Section
9(A) below) of such shares is paid, whether or not such dividends have been
declared and whether or not there are profits, surplus or other funds of the
Corporation legally available for the payment of such dividends. For purposes of
this Section 2, the date on which the Corporation has issued a share of Series G
Preferred Stock is its date of issuance, regardless of the number of times a
transfer of such share is made on the stock records maintained by or for the
Corporation and regardless of the number of certificates that may be issued to
evidence such share (whether by reason of transfer of such share or for any
other reason). Dividends paid on the shares of Series G Preferred Stock in an
amount less than the total amount of dividends at the time accrued and payable
on such


<PAGE>   34


shares shall be allocated among the holders of such shares in proportion to
their respective Unpaid Accrual Amounts, where for this purpose the "Unpaid
Accrual Amount" of a holder of shares of Series G Preferred Stock at any time
equals the total of accrued unpaid dividends on all such shares held by such
holder. The Board of Directors may fix a record date for the determination of
holders of shares of Series G Preferred Stock entitled to receive payment of a
dividend or distribution declared thereon other than a quarterly dividend paid
on the Quarterly Dividend Payment Date immediately after such dividend accrued;
which record date shall be not more than 50 days prior to the date fixed for the
payment thereof.

         (C) So long as any shares of the Series G Preferred Stock are
outstanding, the Corporation will not make, directly or indirectly, any
distribution (as such term is defined in the Georgia Business Corporation Code)
in respect of Junior Securities unless on the date specified for measuring
distributions in Section 14-2-640(e) of the Georgia Business Corporation Code
(a) all accrued dividends on the Series G Preferred Stock for all past quarterly
dividend periods have been paid in full and the full amount of accrued dividends
for the then current quarterly dividend period has been paid or declared and a
sum sufficient for the payment thereof set apart and (b) after giving effect to
such distribution (i) the Corporation would not be rendered unable to pay its
debts as they become due in the usual course of business and (ii) the
Corporation's total assets would not be less than the sum of its total
liabilities plus the amount that would be needed, if the Corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of the holders of the Series G Preferred Stock as provided in
these Articles of Amendment. Dividends shall not be paid (in full or in part) or
declared and set apart for payment (in full or in part) on any series of Special
Stock (including the Series G Preferred Stock) for any dividend period unless
all dividends, in the case dividends are being paid in full on the Series G
Preferred Stock, or a ratable portion of all dividends (i.e., so that the amount
paid on each share of each series of Special Stock as a percentage of total
accrued and unpaid dividends for all periods with respect to each such share is
equal), in the case dividends are not being paid in full on the Series G
Preferred Stock, have been or are, contemporaneously, paid and declared and set
apart for payment on all outstanding series of Special Stock (including the
Series G Preferred Stock) entitled thereto for each dividend period terminating
on the same or earlier date. If at any time the Corporation pays less than the
total amount of dividends then accrued with respect to the Series G Preferred
Stock, such payment will be distributed ratably among the then holders of Series
G Preferred Stock so that an equal amount is paid with respect to each
outstanding share.

         Section 3.  Conversion Rights.

         (A) The Series G Preferred Stock may be converted at any time and from
time to time in whole or in part after October 6, 2000 at the option of the
holders thereof, in accordance with subsection (D) below at the Conversion Price
(as defined in subsection (B) below) into fully paid and nonassessable Common
Stock of the Corporation by dividing (i) the Adjusted Liquidation Value for such
shares of Series G Preferred Stock as of the date of conversion by (ii) the
Conversion Price; provided, however, that (1) as to any shares of


                                       2
<PAGE>   35


Series G Preferred Stock which shall have been called for redemption pursuant to
Section 9, the right of conversion shall terminate upon receipt by the holder of
the notice of redemption from the Corporation and (2) on the earlier of (a) the
commencement of any liquidation, dissolution or winding up of the Corporation by
the filing with the Secretary of State of the State of Georgia or with a federal
bankruptcy court or (b) the adoption by the shareholders of the Corporation of
any resolution authorizing the commencement thereof, the right of conversion
shall terminate. Notwithstanding anything to the contrary herein provided, the
Corporation may elect to redeem the shares of Series G Preferred Stock sought to
be converted, pursuant to Section 9 hereunder, instead of issuing shares of
Common Stock in replacement thereof in accordance with the provisions of Section
3(D) below.

         (B) For purposes of this Section 3, the term "Conversion Price" shall
be and mean the amount obtained (rounded upward to the next highest cent) by
multiplying (i) 0.9 by (ii) the simple average of the daily closing price of the
Common Stock for the twenty Business Days ending on the last Business Day of the
calendar week immediately preceding the date of conversion on the New York Stock
Exchange or, if the shares of Common Stock are not then being traded on the New
York Stock Exchange, then on the principal stock exchange (including, without
limitation NASDAQ NMS or NASDAQ Small Cap) on which such Common Stock is then
listed or admitted to trading as determined by the Corporation (the "Principal
Stock Exchange") or, if the Common Stock is not then listed or admitted to
trading on a Principal Stock Exchange, the average of the last reported closing
bid and asked prices on such days in the over-the-counter market or, if no such
prices are available, the fair market value per share of the Common Stock, as
determined by an appraiser acceptable to the Board of Directors of the
Corporation and the holders of a majority of the shares of Series G Preferred
Stock with respect to which a written request for conversion has been received
by the Corporation. The Conversion Price shall not be subject to any adjustment
as a result of the issuance of any additional shares of Common Stock by the
Corporation for any purpose, except for stock splits (whether accomplished by
stock dividends or otherwise) or reverse stock splits occurring during the 20
Business Days referenced in the calculation of the Conversion Price. For
purposes of calculating the Conversion Price, the term "Business Day" shall mean
a day on which the exchange looked to for purposes of determining the Conversion
Price is open for business or, if no such exchange, the term "Business Day"
shall have the meaning given such term in Section 3(A) above.

         (C) Upon any conversion, fractional shares of Common Stock shall not be
issued but any fractions shall be adjusted by the delivery of one additional
share of Common Stock in lieu of any cash. Any accrued but unpaid dividends
shall be convertible into shares of Common Stock as provided for in this
Section. The Corporation shall pay all issue taxes, if any, incurred in respect
to the issuance of Common Stock on conversion, provided, however, that the
Corporation shall not be required to pay any transfer or other taxes incurred by
reason of the issuance of such Common Stock in names other than those in which
the Series G Preferred Stock surrendered for conversion may stand.

                                       3
<PAGE>   36


         (D) Any conversion of Series G Preferred Stock into Common Stock shall
be made by the surrender to the Corporation, at the office of the Corporation
set forth in Section 12 hereof or at the office of the transfer agent for such
shares, of the certificate or certificates representing the Series G Preferred
Stock to be converted, duly endorsed or assigned (unless such endorsement or
assignment be waived by the Corporation), together with a written request for
conversion. The Corporation shall either (i) issue, as of the date of receipt by
the Corporation of such surrender, shares of Common Stock calculated as provided
above and evidenced by a stock certificate delivered to the holder as soon as
practicable after the date of such surrender or (ii) within two Business Days
(unless otherwise provided, "Business Day" herein shall mean any day other than
a Saturday, a Sunday or a day on which banking institutions in Dallas, Texas are
authorized or obligated by law or executive order to remain closed) after the
date of such surrender advise the holder of the Series G Preferred Stock that
the Corporation is exercising its option to redeem the Series G Preferred Stock
pursuant to Section 9, in which case the Corporation shall have thirty (30) days
from the date of such surrender to pay to the holder cash in an amount equal to
the Redemption Price for each share of Series G Preferred Stock so redeemed. The
date of surrender of any Series G Preferred Stock shall be the date of receipt
by the Corporation or its agent of such surrendered shares of Series G Preferred
Stock.

         (E) A number of authorized shares of Common Stock sufficient to provide
for the conversion of the Series G Preferred Stock outstanding upon the basis
hereinbefore provided shall at all times be reserved for such conversion. If the
Corporation shall propose to issue any securities or to make any changes in its
capital structure which would change the number of shares of Common Stock into
which each share of Series G Preferred Stock shall be convertible as herein
provided, the Corporation shall at the same time also make proper provision so
that thereafter there shall be a sufficient number of shares of Common Stock
authorized and reserved for conversion of the outstanding Series G Preferred
Stock on the new basis.

         (F) The term "Common Stock" shall mean stock of the class designated as
Common Stock of the Corporation on the date the Series G Preferred Stock is
created or stock of any class or classes resulting from any reclassification or
reclassifications thereof, the right of which to share in distributions of both
earnings and assets is without limitation in the Articles of Incorporation of
the Corporation as to any fixed amount or percentage and which are not subject
to redemption; provided, that if at any time there shall be more than one such
resulting class, the shares of each such class then issuable on conversion of
the Series G Preferred Stock shall be substantially in the proportion which the
total number of shares of stock of each such class resulting from all such
reclassifications bears to the total number of shares of stock of all such
classes resulting from all such reclassifications.

                                       4
<PAGE>   37


         (G) In the case the Corporation shall propose at any time before all
shares of the Series G Preferred Stock have been redeemed by or converted into
Common Stock of the Corporation:

                  (i) to pay any dividend on the Common Stock outstanding
         payable in Common Stock or to make any other distribution, other than
         cash dividends to the holders of the Common Stock outstanding; or

                  (ii) to offer for subscription to the holders of the Common
         Stock outstanding any additional shares of any class or any other
         rights or option; or

                  (iii) to effect any re-classification or recapitalization of
         the Common Stock outstanding involving a change in the Common Stock,
         other than a subdivision or combination of the Common Stock
         outstanding; or

                  (iv) to merge or consolidate with or into any other
         corporation (unless the Corporation is the surviving entity and holders
         of the Common Stock continue to hold such Common Stock without
         modification and without receipt of any additional consideration), or
         to sell, lease or convey all or substantially all its property or
         business, or to liquidate, dissolve or wind up;

then, in each such case, the Corporation shall mail to the holders of record of
each of the shares of Series G Preferred Stock at their last known addresses as
shown by the Corporation's records a statement, signed by an officer of the
Corporation, with respect to the proposed action, such statement to be so mailed
at least thirty (30) days prior to the date of the taking of such action or the
record date for holders of the Common Stock for the purposes thereof, whichever
is earlier. If such statement relates to any proposed action referred to in
clauses (iii) or (iv) of this subsection (G), it shall set forth such facts with
respect thereto as shall reasonably be necessary to inform the holders of the
Series G Preferred Stock as to the effect of such action upon the conversion
rights of such holders.

         Section 4. Voting Rights and Powers. The holders of shares of Series G
Preferred Stock shall have only the following voting rights:

         (A) Except as may otherwise be specifically required by law under
Section 14-2-1004 of the Georgia Business Corporation Code or otherwise provided
herein, the holders of the shares of Series G Preferred Stock shall not have the
right to vote such stock, directly or indirectly, at any meeting of the
shareholders of the Corporation, and such shares of stock shall not be counted
in determining the total number of outstanding shares to constitute a quorum at
any meeting of shareholders;

         (B) In the event that, under the circumstances, the holders of the
Series G Preferred Stock are required by law to vote upon any matter, the
approval of such series


                                       5
<PAGE>   38


shall be deemed to have been obtained only upon the affirmative vote of the
holders of a majority of the shares of the Series G Preferred Stock then
outstanding;

         (C) Except as set forth herein, or as otherwise provided by the
Articles of Incorporation or by law, holders of the Series G Preferred Stock
shall have no special voting rights and their consent shall not be required for
the taking of any corporate action.

         Section 5. Reacquired Shares. Any shares of Series G Preferred Stock
purchased or otherwise acquired by the Corporation in any manner whatsoever or
surrendered for conversion hereunder shall no longer be deemed to be outstanding
and all rights with respect to such shares of stock, including the right, if
any, to receive notices and to vote, shall forthwith cease except, in the case
of stock surrendered for conversion hereunder, rights of the holders thereof to
receive Common Stock in exchange therefor. All shares of Series G Preferred
Stock obtained by the Corporation shall be retired and canceled promptly after
the acquisition thereof. All such shares shall upon their cancellation become
authorized but unissued shares of Special Stock and may be reissued as part of a
new series of Special Stock subject to the conditions and restrictions on
issuance set forth herein, in the Articles of Incorporation, or in any other
Certificates of Designations creating a series of Special Stock or any similar
stock or as otherwise required by law.

         Section 6. Liquidation, Dissolution or Winding Up. The Liquidation
Value of the Series G Preferred Stock shall be $100.00 per share. Upon any
liquidation, dissolution or winding up of the Corporation, and after paying and
providing for the payment of all creditors of the Corporation, the holders of
shares of the Series G Preferred Stock then outstanding shall be entitled,
before any distribution or payment is made upon any Junior Securities (defined
to be and mean the Common Stock and any other equity security of any kind which
the Corporation at any time has issued, issues or is authorized to issue if the
Series G Preferred Stock has priority over such securities as to dividends or
upon liquidation, dissolution or winding up), to receive a liquidation
preference in an amount in cash equal to the Adjusted Liquidation Value as of
the date of such payment, whether such liquidation is voluntary or involuntary,
and the holders of the Series G Preferred Stock shall not be entitled to any
other or further distributions of the assets. If, upon any liquidation,
dissolution or winding up of the affairs of the Corporation, the net assets
available for distribution shall be insufficient to permit payment to the
holders of all outstanding shares of all series of Special Stock of the amount
to which they respectively shall be entitled, then the assets of the Corporation
to be distributed to such holders will be distributed ratably among them based
upon the amounts payable on the shares of each such series of Special Stock in
the event of voluntary or involuntary liquidation, dissolution or winding up, as
the case may be, in proportion to the full preferential amounts, together with
any and all arrearages to which they are respectively entitled. Upon any such
liquidation, dissolution or winding up of the Corporation, after the holders of
Special Stock have been paid in full the amounts to which they are entitled, the
remaining assets of the Corporation may be distributed to holders of Junior
Securities, including Common Stock, of the Corporation. The Corporation will
mail written notice of such liquidation,

                                       6
<PAGE>   39


dissolution or winding up, not less than twenty (20) nor more than fifty (50)
days prior to the payment date stated therein to each record holder of Series G
Preferred Stock. Neither the consolidation nor merger of the Corporation into or
with any other corporation or corporations, nor the sale or transfer by the
Corporation of less than all or substantially all of its assets, nor a reduction
in the capital stock of the Corporation, nor the purchase or redemption by the
Corporation of any shares of its Special Stock or Common Stock or any other
class of its stock will be deemed to be a liquidation, dissolution or winding up
of the Corporation within the meaning of this Section 6.

         Section 7. Ranking. Except as provided in the following sentence, the
Series G Preferred Stock shall rank on a parity as to dividends and upon
liquidation, dissolution or winding up with all other shares of Special Stock
issued by the Corporation. The Corporation shall not issue any shares of Special
Stock of any series which are superior to the Series G Preferred Stock as to
dividends or rights upon liquidation, dissolution or winding up of the
Corporation as long as any shares of the Series G Preferred Stock are issued and
outstanding, without the prior written consent of the holders of a majority of
such shares of Series G Preferred Stock then outstanding voting separately as a
class.

         Section 8. Redemption at the Option of the Holder. The shares of Series
G Preferred Stock shall not be redeemable at the option of a holder of Series G
Preferred Stock.

         Section 9. Redemption at the Option of the Corporation.

         (A) In addition to the redemption right of the Corporation set forth in
Section 3(A) above, the Corporation shall have the right to redeem all or a
portion of the Series G Preferred Stock issued and outstanding at any time and
from time to time, at its option, for cash. The redemption price of the Series G
Preferred Stock pursuant to this Section 9 shall be an amount per share equal to
the Adjusted Liquidation Value as of the Redemption Date (the "Redemption
Price").

         (B) The Corporation may redeem all or a portion of any holder's shares
of Series G Preferred Stock by giving such holder not less than twenty (20) days
nor more than thirty (30) days notice thereof prior to the date on which the
Corporation desires such shares to be redeemed, which date shall be a Business
Day (the "Redemption Date"). Such notice shall be written and shall be hand
delivered or mailed, postage prepaid, to the holder (the "Redemption Notice").
If mailed, such notice shall be deemed to be delivered when deposited in the
United States Mail, postage prepaid, addressed to the holder of shares of Series
G Preferred Stock at his address as it appears on the stock transfer records of
the Corporation. The right of the Corporation to redeem shares of Series G
Preferred Stock shall remain effective notwithstanding prior receipt by the
Corporation of notice by any holder of Series G Preferred Stock of such holder's
intent to convert shares of Series G Preferred Stock in accordance with Section
3 above, provided that the Redemption Notice is given on or prior to the second
Business Day following the date of surrender of shares


                                       7
<PAGE>   40


made to convert said shares to Common Stock. The Redemption Notice shall state
(i) the total number of shares of Series G Preferred Stock held by such holder;
(ii) the total number of shares of the holder's Series G Preferred Stock that
the Corporation intends to redeem; (iii) the Redemption Date and the Redemption
Price; and (iv) the place at which the holder(s) may obtain payment of the
applicable Redemption Price upon surrender of the share certificate(s).

         (C) If fewer than all shares of the Series G Preferred Stock at any
time outstanding shall be called for redemption, such shares shall be redeemed
pro rata, by lot drawn or other manner deemed fair in the sole discretion of the
Board of Directors to redeem one or more such shares without redeeming all such
shares of Series G Preferred Stock. If a Redemption Notice shall have been so
mailed at least two Business Days prior to the Redemption Date the Corporation
shall provide for payment of a sum sufficient to redeem the applicable number of
shares of Series G Preferred Stock subject to redemption either by (i) setting
aside the sum required to be paid as the Redemption Price by the Corporation,
separate and apart from its other funds, in trust for the account of the
holder(s) of the shares of Series G Preferred Stock to be redeemed or (ii)
depositing such sum in a bank or trust company (either located in the state
where the principal executive office of the Corporation is maintained, such bank
or trust company having a combined surplus of at least $20,000,000 according to
its latest statement of condition, or such other bank or trust company as may be
permitted by the Articles of Incorporation, or bylaw) as a trust fund, with
irrevocable instructions and authority to the bank or trust company to give or
complete the notice of redemption and to pay, on or after the Redemption Date,
the applicable Redemption Price on surrender of certificates evidencing the
share(s) of Series G Preferred Stock so called for redemption and, in either
event, from and after the Redemption Date (a) the share(s) of Series G Preferred
Stock shall be deemed to be redeemed, (b) such setting aside or deposit shall be
deemed to constitute full payment for such share(s), (c) such share(s) so
redeemed shall no longer be deemed to be outstanding, (d) the holder(s) thereof
shall cease to be shareholder of the Corporation with respect to such share(s),
and (e) such holder(s) shall have no rights with respect thereto except the
right to receive the Redemption Price for the applicable shares. Any interest on
the funds so deposited shall be paid to the Corporation. Any and all such
redemption deposits shall be irrevocable except to the following extent: any
funds so deposited which shall not be required for the redemption of any shares
of Series G Preferred Stock because of any prior sale or purchase by the
Corporation other than through the redemption process, subsequent to the date of
deposit but prior to the Redemption Date, shall be repaid to the Corporation
forthwith and any balance of the funds so deposited and unclaimed by the
holder(s) of any shares of Series G Preferred Stock entitled thereto at the
expiration of one calendar year from the Redemption Date shall be repaid to the
Cooperation upon its request or demand therefor, and after any such repayment of
the holder(s) of the share(s) so called for redemption shall look only to the
Corporation for payment of the Redemption Price thereof. All shares of Series G
Preferred Stock redeemed shall be canceled and retired and no shares shall be
issued in place thereof, but such shares shall be restored to the status of
authorized but unissued shares of Special Stock.

                                       8
<PAGE>   41


         (D) Holders whose shares have been redeemed hereunder shall surrender
the certificate or certificates representing such shares, duly endorsed or
assigned (unless such endorsement or assignment be waived by the Corporation),
to the Corporation by mail, courier or personal delivery at the Corporation's
principal executive office or other location so designated in the Redemption
Notice, and upon the Redemption Date the Redemption Price shall be payable to
the order of the person whose name appears on such certificate or certificates
as the owner thereof, and each surrendered certificate shall be canceled and
retired. In the event fewer than all of the shares represented by such
certificates are redeemed, a new certificate shall be issued representing the
unredeemed shares.

         Section 10. Sinking Fund. The Corporation shall not be required to
maintain any so-called "sinking fund" for the retirement on any basis of the
Series G Preferred Stock.

         Section 11. Fractional Shares. The Series G Preferred Stock may be
issued in fractions of a share which shall entitle the holder, in proportion to
such holder's fractional shares, to exercise voting rights, receive dividends,
participate in distributions and to have the benefit of all other rights of
holders of shares of Series G Preferred Stock.

         Section 12. Notice. Any notice or request made to the Corporation in
connection with the Series G Preferred Stock shall be given, and shall
conclusively be deemed to have been given and received three Business Days
following deposit thereof in writing, in the U.S. mails, certified mail, return
receipt requested, duly stamped and addressed to the Corporation, to the
attention of its General Counsel, at its principal executive offices (which
shall be deemed to be the address most recently provided to the Securities and
Exchange Commission ("SEC") as its principal executive offices for so long as
the Corporation is required to file reports with the SEC).


                                       9
<PAGE>   42



                 SERIES H CUMULATIVE CONVERTIBLE PREFERRED STOCK

         1. Designation and Amount. The shares of such series shall be
designated as "Series H Cumulative Convertible Preferred Stock" (the "Series H
Preferred Stock") and each share of the Series H Preferred Stock shall have a
par value of $2.00 per share and a preference on liquidation as specified in
Section 6 below. The number of shares constituting the Series H Preferred Stock
shall be 231,750. Such number of shares may be increased or decreased by the
Board of Directors by filing articles of amendment as provided in the Georgia
Business Corporation Code; provided, however, that no increase shall be allowed
without the express written consent of all of the holders of shares of Series H
Preferred Stock then issued and outstanding, and that no decrease shall reduce
the number of shares of Series H Preferred Stock to a number less than the
number of shares then outstanding plus the number of shares reserved for
issuance upon the exercise of outstanding options, rights or warrants.

         2. Dividends and Distributions.

         (A) The holders of shares of Series H Preferred Stock shall be entitled
to receive, when, as, and if declared by the Board of Directors and to the
extent permitted under the Georgia Business Corporation Code, out of funds
legally available for the purpose and in preference to and with priority over
dividends upon all Junior Securities, quarterly cumulative dividends payable in
arrears in cash on the first day of each calendar quarter, unless such day is a
Saturday, Sunday or holiday, in which case such dividends shall be payable on
the next succeeding business day (each such date being referred to herein as a
"Quarterly Dividend Payment Date"), commencing on the first Quarterly Dividend
Payment Date after the first issuance of a share or fraction of a share of
Series H Preferred Stock, in an amount per share (rounded to the next highest
cent) equal to (i) 7% per annum during the period from issuance to June 30,
1999; (ii) 8% per annum during the period from July 1, 1999 to June 30, 2000;
(iii) 9% per annum during the period from July 1, 2000 to June 30, 2001; and
(iv) 10% per annum from July 1, 2001 and thereafter of the Adjusted Liquidation
Value, as determined immediately prior to the beginning of such calendar quarter
assuming each year consists of 360 days and each quarter consists of 90 days.
The term "Adjusted Liquidation Value" shall mean Liquidation Value (as defined
in Section 6) plus all accrued and unpaid dividends thereon through the
applicable date.

         (B) Dividends shall commence accruing cumulatively on outstanding
shares of the Series H Preferred Stock from the date of issuance of such shares
to and including the date on which the Redemption Price (as defined in Section
9(A) below) of such shares is paid, whether or not such dividends have been
declared and whether or not there are profits, surplus or other funds of the
Corporation legally available for the payment of such dividends. For purposes of
this Section 2, the date on which the Corporation has issued any share of Series
H Preferred Stock is its date of issuance, regardless of the number of times a
transfer of such share is made on the stock records maintained by or for the


<PAGE>   43


Corporation and regardless of the number of certificates that may be issued to
evidence such share (whether by reason of transfer of such share or for any
other reason). Dividends paid on the shares of Series H Preferred Stock in an
amount less than the total amount of dividends at the time accrued and payable
on such shares shall be allocated among the holders of such shares in proportion
to their respective Unpaid Accrual Amounts, where for this purpose the "Unpaid
Accrual Amount" of a holder of shares of Series H Preferred Stock at any time
equals the total of accrued unpaid dividends on all such shares held by such
holder. The Board of Directors may fix a record date for the determination of
holders of shares of Series H Preferred Stock entitled to receive payment of a
dividend or distribution declared thereon other than a quarterly dividend paid
on the Quarterly Dividend Payment Date immediately after such dividend accrued;
which record date shall be not more than 50 days prior to the date fixed for the
payment thereof.

         (C) So long as any shares of the Series H Preferred Stock are
outstanding, the Corporation will not make, directly or indirectly, any
distribution (as such term is defined in the Georgia Business Corporation Code)
in respect of Junior Securities unless on the date specified for measuring
distributions in Section 14-2-640(e) of the Georgia Business Corporation Code
(i) all accrued dividends on the Series H Preferred Stock for all past quarterly
dividend periods have been paid in full and the full amount of accrued dividends
for the then current quarterly dividend period has been paid or declared and a
sum sufficient for the payment thereof set apart and (ii) after giving effect to
such distribution (a) the Corporation would not be rendered unable to pay its
debts as they become due in the usual course of business and (b) the
Corporation's total assets would not be less than the sum of its total
liabilities plus the amount that would be needed, if the Corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of the holders of the Series H Preferred Stock as provided in
these Articles of Amendment. Dividends shall not be paid (in full or in part) or
declared and set apart for payment (in full or in part) on any series of Special
Stock (including the Series H Preferred Stock) for any dividend period unless
all dividends, in the case dividends are being paid in full on the Series H
Preferred Stock, or a ratable portion of all dividends (i.e., so that the amount
paid on each share of each series of Special Stock as a percentage of total
accrued and unpaid dividends for all periods with respect to each such share is
equal), in the case dividends are not being paid in full on the Series H
Preferred Stock, have been or are, contemporaneously, paid and declared and set
apart for payment on all outstanding series of Special Stock (including the
Series H Preferred Stock) entitled thereto for each dividend period terminating
on the same or earlier date. If at any time the Corporation pays less than the
total amount of dividends then accrued with respect to the Series H Preferred
Stock, such payment will be distributed ratably among the then holders of Series
H Preferred Stock so that an equal amount is paid with respect to each
outstanding share.

         3. Conversion Rights.

         (A) The Series H Preferred Stock may be converted in such amounts and
at such times as are set forth below, at the option of the holders thereof, in
accordance with

                                       2
<PAGE>   44


subsection (D) below at the Conversion Price (as defined in subsection (B)
below) into fully paid and nonassessable Common Stock of the Corporation by
dividing (i) the Adjusted Liquidation Value for such shares of Series H
Preferred Stock as of the date of conversion by (ii) the Conversion Price;
provided, however, that as to any shares of Series H Preferred Stock which shall
have been called for redemption pursuant to Section 9, the right of conversion
shall terminate upon receipt by the holder of the notice of redemption from the
Corporation; and provided further, however, that on the earlier of (a) the
commencement of any liquidation, dissolution or winding up of the Corporation by
the filing with the Secretary of State of the State of Georgia or with a federal
bankruptcy court, (b) the adoption by the shareholders of the Corporation of any
resolution authorizing the commencement thereof, (c) the dividends on the Series
H Preferred Stock have not been declared in the amount of the dividend
preference as of the first business day of any calendar quarter, or, if
declared, have not been paid by the fifth business day of such quarter, or (d)
the Corporation is acquired in a merger or similar transaction, the right of
conversion shall be immediately accelerated for all shares of Series H Preferred
Stock issued and then outstanding, irrespective of the conversion schedule set
forth below. Notwithstanding anything to the contrary herein provided, the
Corporation may elect to redeem the shares of Series H Preferred Stock sought to
be converted, pursuant to Section 9 hereunder, instead of issuing shares of
Common Stock in replacement thereof in accordance with the provisions of Section
3(D) below. Unless otherwise provided, the term "Business Day" shall mean any
day other than a Saturday, a Sunday, or a day on which banking institutions in
Dallas, Texas are authorized or obligated by law or executive order to remain
closed. The Series H Preferred Stock may be converted in the following amounts,
at any time on or after the respective dates (each, a "Conversion Date"): (i)
25,000 shares on or after December 31, 2000; (ii) 25,000 shares on or after June
30, 2002; (iii) 25,000 shares on or after June 30, 2003; (iv) 25,000 shares on
or after December 31, 2005; and (v) all remaining outstanding shares on or after
December 31, 2006. The number of shares of Series H Preferred Stock each holder
thereof shall be entitled to convert on or after each Conversion Date shall be
determined by (a) dividing the total number of shares of Series H Preferred
Stock held by such holder on such Conversion Date by the total number of shares
of Series H Preferred Stock outstanding on such Conversion Date, and (b)
multiplying such amount obtained in (a) by the number of shares of Series H
Preferred Stock convertible on or after such Conversion Date pursuant to the
schedule set forth above less the total number of shares of Series H Preferred
Stock previously converted pursuant to this paragraph 3(A).

         (B) For purposes of this Section 3, the term "Conversion Price" shall
be and mean the amount obtained (rounded upward to the next highest cent) by
multiplying (i) 0.9 by (ii) the simple average of the daily closing price of the
Common Stock for the twenty Business Days ending on the last Business Day of the
calender week immediately preceding the date of conversion on the New York Stock
Exchange or, if the shares of Common Stock are not then being traded on the New
York Stock Exchange, then on the principal stock exchange (including, without
limitation NASDAQ NMS or NASDAQ Small Cap) on which such Common Stock is then
listed or admitted to trading as determined by the

                                       3
<PAGE>   45


Corporation (the "Principal Stock Exchange") or, if the Common Stock is not then
listed or admitted to trading on a Principal Stock Exchange, the average of the
last reported closing bid and asked prices on such days in the over-the-counter
market or, if no such prices are available, the fair market value per share of
the Common Stock, as determined by the Board of Directors of the Corporation in
its sole discretion. The Conversion Price shall not be subject to any adjustment
as a result of the issuance of any additional shares of Common Stock by the
Corporation for any purpose, except for stock splits (whether accomplished by
stock dividends or otherwise) or reverse stock splits occurring during the 20
Business Days referenced in the calculation of the Conversion Price. For
purposes of calculating the Conversion Price, the term "Business Day" shall mean
a day on which the exchange looked to for purposes of determining the Conversion
Price is open for business or, if no such exchange, the term "Business Day"
shall have the meaning given such term in Section 3(A) above.

         (C) Upon any conversion, fractional shares of Common Stock shall not be
issued but any fractions shall be adjusted by the delivery of one additional
share of Common Stock in lieu of any cash. Any accrued but unpaid dividends
shall be convertible into shares of Common Stock as provided for in this
Section. The Corporation shall pay all issue taxes, if any, incurred in respect
to the issuance of Common Stock on conversion, provided, however, that the
Corporation shall not be required to pay any transfer or other taxes incurred by
reason of the issuance of such Common Stock in names other than those in which
the Series H Preferred Stock surrendered for conversion may stand.

         (D) Any conversion of Series H Preferred Stock into Common Stock shall
be made by the surrender to the Corporation, at the office of the Corporation
set forth in Section 12 hereof or at the office of the transfer agent for such
shares, of the certificate or certificates representing the Series H Preferred
Stock to be converted, duly endorsed or assigned (unless such endorsement or
assignment be waived by the Corporation), together with a written request for
conversion. The Corporation shall either (i) issue, as of the date of receipt by
the Corporation of such surrender, shares of Common Stock calculated as provided
above and evidenced by a stock certificate delivered to the holder as soon as
practicable after the date of such surrender or (ii) within two Business Days
(unless otherwise provided, "Business Day" herein shall mean any day other than
a Saturday, a Sunday or a day on which banking institutions in Dallas, Texas are
authorized or obligated by law or executive order to remain closed) after the
date of such surrender advise the holder of the Series H Preferred Stock that
the Corporation is exercising its option to redeem the Series H Preferred Stock
pursuant to Section 9, in which case the Corporation shall have thirty (30) days
from the date of such surrender to pay to the holder cash in an amount equal to
the Redemption Price for each share of Series H Preferred Stock so redeemed. The
date of surrender of any Series H Preferred Stock shall be the date of receipt
by the Corporation or its agent of such surrendered shares of Series H Preferred
Stock.

                                       4

<PAGE>   46

         (E) A number of authorized shares of Common Stock sufficient to provide
for the conversion of the Series H Preferred Stock outstanding upon the basis
hereinbefore provided shall at all times be reserved for such conversion. If the
Corporation shall propose to issue any securities or to make any change in its
capital structure which would change the number of shares of Common Stock into
which each share of Series H Preferred Stock shall be convertible as herein
provided, the Corporation shall at the same time also make proper provision so
that thereafter there shall be a sufficient number of shares of Common Stock
authorized and reserved for conversion of the outstanding Series H Preferred
Stock on the new basis.

         (F) The term "Common Stock" shall mean stock of the class designated as
Common Stock of the Corporation on the date the Series H Preferred Stock is
created or stock of any class or classes resulting from any reclassification or
reclassifications thereof, the right of which to share in distributions of both
earnings and assets is without limitation in the Articles of Incorporation of
the Corporation as to any fixed amount or percentage and which are not subject
to redemption; provided, that if at any time there shall be more than one such
resulting class, the shares of each such class then issuable on conversion of
the Series H Preferred Stock shall be substantially in the proportion which the
total number of shares of stock of each such class resulting from all such
reclassifications bears to the total number of shares of stock of all such
classes resulting from all such reclassifications.

         (G) In case the Corporation shall propose at any time before all shares
of the Series H Preferred Stock have been redeemed by or converted into Common
Stock of the Corporation:

                  (i) to pay any dividend on the Common Stock outstanding
         payable in Common Stock or to make any other distribution, other than
         cash dividends to the holders of the Common Stock outstanding; or

                  (ii) to offer for subscription to the holders of the Common
         Stock outstanding any additional shares of any class or any other
         rights or option; or

                  (iii) to effect any re-classification or recapitalization of
         the Common Stock outstanding involving a change in the Common Stock,
         other than a subdivision or combination of the Common Stock
         outstanding; or

                  (iv) to merge or consolidate with or into any other
         corporation (unless the Corporation is the surviving entity and holders
         of Common Stock continue to hold such Common Stock without modification
         and without receipt of any additional consideration), or to sell,
         lease, or convey all or substantially all its property or business, or
         to liquidate, dissolve or wind up;

then, in each such case, the Corporation shall mail to the holders of record of
each of the shares of Series H Preferred Stock at their last known addresses as
shown by the


                                       5
<PAGE>   47


Corporation's records a statement, signed by an officer of the Corporation, with
respect to the proposed action, such statement to be so mailed at least thirty
(30) days prior to the date of the taking of such action or the record date for
holders of the Common Stock for the purposes thereof, whichever is earlier. If
such statement relates to any proposed action referred to in clauses (iii) or
(iv) of this subsection (G), it shall set forth such facts with respect thereto
as shall reasonably be necessary to inform the holders of the Series H Preferred
Stock as to the effect of such action upon the conversion rights of such
holders.

         4. Voting Rights and Powers. The holders of shares of Series H
Preferred Stock shall have only the following voting rights:

         (A) Except as may otherwise be specifically required by law under
Section 14-2-1004 of the Georgia Business Corporation Code or otherwise provided
herein, the holders of the shares of Series H Preferred Stock shall not have the
right to vote such stock, directly or indirectly, at any meeting of the
shareholders of the Corporation, and such shares of stock shall not be counted
in determining the total number of outstanding shares to constitute a quorum at
any meeting of shareholders;

         (B) In the event that, under the circumstances, the holders of the
Series H Preferred Stock are required by law to vote upon any matter, the
approval of such series shall be deemed to have been obtained only upon the
affirmative vote of the holders of a majority of the shares of the Series H
Preferred Stock then outstanding;

         (C) Except as set forth herein, or as otherwise provided by the
Articles of Incorporation or by law, holders of the Series H Preferred Stock
shall have no special voting rights and their consent shall not be required for
the taking of any corporate action.

         5. Reacquired Shares. Any shares of Series H Preferred Stock purchased
or otherwise acquired by the Corporation in any manner whatsoever or surrendered
for conversion hereunder shall no longer be deemed to be outstanding and all
rights with respect to such shares of stock, including the right, if any, to
receive notices and to vote, shall forthwith cease except, in the case of stock
surrendered for conversion hereunder, rights of the holders thereof to receive
Common Stock in exchange therefor. All shares of Series H Preferred Stock
obtained by the Corporation shall be retired and canceled promptly after the
acquisition thereof. All such shares shall upon their cancellation become
authorized but unissued shares of Special Stock and may be reissued as part of a
new series of Special Stock subject to the conditions and restrictions on
issuance set forth herein, in the Articles of Incorporation, or in any other
Certificates of Designations creating a series of Special Stock or any similar
stock or as otherwise required by law.

         6. Liquidation, Dissolution or Winding Up. The Liquidation Value of the
Series H Preferred Stock shall be $100.00 per share. Upon any liquidation,
dissolution or winding up of the Corporation, and after paying and providing for
the payment of all creditors of the Corporation, the holders of shares of the
Series H Preferred Stock then

                                       6
<PAGE>   48


outstanding shall be entitled, before any distribution or payment is made upon
any Junior Securities (defined to be and mean the Common Stock and any other
equity security of any kind which the Corporation at any time has issued, issues
or is authorized to issue if the Series H Preferred Stock has priority over such
securities as to dividends or upon liquidation, dissolution or winding up), to
receive a liquidation preference in an amount in cash equal to the Adjusted
Liquidation Value as of the date of such payment, whether such liquidation is
voluntary or involuntary, and the holders of the Series H Preferred Stock shall
not be entitled to any other or further distributions of the assets. If, upon
any liquidation, dissolution or winding up of the affairs of the Corporation,
the net assets available for distribution shall be insufficient to permit
payment to the holders of all outstanding shares of all series of Special Stock
of the amount to which they respectively shall be entitled, then the assets of
the Corporation to be distributed to such holders will be distributed ratably
among them based upon the amounts payable on the shares of each such series of
Special Stock in the event of voluntary or involuntary liquidation, dissolution
or winding up, as the case may be, in proportion to the full preferential
amounts, together with any and all arrearages to which they are respectively
entitled. Upon any such liquidation, dissolution or winding up of the
Corporation, after the holders of Special Stock have been paid in full the
amounts to which they are entitled, the remaining assets of the Corporation may
be distributed to holders of Junior Securities, including Common Stock, of the
Corporation. The Corporation will mail written notice of such liquidation,
dissolution or winding up, not less than twenty (20) nor more than fifty (50)
days prior to the payment date stated therein to each record holder of Series H
Preferred Stock. Neither the consolidation nor merger of the Corporation into or
with any other corporation or corporations, nor the sale or transfer by the
Corporation of less than all or substantially all of its assets, nor a reduction
in the capital stock of the Corporation, nor the purchase or redemption by the
Corporation of any shares of its Special Stock or Common Stock or any other
class of its stock will be deemed to be a liquidation, dissolution or winding up
of the Corporation within the meaning of this Section 6.

         7. Ranking. Except as provided in the following sentence, the Series H
Preferred Stock shall rank on a parity as to dividends and upon liquidation,
dissolution or winding up with all other shares of Special Stock issued by the
Corporation. The Corporation shall not issue any shares of Special Stock of any
series which are superior to the Series H Preferred Stock as to dividends or
rights upon liquidation, dissolution or winding up of the Corporation as long as
any shares of the Series H Preferred Stock are issued and outstanding, without
the prior written consent of the holders of a majority of such shares of Series
H Preferred Stock then outstanding voting separately as a class.

         8. Redemption at the Option of the Holder. The shares of Series H
Preferred Stock shall not be redeemable at the option of a holder of Series H
Preferred Stock.


                                       7
<PAGE>   49


         9. Redemption at the Option of the Corporation.

         (A) In addition to the redemption right of the Corporation set forth in
Section 3(A) above, the Corporation shall have the right to redeem all or a
portion of the Series H Preferred Stock issued and outstanding at any time after
January 1, 1999 and from time to time, at its option, for cash. The redemption
price of the Series H Preferred Stock pursuant to this Section 9 shall be an
amount per share equal to the sum of (i) (a) 105% of Liquidation Value during
the period from issuance through December 31, 1999; (b) 104% of Liquidation
Value during the period from January 1, 2000 through December 31, 2000; (c) 103%
of the Liquidation Value during the period from January 1, 2001 through December
31, 2001; (d) 102% of Liquidation Value during the period from January 1, 2002
through December 31, 2002; (e) 101% of Liquidation Value during the period from
January 1, 2003 through December 31, 2003; and (f) 100% of Liquidation Value
from January 1, 2004 and thereafter, and (ii) all accrued and unpaid dividends
thereon through the date of such redemption (the "Redemption Price").

         (B) The Corporation may redeem all or a portion of any holder's shares
of Series H Preferred Stock by giving such holder not less than twenty (20) days
nor more than thirty (30) days notice thereof prior to the date on which the
Corporation desires such shares to be redeemed, which date shall be a Business
Day (the "Redemption Date"). Such notice shall be written and shall be hand
delivered or mailed, postage prepaid, to the holder (the "Redemption Notice").
If mailed, such notice shall be deemed to be delivered when deposited in the
United States Mail, postage prepaid, addressed to the holder of shares of Series
H Preferred Stock at his address as it appears on the stock transfer records of
the Corporation. The right of the Corporation to redeem shares of Series H
Preferred Stock shall remain effective notwithstanding prior receipt by the
Corporation of notice by any holder of Series H Preferred Stock of such holder's
intent to convert shares of Series H Preferred Stock in accordance with Section
3 above, provided that the Redemption Notice is given on or prior to the second
Business Day following the date of surrender of shares made to convert said
shares to Common Stock. The Redemption Notice shall state (i) the total number
of shares of Series H Preferred Stock held by such holder; (ii) the total number
of shares of the holder's Series H Preferred Stock that the Corporation intends
to redeem; (iii) the Redemption Date and the Redemption Price; and (iv) the
place at which the holder(s) may obtain payment of the applicable Redemption
Price upon surrender of the share certificate(s).

         (C) If fewer than all shares of the Series H Preferred Stock at any
time outstanding shall be called for redemption, such shares shall be redeemed
pro rata, by lot drawn or other manner deemed fair in the sole discretion of the
Board of Directors to redeem one or more such shares without redeeming all such
shares of Series H Preferred Stock. If a Redemption Notice shall have been so
mailed, at least two Business Days prior to the Redemption Date the Corporation
shall provide for payment of a sum sufficient to redeem the applicable number of
shares of Series H Preferred Stock subject to redemption either by (i) setting
aside the sum required to be paid as the Redemption Price by the

                                       8
<PAGE>   50


Corporation, separate and apart from its other funds, in trust for the account
of the holder(s) of the shares of Series H Preferred Stock to be redeemed or
(ii) depositing such sum in a bank or trust company (either located in the state
where the principal executive office of the Corporation is maintained, such bank
or trust company having a combined surplus of at least $20,000,000 according to
its latest statement of condition, or such other bank or trust company as may be
permitted by the Articles of Incorporation, or by law) as a trust fund, with
irrevocable instructions and authority to the bank or trust company to give or
complete the notice of redemption and to pay, on or after the Redemption Date,
the applicable Redemption Price on surrender of certificates evidencing the
share(s) of Series H Preferred Stock so called for redemption and, in either
event, from and after the Redemption Date (a) the share(s) of Series H Preferred
Stock shall be deemed to be redeemed, (b) such setting aside or deposit shall be
deemed to constitute full payment for such shares(s), (c) such share(s) so
redeemed shall no longer be deemed to be outstanding, (d) the holder(s) thereof
shall cease to be a shareholder of the Corporation with respect to such
share(s), and (e) such holder(s) shall have no rights with respect thereto
except the right to receive the Redemption Price for the applicable shares. Any
interest on the funds so deposited shall be paid to the Corporation. Any and all
such redemption deposits shall be irrevocable except to the following extent:
any funds so deposited which shall not be required for the redemption of any
shares of Series H Preferred Stock because of any prior sale or purchase by the
Corporation other than through the redemption process, subsequent to the date of
deposit but prior to the Redemption Date, shall be repaid to the Corporation
forthwith and any balance of the funds so deposited and unclaimed by the
holder(s) of any shares of Series H Preferred Stock entitled thereto at the
expiration of one calendar year from the Redemption Date shall be repaid to the
Corporation upon its request or demand therefor, and after any such repayment of
the holder(s) of the share(s) so called for redemption shall look only to the
Corporation for payment of the Redemption Price thereof. All shares of Series H
Preferred Stock redeemed shall be canceled and retired and no shares shall be
issued in place thereof, but such shares shall be restored to the status of
authorized but unissued shares of Special Stock.

         (D) Holders whose shares have been redeemed hereunder shall surrender
the certificate or certificates representing such shares, duly endorsed or
assigned (unless such endorsement or assignment be waived by the Corporation),
to the Corporation by mail, courier or personal delivery at the Corporation's
principal executive office or other location so designated in the Redemption
Notice, and upon the Redemption Date the Redemption Price shall be payable to
the order of the person whose name appears on such certificate or certificates
as the owner thereof, and each surrendered certificate shall be canceled and
retired. In the event fewer than all of the shares represented by such
certificates are redeemed, a new certificate shall be issued representing the
unredeemed shares.

         10. Sinking Fund. The Corporation shall not be required to maintain any
so-called "sinking fund" for the retirement on any basis of the Series H
Preferred Stock.


                                       9
<PAGE>   51


         11. Fractional Shares. The Series H Preferred Stock may be issued in
fractions of a share which shall entitle the holder, in proportion to such
holder's fractional shares, to exercise voting rights, receive dividends,
participate in distributions and to have the benefit of all other rights of
holders of shares of Series H Preferred Stock.

         12. Notice. Any notice or request made to the Corporation in connection
with the Series H Preferred Stock shall be given, and shall conclusively be
deemed to have been given and received three Business Days following deposit
thereof in writing, in the U.S. mails, certified mail, return receipt requested,
duly stamped and addressed to the Corporation, to the attention of its General
Counsel, at its principal executive offices (which shall be deemed to be the
address most recently provided to the Securities and Exchange Commission ("SEC")
as its principal executive offices for so long as the Corporation is required to
file reports with the SEC).

                                       10


<PAGE>   1
                                                                    EXHIBIT 23.1

              Consent of Independent Certified Public Accountants

American Realty Trust, Inc.
Dallas, Texas

We hereby consent to the use in the Prospectus constituting a part of this
Registration Statement of our report dated March 30, 1999, relating to the
consolidated financial statements and schedules of American Realty Trust, Inc.
for the year ended December 31, 1998.

We also consent to the reference to us under the caption "Experts" in the
Prospectus.

/s/ BDO SEIDMAN, LLP
BDO Seidman, LLP

Dallas, Texas
July 29, 1999

<PAGE>   1
                                                                    EXHIBIT 23.2

              Consent of Independent Certified Public Accountants

American Realty Trust, Inc.
Dallas, Texas

We hereby consent to the incorporation by reference in the Prospectus
constituting a part of this Registration Statement of our report dated March
25, 1999, relating to the consolidated financial statements and schedules of
Continental Mortgage and Equity Trust appearing in the Trust's Annual Report on
Form 10-K/A for the year ended December 31, 1998.

We also consent to the reference to us under the caption "Experts" in the
Prospectus.

/s/ BDO SEIDMAN, LLP
BDO Seidman, LLP

Dallas, Texas
July 29, 1999

<PAGE>   1
                                                                    EXHIBIT 23.3


              Consent of Independent Certified Public Accountants


American Realty Trust, Inc.
Dallas, Texas

We hereby consent to the incorporation by reference in the Prospectus
constituting a part of this Registration Statement of our report dated March
24, 1999, relating to the consolidated financial statements and schedules of
Income Opportunity Realty Investors, Inc. appearing in the Company's Annual
Report on Form 10-K/A for the year ended December 31, 1998.

We also consent to the reference to us under the caption "Experts" in the
Prospectus.


/s/ BDO SEIDMAN, LLP
BDO Seidman, LLP


Dallas, Texas
July 29, 1999

<PAGE>   1
                                                                    EXHIBIT 23.4


              Consent of Independent Certified Public Accountants


American Realty Trust, Inc.
Dallas, Texas

We hereby consent to the incorporation by reference in the Prospectus
constituting a part of this Registration Statement of our report dated March 24,
1999, relating to the consolidated financial statements and schedules of
Transcontinental Realty Investors, Inc. appearing in the Company's Annual
Report on Form 10-K/A for the year ended December 31, 1998.

We also consent to the reference to us under the caption "Experts" in the
Prospectus.


/s/ BDO SEIDMAN, LLP
BDO Seidman, LLP

Dallas, Texas
July 29, 1999

<PAGE>   1
                                                                    EXHIBIT 23.5

             Consent of Independent Certified Public Accountants


American Realty Trust, Inc.
Dallas, Texas

We hereby consent to the incorporation by reference in the Prospectus
constituting a part of this Registration Statement of our report dated
March 24, 1999, relating to the consolidated financial statements and schedules
of National Realty, L.P. appearing in the Partnership's Annual Report on Form
10-K/A for the year ended December 31, 1998.

We also consent to the reference to us under the caption "Experts" in the
Prospectus.

/s/ BDO SEIDMAN, LLP
BDO Seidman, LLP


Dallas, Texas
July 29, 1999




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