SECURITY CAPITAL ATLANTIC INC
S-11, 1997-07-03
REAL ESTATE INVESTMENT TRUSTS
Previous: SECURITY CAPITAL GROUP INC/, 10-12G/A, 1997-07-03
Next: SECURITY CAPITAL ATLANTIC INC, S-11, 1997-07-03



<PAGE>
 
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 3, 1997
 
                                                                   NO. 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                                --------------
 
                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
 
                                --------------
 
                     SECURITY CAPITAL ATLANTIC INCORPORATED
      (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS GOVERNING INSTRUMENTS)
 
                              SIX PIEDMONT CENTER
                             ATLANTA, GEORGIA 30305
                                 (404) 237-9292
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
 
                          JEFFREY A. KLOPF, SECRETARY
                     SECURITY CAPITAL ATLANTIC INCORPORATED
                              SIX PIEDMONT CENTER
                             ATLANTA, GEORGIA 30305
                                 (404) 237-9292
                    (NAME AND ADDRESS OF AGENT FOR SERVICE)
 
                                   COPIES TO:
          EDWARD J. SCHNEIDMAN                      STACY J. KANTER
          MAYER, BROWN & PLATT               SKADDEN, ARPS, SLATE, MEAGHER
        190 SOUTH LASALLE STREET                       & FLOM LLP
        CHICAGO, ILLINOIS 60603                     919 THIRD AVENUE
             (312) 782-0600                     NEW YORK, NEW YORK 10022
                                                     (212) 735-3000
 
                                --------------
 
APPROXIMATE DATE OF COMMENCEMENT OF THE PROPOSED SALE OF THE SECURITIES TO THE
PUBLIC: As soon as practicable after this registration statement becomes
effective.
 
If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please 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(c) 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 delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]
 
                                --------------
 
                        CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  PROPOSED
                                                                   PROPOSED       MAXIMUM
                                                     AMOUNT        MAXIMUM       AGGREGATE      AMOUNT OF
               TITLE OF SECURITIES                   BEING      OFFERING PRICE    OFFERING     REGISTRATION
                BEING REGISTERED                   REGISTERED    PER UNIT(1)      PRICE(1)         FEE
- -----------------------------------------------------------------------------------------------------------
<S>                                              <C>            <C>            <C>            <C>
Notes...........................................  $150,000,000       100%       $150,000,000     $45,455
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
(1) Estimated solely for purposes of determining the registration fee.
 
                                --------------
 
THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A         +
+REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE   +
+SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY  +
+OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT        +
+BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR   +
+THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE      +
+SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE    +
+UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF  +
+ANY SUCH STATE.                                                               +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
PRELIMINARY PROSPECTUS SUBJECT TO COMPLETION DATED JULY 3, 1997
 
                                      LOGO
$    % Notes due
$    % Notes due
Interest on the   % Notes due        (the "       Notes") and the   % Notes due
       (the "       Notes" and together with the        Notes, the "Notes") of
Security Capital Atlantic Incorporated ("ATLANTIC") offered hereby is payable
semi-annually on        and       , commencing       , 1997. Principal
installments on the        Notes will commence on    ,    and principal
installments on the           Notes will commence on    ,   , in the amounts
described herein. Each series of Notes will mature on     in its year of
maturity. See "Description of Notes--Principal and Interest". The Notes may be
redeemed at any time at the option of ATLANTIC, in whole or in part, at a
redemption price equal to the sum of (i) the principal amount of the Notes
being redeemed, plus accrued interest thereon to the redemption date and (ii)
the Make-Whole Amount (as defined), if any. See "Description of Notes--Optional
Redemption".
Each series of Notes will be represented by one or more global securities
("Global Securities") registered in the name of The Depository Trust Company
("DTC") or its nominee. Beneficial interests in the Global Securities will be
shown on, and transfers thereof will be effected only through, records
maintained by DTC and its participants. Owners of beneficial interests in the
Global Securities will be entitled to physical delivery of Notes in
certificated form only under the limited circumstances described under
"Description of Notes--Book-Entry Procedures".
On March 24, 1997, ATLANTIC entered into a Merger and Issuance Agreement (the
"Merger Agreement") with Security Capital Group Incorporated ("Security
Capital"), ATLANTIC's principal shareholder, which is subject to customary
conditions, including the approval of ATLANTIC's shareholders. Pursuant to the
Merger Agreement, Security Capital will cause ATLANTIC's REIT manager, Security
Capital (Atlantic) Incorporated (the "REIT Manager" or "REIT Management"), and
its property manager, SCG Realty Services Atlantic Incorporated ("SCG Realty
Services"), to be merged (the "Merger") into a newly formed subsidiary of
ATLANTIC in exchange for shares of ATLANTIC's common stock, par value $.01 per
share (the "Shares"). See "The Merger Transaction". At or about the same time
as the offering of the Notes (the "Offering"), ATLANTIC may conduct an offering
of approximately $50 million (which may be increased or decreased subject to
market conditions) of Series A Cumulative Redeemable Preferred Stock (the
"Preferred Share Offering" and, together with the Offering, the "Offerings").
See "Concurrent Preferred Share Offering".
SEE "RISK FACTORS" BEGINNING ON PAGE 19 FOR INFORMATION THAT SHOULD BE
CONSIDERED BY PROSPECTIVE INVESTORS.
The risk factors include:
 . The Notes are unsecured and will be effectively subordinated to mortgages of
  ATLANTIC and its subsidiaries.
 . The ability of Security Capital, which owns 51.3% of the outstanding Shares,
  to exercise significant influence over the business and policies of ATLANTIC.
 . Conflicts of interest between ATLANTIC and other affiliates of Security
  Capital, and the ability of Security Capital to influence decisions regarding
  agreements with affiliates.
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS
A CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                           UNDERWRITING
                 PRICE TO  DISCOUNTS AND  PROCEEDS TO
                 PUBLIC(1) COMMISSIONS(2) ATLANTIC(1)(3)
- --------------------------------------------------------
<S>              <C>       <C>            <C>
Per        Note      %         %              %
- --------------------------------------------------------
Per        Note      %         %              %
- --------------------------------------------------------
Total            $         $              $
- --------------------------------------------------------
</TABLE>
(1) Plus accrued interest, if any, from       , 1997.
(2) ATLANTIC has agreed to indemnify the Underwriters against certain
    liabilities, including liabilities under the Securities Act of 1933, as
    amended. See "Underwriting".
(3) Before deducting expenses payable by ATLANTIC estimated at $     .
The Notes are offered, subject to prior sale, when, as and if accepted by the
Underwriters and subject to approval of certain legal matters by Skadden, Arps,
Slate, Meagher & Flom LLP, counsel for the Underwriters. It is expected that
delivery of the Notes will be made on or about       , 1997 through the
facilities of DTC, against payment therefor in immediately available funds.
J.P. MORGAN & CO.
          , 1997
<PAGE>
 
CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN TRANSACTIONS THAT
STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICES OF THE NOTES. SPECIFICALLY,
THE UNDERWRITERS MAY OVERALLOT IN CONNECTION WITH THE OFFERING AND MAY BID FOR,
AND PURCHASE, THE NOTES IN THE OPEN MARKET. FOR A DESCRIPTION OF THESE
ACTIVITIES, SEE "UNDERWRITING".
 
No person has been authorized to give any information or to make any
representations other than those contained or incorporated by reference in this
Prospectus, and, if given or made, such information or representations must not
be relied upon as having been authorized. This Prospectus does not constitute
an offer to sell or the solicitation of an offer to buy any securities other
than the securities to which they relate or any offer to sell or the
solicitation of any offer to buy such securities in any jurisdictions in which
such offer or solicitation is unlawful. 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 ATLANTIC since the
date hereof or that the information contained or incorporated by reference
herein is correct as of any time subsequent to the date of such information.
 
        SECURITY CAPITAL ATLANTIC INCORPORATED DIVERSIFIED TARGET MARKET
 
                                      MAP
 
                                       2
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
PROSPECTUS SUMMARY.........................................................   3
RISK FACTORS...............................................................  19
  Ranking of the Notes.....................................................  19
  Significant Influence of Principal Shareholder...........................  19
  Conflicts of Interest....................................................  19
  Borrowing Risks..........................................................  20
  Concentration of ATLANTIC's Communities in Atlanta.......................  21
  Tax Liabilities as a Consequence of the Failure to Qualify as a REIT.....  21
  Impact of Merger on ATLANTIC's Financial Position........................  21
  Market for the Notes.....................................................  21
  ATLANTIC's Real Estate Investment Risks..................................  22
  Regulatory Compliance Risks..............................................  23
  Restrictions Associated With ATLANTIC's Tax-Exempt Bond Financings.......  24
USE OF PROCEEDS............................................................  24
CAPITALIZATION.............................................................  25
THE MERGER TRANSACTION.....................................................  25
  Description of the Merger................................................  25
  Relationship with Security Capital After the Merger......................  27
  Interests of Certain Persons in the Merger...............................  28
  Long-Term Incentive Plan.................................................  29
BUSINESS...................................................................  31
  Highly Focused Business Strategy Grounded in Research....................  31
  ATLANTIC's Operating System..............................................  33
  Strategy for Cash Flow and Distribution Growth...........................  36
  Employees................................................................  39
  Legal Proceedings........................................................  39
  Competition..............................................................  39
  Americans with Disabilities Act..........................................  39
  Environmental Matters....................................................  39
  Insurance Coverage.......................................................  40
REIT MANAGEMENT............................................................  40
  General..................................................................  40
  Directors and Officers of ATLANTIC and the REIT Manager..................  42
  Classification of Directors..............................................  46
  Committees of the Board..................................................  46
  Compensation of Directors................................................  47
  Outside Directors Plan...................................................  47
  Liability Limitation and Indemnification.................................  48
ATLANTIC's COMMUNITIES.....................................................  49
  Portfolio Composition....................................................  49
  Geographic Distribution..................................................  50
  Communities..............................................................  51
</TABLE>
 
 
                                       i
<PAGE>
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
SELECTED FINANCIAL INFORMATION............................................   57
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
 OPERATIONS...............................................................   59
  Overview................................................................   59
  Results of Operations...................................................   62
  Environmental Matters...................................................   67
  Liquidity and Capital Resources.........................................   67
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES...............................   75
  Investment Policies.....................................................   75
  Financing Policies......................................................   76
  Conflict of Interest Policies...........................................   76
  Policies Applicable to the REIT Manager and Officers and Directors of
   ATLANTIC...............................................................   76
  Policies With Respect to Other Activities...............................   77
CERTAIN RELATIONSHIPS AND TRANSACTIONS....................................   77
  REIT Management Agreement...............................................   77
  Security Capital Investor Agreement.....................................   78
  Shareholders' Agreement.................................................   78
  Property Management Company.............................................   78
  Homestead Transaction...................................................   78
  Funding Commitment Agreement............................................   79
  Protection of Business Agreement........................................   80
  Homestead Investor Agreement............................................   80
  Development Agreement...................................................   81
  Other Transactions With Affiliates......................................   81
PRINCIPAL SHAREHOLDERS....................................................   81
DESCRIPTION OF NOTES......................................................   82
  General.................................................................   83
  Principal and Interest..................................................   83
  Optional Redemption.....................................................   84
  Merger, Consolidation or Sale...........................................   85
  Certain Covenants.......................................................   85
  Events of Default, Notice and Waiver....................................   87
  Modification of the Indenture...........................................   88
  Discharge, Defeasance and Covenant Defeasance...........................   90
  Registration and Transfer...............................................   91
  Book-Entry Procedures...................................................   91
  Same-Day Settlement and Payment.........................................   93
  Certain Definitions.....................................................   93
  Trustee.................................................................   95
FEDERAL INCOME TAX CONSIDERATIONS.........................................   95
  Taxation of ATLANTIC....................................................   96
  Taxation of Note Holders................................................   99
  Tax Effects of the Merger...............................................  102
  Other Tax Considerations................................................  103
</TABLE>
 
                                       ii
<PAGE>
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
UNDERWRITING............................................................... 104
CONCURRENT PREFERRED SHARE OFFERING........................................ 105
INDEPENDENT AUDITORS AND EXPERTS........................................... 106
VALIDITY OF NOTES.......................................................... 106
ADDITIONAL INFORMATION..................................................... 106
GLOSSARY................................................................... 107
INDEX TO FINANCIAL STATEMENTS.............................................. F-1
</TABLE>
 
                                      iii
<PAGE>
 
                               PROSPECTUS SUMMARY
 
This summary is qualified in its entirety by the more detailed information and
financial statements appearing elsewhere in this Prospectus. All references to
communities under control refer to developments in planning that were under
control as of May 31, 1997. The term "in planning" means that construction is
anticipated to commence within 12 months. The term "under control" means that
ATLANTIC has an exclusive right (through contingent contract or letter of
intent) during a contractually agreed-upon time period to acquire land for
future development of multifamily communities, subject to removal of
contingencies during the due diligence process, but does not currently own the
land. The term "total expected investment cost" represents cost plus budgeted
renovations (for operating communities) or cost plus additional budgeted
development expenditures (for communities under construction and in planning).
The term "funds from operations" represents net earnings computed in accordance
with generally accepted accounting principles ("GAAP"), excluding gains (or
losses) from real estate transactions, provisions for possible losses,
extraordinary items and real estate depreciation. ATLANTIC believes that funds
from operations is helpful to the reader in understanding the performance of an
equity REIT and will enhance the reader's comprehension of ATLANTIC's results
of operations and cash flows presented in the financial statements and other
data in this document. Funds from operations should not be considered as an
alternative to net earnings or any other GAAP measurement of performance as an
indicator of ATLANTIC's operating performance or as an alternative to cash
flows from operating, investing or financing activities as a measure of
liquidity. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Liquidity and Capital Resources--Funds from Operations".
Homestead Village(R) is a registered trademark of Homestead Village
Incorporated ("Homestead") and the term "Homestead Village" as used herein
shall be deemed to include a reference to such registered trademark. See
"Glossary" for the definitions of certain other terms used in this Prospectus.
 
                     SECURITY CAPITAL ATLANTIC INCORPORATED
 
ATLANTIC's objective is to be the preeminent real estate operating company
focusing on multifamily communities in its southeastern United States target
market. Through the REIT Manager and SCG Realty Services, ATLANTIC has access
to services which provide ATLANTIC with the same resources as a fully
integrated operating company. The REIT Manager and SCG Realty Services have
approximately 100 professionals and 450 property-level and support personnel
dedicated to implementing ATLANTIC's highly focused operating strategy. See
"The Merger Transaction" for a description of an agreement that ATLANTIC has
entered into with Security Capital, which owns the REIT Manager and SCG Realty
Services, to merge the REIT Manager and SCG Realty Services into a newly formed
subsidiary of ATLANTIC in exchange for Shares. ATLANTIC focuses on the
development, acquisition, operation and long-term ownership of multifamily
communities. At May 31, 1997, ATLANTIC's portfolio consisted of 25,664
multifamily units, including 6,303 units under construction or in planning, in
15 metropolitan areas and 50 submarkets in growth areas of the southeastern
United States. The total expected investment cost of ATLANTIC's 70 operating
communities, including budgeted renovations and total budgeted development
expenditures, was approximately $982.9 million at May 31, 1997 and the total
budgeted development cost of ATLANTIC's 22 communities under construction or in
planning was approximately $401.2 million. Additionally, at May 31, 1997,
ATLANTIC had land in planning and under control for the development of 3,830
units with a total budgeted development cost of $249.2 million.
 
ATLANTIC seeks to achieve long-term sustainable growth in per Share cash flow
by maximizing the operating performance of its core portfolio through value-
added operating systems and concentrating its experienced team of professionals
on developing and acquiring industry-leading multifamily communities in
targeted submarkets exhibiting strong job growth and favorable demographic
trends. Since its inception in 1993, ATLANTIC has employed a research-driven
investment approach, deploying its capital in markets and submarkets that
exhibit strong market fundamentals. ATLANTIC believes that population and
employment growth are the primary demand generators for multifamily product.
 
ATLANTIC believes that its future growth will be driven by (i) its research-
based investment strategy which focuses on a primary target market exhibiting
strong demographic trends and job growth prospects; (ii) an
 
                                       3
<PAGE>
 
experienced management team which provides ATLANTIC with several senior
officers with the leadership, operational, investment and financial skills and
experience to oversee the operations of ATLANTIC; (iii) ongoing research and
development focused on identifying those submarkets and product types that will
offer continued opportunities for long-term cash flow growth; (iv) a
development strategy targeted at moderate income households which ATLANTIC
believes represent one of the largest and most underserved segments of the
renter population; (v) the acquisition and redevelopment of existing
multifamily communities in markets which are expected to experience favorable
growth in rents and income; (vi) a high-quality portfolio providing an internal
source of long-term cash flow growth; (vii) the substantial resources available
to ATLANTIC through its affiliation with Security Capital; and (viii) a
conservative balance sheet strategy that is expected to provide ATLANTIC with
the ability to raise funds through offerings of debt and equity and allow
ATLANTIC to take advantage of future investment opportunities.
 
ATLANTIC's executive offices are located at Six Piedmont Center, Atlanta,
Georgia 30305, and its telephone number is (404) 237-9292. ATLANTIC is a
Maryland corporation. Its predecessor was formed in October 1993 as a Delaware
corporation, and ATLANTIC was re-formed as a Maryland corporation in April
1994.
 
                              SUMMARY RISK FACTORS
 
PROSPECTIVE INVESTORS SHOULD CAREFULLY CONSIDER THE MATTERS DISCUSSED UNDER
"RISK FACTORS" PRIOR TO MAKING AN INVESTMENT DECISION REGARDING THE NOTES
OFFERED HEREBY. THESE RISKS INCLUDE:
 
  . Although the Notes will be direct, senior obligations of ATLANTIC, the
    Notes are unsecured and will be effectively subordinated to mortgages of
    ATLANTIC and ATLANTIC's subsidiaries. On a pro forma basis as adjusted to
    give effect to the Merger, ATLANTIC's April 1997 public offering of
    Shares and the Offerings and the application of the proceeds therefrom,
    the total indebtedness of ATLANTIC and its subsidiaries as of May 31,
    1997 was approximately $326.4 million, of which $155.4 million was
    secured. Subject to certain limitations, ATLANTIC may incur additional
    indebtedness, including mortgage loans and other secured indebtedness.
 
  . The ability of Security Capital to exercise significant influence over
    the business and policies of ATLANTIC due to its ownership of 51.3% of
    the outstanding Shares, its contractual right to nominate up to three
    Directors and its contractual right to prior approval over certain
    matters, including ATLANTIC's operating budget and substantial deviations
    therefrom.
 
  . Conflicts of interest between ATLANTIC and other affiliates of Security
    Capital, and the ability of Security Capital to influence decisions
    regarding agreements with affiliates (which must be reviewed and approved
    at least annually by ATLANTIC's independent Directors).
 
  . Risks related to existing and future debt financings of ATLANTIC, such as
    the possible inability to make required payments on the Notes and to
    refinance revolving credit and mortgage indebtedness and possible
    increases in interest rates.
 
  . Concentration of communities representing 34.7% of ATLANTIC's pro forma
    revenues for the three-month period ended March 31, 1997 in the Atlanta,
    Georgia metropolitan area, which thus may be affected by changes in the
    economic conditions of that area.
 
  . Taxation of ATLANTIC as a corporation if it fails to continue to qualify
    as a real estate investment trust (a "REIT") for federal income tax
    purposes, and ATLANTIC's liability for certain federal, state and local
    taxes on its income and property.
 
  . The impact of the Merger on ATLANTIC's financial position, including the
    possibility that the cost of providing REIT and property management
    services internally will exceed the fees payable to the REIT Manager and
    SCG Realty Services under the current agreements.
 
  . Absence of a public market for the Notes.
 
  . Restrictions associated with tax-exempt bonds used to finance certain
    communities which require that a certain percentage of units in those
    communities be occupied by lower-income households.
 
                                       4
<PAGE>
 
 
  . Real estate investment considerations, such as (i) the effect of local
    economic and other conditions on real estate values and the ability of
    residents to make rental payments, along with the general illiquidity of
    equity real estate investments, which may limit the ability of ATLANTIC
    to change its asset base; (ii) the risks inherent in development
    activities, including the risk that construction may not be completed on
    schedule; (iii) competition in seeking residents for communities owned,
    communities for acquisition and land for development and (iv) risks
    related to ATLANTIC's current investment in convertible mortgages and to
    any future investments in mortgages.
 
  . Potential liability of ATLANTIC for unanticipated or future environmental
    liabilities and the potential expense of compliance with the Fair Housing
    Amendments Act of 1988 (the "FHA") and the Americans with Disabilities
    Act of 1990 (the "ADA").
 
                       SUMMARY RELATED PARTY TRANSACTIONS
 
As more fully described under "Certain Relationships and Transactions",
ATLANTIC has entered into the following transactions, in addition to the
transactions with affiliates described elsewhere under that caption and
throughout this Prospectus:
 
  . REIT MANAGEMENT AGREEMENT. Pursuant to the REIT Management Agreement, the
    REIT Manager provides various services to ATLANTIC, including strategic
    and day-to-day management, research, investment analysis, acquisition and
    due diligence, multifamily community development, asset management,
    capital markets, asset disposition, legal and accounting services for a
    fee, which was $3.0 million for the three-month period ended March 31,
    1997 and was $10.4 million for the year ended December 31, 1996. The REIT
    Management Agreement will be terminated upon closing of the Merger.
 
  . SECURITY CAPITAL INVESTOR AGREEMENT. ATLANTIC and Security Capital are
    parties to an Investor Agreement, which requires ATLANTIC to obtain
    Security Capital's approval of certain matters, including ATLANTIC's
    operating budget and substantial deviations therefrom, certain contracts
    which contemplate annual payments in excess of $100,000 and acquisitions
    or sales of assets in excess of $5.0 million. After the Merger, Security
    Capital will continue to have contractual rights of prior approval and
    consultation regarding certain matters, including ATLANTIC's operating
    budget and substantial deviations therefrom, acquisitions or sales of
    assets in excess of $25.0 million, issuances of securities for less than
    fair market value, adoption of employee benefit plans and certain
    incurrences of additional indebtedness. In addition, Security Capital has
    the contractual right (and after the Merger will continue to have the
    contractual right) to nominate up to three Directors to the Board,
    depending upon its level of ownership of Shares.
 
  . PROPERTY MANAGEMENT COMPANY. SCG Realty Services provides property
    management services for 91% of ATLANTIC's properties pursuant to
    agreements which terminate September 30, 1997, subject to earlier
    termination by ATLANTIC on 30 days' notice, for a fee which was $1.3
    million for the three-month period ended March 31, 1997 and was $4.2
    million for the year ended December 31, 1996. The property management
    agreements will be terminated upon closing of the Merger.
 
  . HOMESTEAD TRANSACTION. In May 1996, ATLANTIC, Security Capital Pacific
    Trust ("PTR"), Security Capital and Homestead entered into a merger
    agreement, pursuant to which each of ATLANTIC, PTR and Security Capital
    sold, through a series of merger transactions, all of their respective
    assets relating to Homestead Village properties to Homestead. ATLANTIC
    made a cash payment of $16.6 million to Homestead on the closing date and
    ATLANTIC and PTR entered into funding commitment agreements. The
    Homestead transaction resulted in ATLANTIC owning 4,201,220 shares of
    Homestead common stock and 2,818,517 warrants to purchase Homestead
    common stock (which were subsequently distributed to shareholders).
    Pursuant to ATLANTIC's funding commitment agreement, ATLANTIC agreed to
    fund mortgage loans to Homestead of up to $111.1 million in exchange for
    convertible mortgage notes of up to $98.0 million, of which $52.0 million
    had been funded through June 27, 1997.
 
                                       5
<PAGE>
 
 
                              RECENT DEVELOPMENTS
 
ATLANTIC's developments in 1996 include:
 
  . ATLANTIC generated earnings from operations of $33.0 million in 1996, an
    increase of $13.4 million over 1995. In 1996, ATLANTIC's cash flow from
    operating activities was $54.4 million as compared to $39.7 million in
    1995. ATLANTIC's 34 communities that were fully operational throughout
    1996 and 1995 realized an increase in adjusted net operating income of
    4.88%. See "Business--Strategy for Cash Flow and Distribution Growth--
    "Same Store' Growth". This strong net operating income growth from the
    same store portfolio generated 30% of ATLANTIC's funds from operations
    growth, and the positive impact of acquisitions completed in 1996
    generated an additional 29% of funds from operations growth. The
    remaining 41% of growth in funds from operations was produced by the
    stabilization of new development communities. The contribution to funds
    from operations growth from developments occurred even though ATLANTIC
    had an average of $168.4 million of assets under development or in lease-
    up during 1996. As these communities in lease-up begin to reach
    stabilization in 1997 and subsequent years, they are expected to add
    significantly to ATLANTIC's long-term performance. For a description of
    how ATLANTIC calculates funds from operations and certain limitations in
    the use of funds from operations as a performance measure, see
    "Management's Discussion and Analysis of Financial Condition and Results
    of Operations--Liquidity and Capital Resources--Funds from Operations".
 
  . The development of moderate income multifamily communities continues to
    be a major component of ATLANTIC's investment strategy. During 1996,
    ATLANTIC commenced construction of 2,815 units at a total expected
    investment cost of $164.4 million. Of that total, 51.8% were moderate
    income communities. During 1996, three developed communities (one of
    which was a moderate income community) representing a total expected
    investment cost of $43.0 million achieved stabilization, adding 804 units
    to ATLANTIC's stabilized portfolio.
 
  . ATLANTIC continues to take advantage of attractive investment
    opportunities throughout its southeastern target market. During 1996,
    ATLANTIC acquired 13 communities consisting of 3,556 units, representing
    a total expected investment cost of $171.7 million. ATLANTIC is currently
    in negotiations for the acquisition of approximately $25.2 million of
    multifamily communities; however, there can be no assurance that any of
    these acquisitions will be completed.
 
  . ATLANTIC is implementing a portfolio and asset optimization strategy
    pursuant to which it may from time to time dispose of communities that
    are no longer consistent with its long-term investment objectives and
    redeploy the proceeds into strategic acquisitions and developments,
    preferably through tax-deferred exchanges. During 1996, ATLANTIC
    completed the disposition of four communities, realizing an aggregate
    gain of $6.7 million on aggregate proceeds of $64.2 million.
 
  . On October 17, 1996, ATLANTIC sold its Homestead Village properties to a
    newly formed company, Homestead, and entered into a funding commitment
    agreement to fund the development of certain of such properties in
    exchange for Homestead common stock and warrants that ATLANTIC
    subsequently distributed to its shareholders. On a fully funded and
    converted basis, ATLANTIC will own 15.35% of Homestead's common stock
    (assuming no further equity offerings by Homestead, conversion of all
    convertible mortgage notes and exercise of all outstanding warrants) as a
    result of its obligation to fund mortgage loans to Homestead of up to
    $111.1 million in exchange for convertible mortgage notes of up to $98.0
    million, which are expected to contribute significantly to ATLANTIC's
    future growth. Homestead's common stock and warrants trade on the
    American Stock Exchange (the "ASE") under the symbols "HSD" and "HSD.W",
    respectively. See "Certain Relationships and Transactions--Homestead
    Transaction" and "--Funding Commitment Agreement".
 
  . ATLANTIC closed its initial public offering on October 18, 1996, raising
    net proceeds of $110.0 million from the sale of 4,940,000 Shares at a
    price of $24.00 per Share (before adjusting for the Homestead
    Distribution described below).
 
  . During 1996, ATLANTIC's Share price increased from $23.00 (based on the
    offering price for a private offering conducted from November 1995 to May
    1996) to $24.50 (based on the closing price on the New York Stock
    Exchange (the "NYSE") on December 31, 1996). In addition, shareholders
 
                                       6
<PAGE>
 
   received total cash distributions of $1.65 per Share in 1996 and a special
   distribution of 0.110875 shares of Homestead common stock and warrants to
   purchase 0.074384 shares of Homestead common stock per Share (the
   "Homestead Distribution"). The securities distributed in the Homestead
   Distribution had a market value of $2.67 per Share based on the closing
   prices of such securities on the ASE on November 11, 1996, the day prior
   to the distribution date.
 
ATLANTIC's developments in the first quarter of 1997 include:
 
  . ATLANTIC generated earnings from operations of $10.2 million in the
    three-month period ended March 31, 1997, an increase of $3.5 million over
    the same period in 1996. For the three-month period ended March 31, 1997,
    ATLANTIC's cash flow from operating activities was $16.9 million as
    compared to $12.3 million for the same period in 1996. ATLANTIC's 50
    communities that were fully operational throughout the first quarter of
    1997 and 1996 realized an increase in adjusted net operating income of
    5.72%. See "Business--Strategy for Cash Flow and Distribution Growth--
    "Same Store' Growth". This strong net operating income growth from the
    same store portfolio generated 32% of ATLANTIC's funds from operations
    growth, and the positive impact of acquisitions generated an additional
    39%. The remaining 29% of growth in funds from operations was produced by
    new development communities. The contribution to funds from operations
    growth from developments occurred even though ATLANTIC had an average of
    $229.6 million of assets under development or in lease-up during the
    first quarter of 1997. As these communities in lease-up begin to reach
    stabilization in 1997 and subsequent years, they are expected to add
    significantly to ATLANTIC's long-term performance. For a description of
    how ATLANTIC calculates funds from operations and certain limitations in
    the use of funds from operations as a performance measure, see
    "Management's Discussion and Analysis of Financial Condition and Results
    of Operations--Liquidity and Capital Resources--Funds from Operations".
 
  . The development of moderate income multifamily communities continues to
    be a major component of ATLANTIC's investment strategy. During the first
    quarter of 1997, ATLANTIC commenced construction of 668 units at a total
    expected investment cost of $42.9 million. Of that total, 50.4% were
    moderate income communities. Also during the first quarter of 1997,
    developed communities representing a total expected investment cost of
    $20.8 million achieved stabilization, adding 408 units to ATLANTIC's
    stabilized portfolio. During the first quarter of 1997 and the fourth
    quarter of 1996, certain of ATLANTIC's primary target market cities
    experienced a slowing in collections growth and a decrease in average
    physical occupancy principally due to demand and supply imbalances and
    ATLANTIC's average rental rate per unit decreased slightly due to the
    continued development of moderate income communities. During this period,
    ATLANTIC's moderate income communities outperformed ATLANTIC's product
    types as a whole.
 
  . ATLANTIC closed a second public offering on April 16, 1997, raising net
    proceeds of $80.5 million from the sale of 4,000,000 Shares at $21.50 per
    Share and closed on the overallotment option on May 14, 1997, raising
    additional net proceeds of $1.5 million from the sale of 77,200 Shares at
    $21.50 per Share. The proceeds from the offering were used to repay
    borrowings under ATLANTIC's $350 million unsecured line of credit. At
    June 27, 1997, ATLANTIC had 41,968,780 Shares outstanding. ATLANTIC's
    long-term debt as a percentage of total long-term undepreciated book
    capitalization (the sum of long-term debt and shareholders' equity after
    adding back accumulated depreciation) was 16.9% at March 31, 1997 on an
    historical basis and 25.5% at March 31, 1997 on a pro forma basis as
    adjusted to give effect to the Merger, ATLANTIC's April 1997 public
    offering of Shares and the Offerings and the application of the proceeds
    therefrom. As of June 27, 1997, $278.8 million of borrowings were
    outstanding under the line of credit.
 
                           OPERATING CHARACTERISTICS
 
ATLANTIC believes that its future growth will be driven by the following
operating characteristics:
 
  . STRONG PRIMARY TARGET MARKET. ATLANTIC believes the southeastern United
    States is geographically and economically diverse and, therefore,
    ATLANTIC has a strong primary target market in which to
 
                                       7
<PAGE>
 
   seek future growth. Although 34.7% of ATLANTIC's pro forma revenues for
   the three-month period ended March 31, 1997 were derived from the Atlanta,
   Georgia metropolitan area, as ATLANTIC continues to develop and acquire
   new communities outside of Atlanta, it expects the percentage of its
   revenues derived from communities located in Atlanta to decline.
   ATLANTIC's primary target market cities are Atlanta, Georgia; Birmingham,
   Alabama; Charlotte, North Carolina; Jacksonville, Florida; Nashville,
   Tennessee; Orlando, Florida; Raleigh, North Carolina; Richmond, Virginia;
   Southeast Florida (which includes Ft. Lauderdale and West Palm Beach);
   Tampa, Florida; and Washington, D.C. Based on forecasts published by Woods
   & Poole Economics, Inc., the projected population growth in ATLANTIC's
   primary target market is 34.5% for the years 1997 through 2016, whereas
   the projected population growth of the United States as a whole for the
   same period is 16.8%. For the same period, job growth is projected to be
   31.2% in ATLANTIC's primary target market, compared to 20.8% for the
   United States as a whole. Depending on the level of new construction
   starts by other multifamily developers, ATLANTIC believes that the
   anticipated population and job growth in its primary target market should
   contribute to ATLANTIC's objective of long-term growth in cash flow. See
   "Business--Highly Focused Business Strategy Grounded in Research" and "--
   ATLANTIC's Operating System--Development of Moderate Income Communities".
 
  . EXPERIENCED MANAGEMENT TEAM. The REIT Manager and SCG Realty Services
    provide ATLANTIC with both strategic and day-to-day management, including
    research, investment analysis, acquisition and due diligence,
    development, property management, capital markets, accounting and legal
    services. Through the REIT Management Agreement and the property
    management agreements, ATLANTIC has access to services which provide
    ATLANTIC with the same resources as a fully integrated operating company.
    ATLANTIC's four senior executives have an average of 24 years of industry
    experience developing and managing multifamily communities, thus
    providing ATLANTIC with several senior officers with the leadership,
    operational, investment and financial skills and experience to oversee
    the operations of ATLANTIC, although ATLANTIC's future operations will
    depend, in part, on ATLANTIC's ability to continue to retain and attract
    experienced personnel. See "The Merger Transaction".
 
  . RESEARCH AND DEVELOPMENT. ATLANTIC is dedicated to ongoing research and
    development. ATLANTIC utilizes Security Capital Real Estate Research
    Group Incorporated ("Security Capital Real Estate Research"), an
    affiliate of the REIT Manager, to conduct comprehensive evaluations of
    its target market on a submarket-by-submarket basis to identify those
    submarkets and product types that present better prospects for long-term
    cash flow growth. These evaluations, combined with ATLANTIC's extensive
    market experience in the southeastern United States, enable ATLANTIC to
    identify submarkets that offer continued opportunities for long-term cash
    flow growth. In addition to market research, considerable resources are
    devoted to product research. The REIT Manager and SCG Realty Services
    continually evaluate and refine ATLANTIC's multifamily communities to
    incorporate technologies and designs that will enhance long-term
    livability for its residents. ATLANTIC believes that its research-based
    investment strategy differs from other multifamily REITs in that the REIT
    Manager and SCG Realty Services and their respective affiliates have
    dedicated personnel who conduct comprehensive proprietary evaluations of
    ATLANTIC's target market on a submarket-by-submarket basis taking into
    account 24 key variables that ATLANTIC has identified as having the
    greatest impact on multifamily operating performance. A few of these
    variables include market demand analysis, detailed supply evaluations of
    each submarket and other economic and demographic data.
 
  . DEVELOPMENT OF MODERATE INCOME COMMUNITIES. As of May 31, 1997,
    ATLANTIC's portfolio consisted of seven upper middle income communities
    with a total expected investment cost of $133.0 million, 37 middle income
    communities with a total expected investment cost of $576.8 million and
    48 moderate income communities with a total expected investment cost of
    $674.3 million. ATLANTIC focuses primarily on moderate income communities
    (targeted to residents earning 65% to 90% of a submarket's median
    household income, who comprise one of the largest segments of the renter
    population). In 1997, approximately 74.3% of development starts and
    approximately 63.8% of ATLANTIC's total development activities are
    expected to constitute moderate income communities, based on total
    budgeted development cost. Based on ATLANTIC's review of information
    filed under
 
                                       8
<PAGE>
 
   the Securities Exchange Act of 1934, as amended (the "Exchange Act"),
   regarding other REITs in ATLANTIC's primary target market and other
   publicly available data, ATLANTIC believes that few other REITs in its
   primary target market currently focus on the moderate income segment.
   Moreover, based on ATLANTIC's proprietary information regarding available
   land parcels and construction starts in its primary target market,
   ATLANTIC believes that less than 10% of the 1995 and 1996 multifamily
   starts in ATLANTIC's primary target market cities constituted moderate
   income product. Consequently, ATLANTIC believes that the moderate income
   segment is a significantly underserved market with limited competition. In
   ATLANTIC's experience, moderate income residents are typically longer-term
   residents because they often lack the financial resources required to
   purchase single-family homes. As a result, resident turnover is often
   lower in ATLANTIC's moderate income communities than in its upper middle
   income or middle income communities. The total cost of refurbishing and
   re-leasing a unit ranges from $700 to $1,500; therefore, reducing resident
   turnover can have a material impact on an asset's profitability. Due to
   market fundamentals and the operating characteristics of moderate income
   communities, ATLANTIC believes that this product category offers better
   prospects for long-term cash flow growth.
 
  . OPPORTUNISTIC ACQUISITIONS. It is often advantageous for ATLANTIC to
    acquire existing multifamily communities in markets that are expected to
    experience favorable growth in rents and income. In many cases,
    communities can be acquired and redeveloped at prices well below the cost
    to build a comparable community in the same area. The REIT Manager
    thoroughly analyzes and evaluates potential community acquisitions
    throughout ATLANTIC's target market which, together with ATLANTIC's
    access to capital, provides ATLANTIC with a competitive advantage in
    acquiring multifamily assets. From its inception on October 26, 1993 to
    May 31, 1997, ATLANTIC had completed acquisitions with a total expected
    investment cost of $980.6 million.
 
  . HIGH QUALITY PORTFOLIO. As noted above, adjusted net operating income on
    a "same store" basis increased 5.72% from the first quarter of 1996 to
    the first quarter of 1997 for the 50 communities that were fully
    operational during both periods. As of May 31, 1997, ATLANTIC's operating
    communities (excluding communities in lease-up) were 94.0% leased.
    ATLANTIC believes that this strong performance reflects the quality of
    its portfolio and strength of its primary target market. In addition, as
    of May 31, 1997, ATLANTIC's portfolio of multifamily communities
    consisted of 56.1% of stabilized operating communities, 14.9% of pre-
    stabilized operating communities and 29.0% of communities under
    development, based on total expected investment cost. See "Business--
    ATLANTIC's Operating System--Acquired Communities". As the development
    communities are completed and the pre-stabilized communities achieve
    stabilization, they are expected to contribute significantly to
    ATLANTIC's objective of long-term sustainable growth in cash flow.
 
  . PORTFOLIO AND ASSET OPTIMIZATION. ATLANTIC develops and acquires
    communities with a view to effective long-term ownership and operation.
    REIT Management actively reviews ATLANTIC's asset base. These reviews
    generate operating and capital plans and, with guidance from its
    affiliate, Security Capital Real Estate Research, help ATLANTIC to
    identify submarkets and product types that it believes will generate
    above-average long-term growth opportunities. Under its portfolio and
    asset optimization program, ATLANTIC may from time to time dispose of
    assets that no longer meet its long-term investment objectives and
    redeploy the proceeds, preferably through tax-deferred exchanges, into
    assets with better prospects for cash flow growth. ATLANTIC's portfolio
    and asset optimization strategy is based on the premise that it has a
    finite amount of investment capital and that this capital should be
    deployed where it can produce maximum long-term cash flow growth. Since
    inception, ATLANTIC disposed of eight operating communities aggregating
    2,140 units.
 
  . RESOURCES AND EXPERIENCE OF PRINCIPAL SHAREHOLDER. Security Capital,
    ATLANTIC's largest shareholder and the owner of the REIT Manager, owns
    51.3% of ATLANTIC's outstanding Shares. ATLANTIC benefits from the
    substantial resources available to it through its affiliation with
    Security Capital, including capital markets, research, accounting and
    legal services. See "The Merger Transaction". To provide for a wider
    distribution of ownership and greater liquidity, Security Capital has
    advised ATLANTIC that it intends, over time, to allow its ownership
    interest in ATLANTIC to fall to between 40% and 50% as ATLANTIC conducts
    equity offerings, which is consistent with its ownership interests in the
    other operating companies in which Security Capital invests.
 
                                       9
<PAGE>
 
 
  . CONSERVATIVE BALANCE SHEET STRATEGY. ATLANTIC has a conservative balance
    sheet strategy. Long-term debt as a percentage of total long-term
    undepreciated book capitalization was 16.9% at March 31, 1997 on an
    historical basis and 25.5% at March 31, 1997 on a pro forma basis as
    adjusted to give effect to the Merger, ATLANTIC's April 1997 public
    offering of Shares and the Offerings and the application of the proceeds
    therefrom. In the future, ATLANTIC intends to access the public equity
    and debt markets and to issue long-term, fixed-rate, fully amortizing
    unsecured corporate debt, such as the Notes, which will limit ATLANTIC's
    exposure to floating rate or balloon financing. However, there can be no
    assurance that ATLANTIC will be able to complete such offerings.
    ATLANTIC's $350 million unsecured line of credit enables ATLANTIC to take
    advantage of investment opportunities in its target market without
    investing significant funds in short-term investments between securities
    offerings. As of June 27, 1997, $278.8 million of borrowings were
    outstanding under the line of credit and such outstanding borrowings are
    expected to be approximately $     million at the closing of the
    Offering. This conservative balance sheet strategy is expected to provide
    ATLANTIC with significant incremental debt capacity and allow ATLANTIC to
    take advantage of future investment opportunities on a non-dilutive
    basis, contributing to ATLANTIC's objective of long-term growth in cash
    flow.
 
                             TAX STATUS OF ATLANTIC
 
ATLANTIC has elected to be taxed as a REIT under the Internal Revenue Code of
1986, as amended (the "Code"), effective for the taxable year ended December
31, 1994. As a REIT, ATLANTIC generally will not be taxed on income it
currently distributes to its shareholders so long as it distributes at least
95% of its taxable income currently. REITs are subject to a number of
organizational and operational requirements. Even if ATLANTIC continues to
qualify for taxation as a REIT, ATLANTIC will be subject to certain federal,
state and local taxes on its income and property. Based upon certain
representations of ATLANTIC with respect to the facts as set forth and
explained in "Federal Income Tax Consideration", in the opinion of Mayer, Brown
& Platt, counsel to ATLANTIC, ATLANTIC has been organized in conformity with
the requirements for qualification as a REIT beginning with its taxable year
ended December 31, 1994, and its proposed method of operation described in this
Prospectus and as represented by management will enable it to satisfy the
requirements for such qualification. See "Federal Income Tax Considerations"
and "Risk Factors--Tax Liabilities as a Consequence of the Failure to Qualify
as a REIT" for a discussion of all material tax consequences of an investment
in the Notes of ATLANTIC.
 
                                       10
<PAGE>
 
                                  THE OFFERING
 
SECURITIES OFFERED..........  $        aggregate principal amount of
                                 % Notes due           and $     aggregate
                              principal amount of    % Notes due          .
 
MATURITY....................       with respect to the      Notes and
                              with respect to the       Notes.
 
INTEREST PAYMENT DATES......       and      commencing        , 1997.
 
PRINCIPAL PAYMENT DATES.....  Annual principal installments on the      Notes
                              will commence on    ,      and annual principal
                              installments on the      Notes will commence on
                                 ,     . See "Description of Notes--Principal
                              and Interest".
 
RANKING.....................  The Notes will be senior unsecured obligations
                              of ATLANTIC and will rank equally with
                              ATLANTIC's other unsecured and unsubordinated
                              indebtedness from time to time outstanding.
 
OPTIONAL REDEMPTION.........  The Notes are redeemable at any time at the
                              option of ATLANTIC, in whole or in part, at a
                              redemption price equal to the sum of (i) the
                              principal amount of the Notes being redeemed
                              plus accrued interest thereon to the redemption
                              date and (ii) the Make-Whole Amount, if any. See
                              "Description of Notes--Optional Redemption".
 
USE OF PROCEEDS.............  The net proceeds to ATLANTIC from the sale of
                              the Notes offered hereby will be used to retire
                              revolving credit debt.
 
LIMITATIONS ON INCURRENCE     Neither ATLANTIC nor any Subsidiary (as defined)
OF DEBT.....................  may incur any Debt (as defined) if, after giving
                              effect thereto, the aggregate principal amount
                              of all outstanding Debt of ATLANTIC and its
                              Subsidiaries on a consolidated basis is greater
                              than 60% of the sum of (i) ATLANTIC's Total
                              Assets (as defined) as of the end of the most
                              recent calendar quarter and (ii) the purchase
                              price of any real estate assets or mortgages
                              receivable acquired, and the amount of any
                              securities offering proceeds received (to the
                              extent that such proceeds were not used to
                              acquire real estate assets or mortgages
                              receivable or used to reduce Debt), by ATLANTIC
                              or any Subsidiary since the end of such calendar
                              quarter, including those proceeds obtained in
                              connection with the incurrence of such
                              additional Debt.
 
                              Neither ATLANTIC nor any Subsidiary may incur
                              any Debt secured by any mortgage or other lien
                              upon any of the property of ATLANTIC or any
                              Subsidiary if, after giving effect thereto, the
                              aggregate principal amount of all outstanding
                              Debt of ATLANTIC and its Subsidiaries on a
                              consolidated basis which is secured by any
                              mortgage or other lien on the property of
                              ATLANTIC or any Subsidiary is greater than 40%
                              of the sum of (i) ATLANTIC's Total Assets as of
                              the end of the most recent calendar quarter and
                              (ii) the purchase price of any real estate
                              assets or mortgages receivable acquired, and the
                              amount of any securities offering proceeds
                              received (to the extent that such proceeds were
                              not used to acquire real estate assets or
                              mortgages
 
                                       11
<PAGE>
 
                              receivable or used to reduce Debt), by ATLANTIC
                              or any Subsidiary since the end of such calendar
                              quarter, including those proceeds obtained in
                              connection with the incurrence of such
                              additional Debt.
 
                              No Subsidiary may incur any Unsecured Debt other
                              than intercompany Debt subordinate to the Notes;
                              provided, however, that ATLANTIC or a Subsidiary
                              may acquire an entity that becomes a Subsidiary
                              that has Unsecured Debt if the incurrence of
                              such Debt (including any guarantees of such Debt
                              assumed by ATLANTIC or any Subsidiary) was not
                              intended to evade the foregoing restrictions and
                              the incurrence of such Debt (including any
                              guaranties of such Debt assumed by ATLANTIC or
                              any Subsidiary) would otherwise be permitted
                              under the Indenture (as defined).
 
                              ATLANTIC and its Subsidiaries may not at any
                              time own Total Unencumbered Assets (as defined)
                              equal to less than 150% of the aggregate
                              outstanding principal amount of the Unsecured
                              Debt (as defined) of ATLANTIC and its
                              Subsidiaries on a consolidated basis.
 
                              Neither ATLANTIC nor any Subsidiary may incur
                              any Debt if, after giving effect thereto, the
                              ratio of Consolidated Income Available for Debt
                              Service (as defined) to the Annual Service
                              Charge (as defined) for the four consecutive
                              fiscal quarters most recently ended prior to the
                              date on which such additional Debt is to be
                              incurred shall have been less than 1.5, on a pro
                              forma basis giving effect to certain
                              assumptions. For a more complete description of
                              the terms of and definitions used in the
                              foregoing limitations, see "Description of
                              Notes--Certain Covenants" and "--Certain
                              Definitions".
 
CONCURRENT PREFERRED SHARE    At or about the same time as the Offering,
OFFERING....................  ATLANTIC may offer approximately $50 million
                              (which may increase or decrease subject to
                              market conditions) of its shares of Series A
                              Cumulative Redeemable Preferred Stock, par value
                              $.01 per share (the "Series A Preferred
                              Shares"), in the Preferred Share Offering. The
                              closing of the Offering will not be conditioned
                              upon the closing of the Preferred Share
                              Offering, nor will the closing of the Preferred
                              Share Offering be conditioned upon the closing
                              of the Offering. See "Concurrent Preferred Share
                              Offering".
 
                                       12
<PAGE>
 
                             THE MERGER TRANSACTION
 
In January 1997, Security Capital made a proposal to ATLANTIC's Board of
Directors (the "Board") that Security Capital exchange the REIT Manager and SCG
Realty Services for Shares, with the result that ATLANTIC would become an
internally managed REIT. On March 18, 1997, a special committee of independent
Directors of the Board (the "Special Committee") recommended that the Board
approve the Merger, subject to definitive documentation. Following the meeting
of the Special Committee, the full Board approved the Merger Agreement and the
Merger. On March 24, 1997, ATLANTIC and Security Capital entered into the
Merger Agreement, which is subject to customary conditions, including the
approval of ATLANTIC's shareholders, pursuant to which Security Capital will
cause the REIT Manager and SCG Realty Services to be merged into a newly formed
subsidiary of ATLANTIC. The employees of the REIT Manager and SCG Realty
Services will become employees of ATLANTIC as a result of the Merger. In
exchange for the transfer of those businesses, ATLANTIC will issue Shares to
Security Capital valued at approximately $54.6 million. See "The Merger
Transaction".
 
The number of Shares to be issued to Security Capital in the Merger will be
based on the average closing price of the Shares on the NYSE over the five-day
period prior to the record date for determining ATLANTIC's shareholders
entitled to vote at the meeting in connection with the Merger. In order to
allow ATLANTIC's shareholders (other than Security Capital) to maintain their
relative ownership in ATLANTIC, ATLANTIC will conduct a rights offering which
it expects to close concurrently with the Merger. The rights offering will
entitle ATLANTIC's shareholders (other than Security Capital) to purchase up to
approximately $51.8 million of additional Shares at a price which is expected
to be below the price at which Shares will be issued to Security Capital in the
Merger. Security Capital has agreed not to exercise any rights it receives in
the rights offering to purchase additional Shares and not to sell its rights.
The closing of the rights offering will be conditioned upon the consummation of
the Merger.
 
In addition to the rights offering, as part of the Merger transaction, and in
order to induce holders of Shares to vote in favor of the Merger transaction,
to broaden Security Capital's shareholder base, to enable Security Capital to
raise additional equity capital at relatively low costs through the exercises
of warrants and to enable Security Capital to raise additional equity capital
in the long run by preserving and enhancing its goodwill with the shareholders
of ATLANTIC, Security Capital will issue warrants having an aggregate exercise
price of $46,926,322 pro rata to ATLANTIC's shareholders, other than Security
Capital (the "Warrant Issuance"), each to acquire one share of Security
Capital's Class B common stock, par value $.01 per share (the "Class B Stock"),
after the closing of the Merger and the rights offering. See "The Merger
Transaction".
 
The Board believes that the Merger will result in an enhancement to shareholder
value. Currently, ATLANTIC pays a fee to the REIT Manager based on a fixed
percentage of ATLANTIC's cash flow (as defined) which increases proportionately
as ATLANTIC adds assets. The Board believes that ATLANTIC has reached a
sufficient size to realize economies of scale by internalizing the management
function since ATLANTIC will have sufficient depth of management and personnel
such that additional assets can be acquired, developed and managed without a
significant increase in personnel or other costs. These economies of scale
should result in an increase in the level of growth in funds from operations.
The Board believes that the Merger will further benefit ATLANTIC's long-term
performance as follows:
 
  . The Merger will position ATLANTIC to pursue possible acquisitions of
    other REITs in a more effective manner.
 
  . Investors and analysts will view an internally managed structure more
    favorably since ATLANTIC's costs, after capitalization of qualifying
    acquisition and development costs in accordance with GAAP, will be more
    comparable to other multifamily REITs. These acquisition and development
    activities are currently provided by the REIT Manager and paid for as
    part of the REIT Management fee, which fee is expensed by ATLANTIC.
    Management believes that the increased comparability, in addition to the
    opportunity for increased funds from operations growth due to the
    economies of scale,
 
                                       13
<PAGE>
 
   as discussed above, will result in a higher multiple on ATLANTIC's funds
   from operations and an enhancement to shareholder value.
 
  . As a consequence of the REIT Manager's and SCG Realty Services' personnel
    becoming full-time employees of ATLANTIC, they will be able to more
    closely relate the results of their efforts to ATLANTIC's performance.
 
  . The Merger is expected to be viewed positively by the rating agencies,
    which could have a positive impact on ATLANTIC's future debt cost.
 
The following are certain potential detriments of the Merger:
 
  . Since the number of Shares issuable to Security Capital in the Merger is
    fixed, the value of those Shares at the time the Merger is completed may
    be greater than the value placed on the operations of the REIT Manager
    and SCG Realty Services by the Board.
 
  . The increased administrative costs of internalizing the management
    function may be greater than anticipated, resulting in a decrease in
    accretion to ATLANTIC's funds from operations.
 
The Merger transaction was initiated and structured by individuals who are
executive officers of Security Capital. Although no independent representatives
were retained to negotiate the terms of the Merger transaction on behalf of
ATLANTIC, the Board created the Special Committee, which retained independent
financial advisors and legal counsel. Two of the members of the Special
Committee, Ned S. Holmes and John M. Richman, own securities of Security
Capital. Additionally, certain officers and employees of the REIT Manager and
SCG Realty Services (including Constance B. Moore and James C. Potts, Co-
Chairmen of ATLANTIC) will receive certain benefits if the Merger is
consummated. See "Risk Factors--Conflicts of Interests" and "The Merger
Transaction--Interests of Certain Persons in the Merger".
 
For a more complete description of the Merger, see "The Merger Transaction".
For a discussion of certain tax consequences of the Merger and the related
transactions, see "Federal Income Tax Considerations--Tax Effects of the
Merger".
 
                                       14
<PAGE>
 
                             ATLANTIC'S COMMUNITIES
 
The information in the following table is as of March 31, 1997, except total
expected investment which is as of May 31, 1997 (dollar amounts in thousands).
Additional information on ATLANTIC's communities is contained in Schedule III,
Real Estate and Depreciation, in ATLANTIC's financial statements.
 
<TABLE>
<CAPTION>
                                                                 TOTAL
                         PERCENTAGE             ATLANTIC      EXPECTED
                          LEASED(1)  UNITS INVESTMENT(2) INVESTMENT(2)
                         ---------- ------ ------------- -------------
<S>                      <C>        <C>    <C>           <C>           <C> <C>
COMMUNITIES OWNED AS OF
MARCH 31, 1997:
OPERATING COMMUNITIES:
MID-ATLANTIC:
 Charlotte, North
  Carolina..............    91.3%    1,144    $56,890      $ 58,206
 Greenville, South
  Carolina..............    96.2       234     11,092        11,126
 Memphis, Tennessee.....    91.5     1,152     41,957        42,784
 Nashville, Tennessee...    93.3       740     34,378        34,598
 Raleigh, North
  Carolina..............    92.5     1,348     66,476        68,426
 Richmond, Virginia.....    95.8       560     29,686        29,832
 Washington, D.C........    94.9       936     62,767        63,136
                            ----    ------    -------      --------
   Subtotals/Average--
    Mid-Atlantic........    93.0     6,114    303,246       308,108
                            ----    ------    -------      --------
SOUTH ATLANTIC:
 Atlanta, Georgia.......    93.9     6,165    334,013       336,813
 Birmingham, Alabama....    94.4       998     49,474        50,600
 Ft. Lauderdale/W. Palm
  Beach, Florida........    95.8     2,036     97,823        99,110
 Ft. Myers, Florida.....    95.7       397     13,885        14,063
 Jacksonville, Florida..    94.6       522     28,464        30,095
 Miami, Florida.........    93.6       264      8,655         8,655
 Orlando, Florida.......    95.0       886     41,285        41,889
 Sarasota, Florida......    93.5       432     24,206        24,426
 Tampa, Florida.........    97.3     1,427     55,294        56,284
                            ----    ------    -------      --------
   Subtotals/Average--
    South Atlantic......    94.7    13,127    653,099       661,935
                            ----    ------    -------      --------
    Subtotals/Average--
     Operating
     Communities........    94.1    19,241    956,345       970,043
                            ----    ------    -------      --------
COMMUNITIES UNDER
 CONSTRUCTION:
MID-ATLANTIC:
 Charlotte, North
  Carolina..............     N/A       286     10,762        17,495
 Nashville, Tennessee...     N/A       452     13,696        23,848
 Raleigh, North
  Carolina..............     N/A       612     32,492        34,727
 Richmond, Virginia.....     N/A       592     18,714        38,772
 Washington, D.C........     N/A       948     67,259        69,240
                            ----    ------    -------      --------
   Subtotals--Mid-
    Atlantic............     N/A     2,890    142,923       184,082
                            ----    ------    -------      --------
SOUTH ATLANTIC:
 Atlanta, Georgia.......     N/A       628     23,190        41,840
 Birmingham, Alabama....     N/A       372     14,981        21,644
 Ft. Lauderdale/W. Palm
  Beach, Florida........     N/A       452     15,329        31,455
 Jacksonville, Florida..     N/A       909     40,349        51,237
                            ----    ------    -------      --------
   Subtotals--South
    Atlantic............     N/A     2,361     93,849       146,176
                            ----    ------    -------      --------
    Subtotals--
     Communities Under
     Construction.......     N/A     5,251    236,772       330,258
                            ----    ------    -------      --------
</TABLE>
 
                                       15
<PAGE>
 
<TABLE>
<CAPTION>
                                                                           TOTAL
                                  PERCENTAGE              ATLANTIC      EXPECTED
                                   LEASED(1)  UNITS  INVESTMENT(2) INVESTMENT(2)
                                  ---------- ------  ------------- -------------
<S>                               <C>        <C>     <C>           <C>
COMMUNITIES IN PLANNING AND
 OWNED:
MID-ATLANTIC:
 Charlotte, North Carolina......      N/A       212   $    1,652    $   12,066
 Richmond, Virginia.............      N/A       408        3,366        25,030
                                     ----    ------   ----------    ----------
    Subtotals--Mid-Atlantic.....      N/A       620        5,018        37,096
                                     ----    ------   ----------    ----------
SOUTH ATLANTIC:
 Atlanta, Georgia...............      N/A       496        6,595        35,903
 Jacksonville, Florida..........      N/A       200        1,416        10,500
                                     ----    ------   ----------    ----------
    Subtotals--South Atlantic...      N/A       696        8,011        46,403
                                     ----    ------   ----------    ----------
     Subtotals--Communities In
      Planning and Owned... ....      N/A     1,316       13,029        83,499
                                     ----    ------   ----------    ----------
LAND HELD FOR FUTURE MULTIFAMILY
 DEVELOPMENT ...................      N/A        --        2,083            --
                                     ----    ------   ----------    ----------
       Total Communities Owned
        at
        March 31, 1997..........     94.1%   25,808   $1,208,229    $1,383,800
                                     ----    ------   ----------    ----------
COMMUNITY ACQUIRED FROM MARCH
 31, 1997 TO MAY 31, 1997:
COMMUNITY IN PLANNING AND OWNED:
SOUTH ATLANTIC:
 Orlando, Florida...............      N/A       120   $       --    $    8,936
                                     ----    ------   ----------    ----------
COMMUNITY DISPOSED OF FROM MARCH
 31, 1997 TO MAY 31, 1997:
OPERATING COMMUNITY:
SOUTH ATLANTIC:
 Miami, Florida.................      N/A      (264)  $   (8,655)   $   (8,655)
                                     ----    ------   ----------    ----------
       Total Communities Owned
        at May 31, 1997.........     94.1%   25,664   $1,199,574    $1,384,081
                                     ====    ======   ==========    ==========
</TABLE>
 
Additionally, at May 31, 1997, ATLANTIC had land in planning and under control
for the development of 3,830 units with a total budgeted development cost of
$249.2 million. The term "in planning" means that construction is anticipated
to commence within 12 months. The term "under control" means that ATLANTIC has
an exclusive right (through contingent contract or letter of intent) during a
contractually agreed-upon time period to acquire land for future development of
multifamily communities, subject to removal of contingencies during the due
diligence process, but does not currently own the land. There can be no
assurance that such land will be acquired. The unit and total budgeted
development cost information for these communities is based on management's
best estimates of the cost upon completion of these communities.
- -------
 (1) Represents the percentage leased for fully operating communities.
 (2) ATLANTIC investment represents cost through March 31, 1997. For operating
     communities, total expected investment represents cost through May 31,
     1997 plus budgeted renovations as of May 31, 1997. For communities under
     construction and in planning, total expected investment represents cost
     through May 31, 1997 plus additional budgeted development expenditures as
     of May 31, 1997, which include the cost of land, fees, permits, payments
     to contractors, architectural and engineering fees and interest and
     property taxes to be capitalized during the construction period. The term
     "in planning" means that construction is anticipated to commence within 12
     months.
 
                                       16
<PAGE>
 
                     SUMMARY SELECTED FINANCIAL INFORMATION
 
The following table sets forth selected financial information on a pro forma
basis for ATLANTIC (the "Pro Forma Financial Results") as of and for the three-
month period ended March 31, 1997 and the year ended December 31, 1996 and on
an historical basis for ATLANTIC (the "Historical Financial Results") as of and
for the three-month period ended March 31, 1997 and the years ended December
31, 1996, 1995 and 1994 and the period from inception (October 26, 1993)
through December 31, 1993. Such selected financial information is qualified in
its entirety by, and should be read in conjunction with, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the financial statements and notes thereto included in this Prospectus. The Pro
Forma Financial Results are not necessarily indicative of what the actual
financial position and results of operations of ATLANTIC would have been as of
and for the periods indicated, nor do they purport to represent the financial
position and results of operations for future periods.
<TABLE>
<CAPTION>
                          PRO FORMA(1)(2)   HISTORICAL PRO FORMA(1)(2)               HISTORICAL
                          --------------- ------------ --------------- ------------------------------------------
                                           THREE-MONTH
                              THREE-MONTH PERIOD ENDED      YEAR ENDED              PERIOD ENDED
                             PERIOD ENDED    MARCH 31,    DECEMBER 31,              DECEMBER 31,
                           MARCH 31, 1997         1997            1996       1996       1995       1994   1993(3)
                          --------------- ------------ --------------- ----------  ---------  ---------  --------
                                                 (in thousands, except per Share data)
<S>                       <C>             <C>          <C>             <C>         <C>        <C>        <C>
OPERATIONS SUMMARY:
 Rental income               $ 39,715      $   39,715    $  148,361    $  137,729  $ 103,634  $  55,071  $    156
 Homestead Convertible
  Mortgages interest
  income                          185             185           --            --         --         --        --
 Property management
  fees paid to affiliate          --            1,280           --          4,208      3,475      1,536       --
 Property management
  fees paid to third
  parties                         232             232           971           971        591        661       --
 Interest expense               2,893           4,761        12,219        16,181     19,042      9,240       --
 REIT management fee
  paid to affiliate               --            3,029           --         10,445      6,923      3,671        12
 General and
  administrative
  expenses                      1,751             265         5,923           673        646        266         1
 Net earnings before
  extraordinary item           13,258          10,178        45,306        42,569     19,639      9,926        38
 Extraordinary item--
  loss on early
  extinguishment of debt          --              --            --          3,940        --         --        --
 Series A Preferred
  Share dividends               1,125             --          4,500           --         --         --        --
 Net earnings
  attributable to Shares       12,133          10,178        40,806        38,629     19,639      9,926        38
 Net earnings per Share
  before extraordinary
  item                           0.27            0.27          1.01          1.33       0.89       0.81      0.13
 Net earnings
  attributable to Shares         0.27            0.27          1.01          1.21       0.89       0.81  $   0.13
 Cash distributions
  declared and paid            14,778          14,778        53,064        53,064     35,119     14,648       --
 Cash distributions
  declared and paid per
  Share                      $   0.39      $     0.39    $     1.65    $     1.65  $    1.60  $    1.20  $    --
 Weighted-average Shares
  outstanding                  44,241          37,892        40,246        32,028     21,944     12,227       286
<CAPTION>
                                          PRO FORMA(4)                       HISTORICAL
                                          ------------ ----------------------------------------------------------
                                             MARCH 31,       MARCH 31,              DECEMBER 31,
                                                  1997            1997       1996       1995       1994      1993
                                          ------------ --------------- ----------  ---------  ---------  --------
                                                                     (in thousands)
<S>                       <C>             <C>          <C>             <C>         <C>        <C>        <C>
FINANCIAL POSITION:
 Real estate, at cost                      $1,208,229    $1,208,229    $1,157,235  $ 888,928  $ 631,260  $ 31,005
 Total assets                               1,210,645     1,204,231     1,135,065    885,824    637,846    31,850
 Line of credit(5)                             21,020       295,250       228,000    190,000    153,000       --
 Long-term debt                               150,000           --            --         --         --        --
 Mortgages payable                            155,418       155,418       155,790    118,524    107,347       --
 Total liabilities                            367,043       489,511       436,423    328,886    271,216       178
 Total shareholders'
  equity                                   $  843,602    $  714,720    $  698,642  $ 556,938  $ 366,630  $ 31,672
 Number of Shares
  outstanding                                  44,241        37,892        37,892     27,763     18,567     1,582
<CAPTION>
                          PRO FORMA(1)(2)   HISTORICAL PRO FORMA(1)(2)               HISTORICAL
                          --------------- ------------ --------------- ------------------------------------------
                                           THREE-MONTH
                              THREE-MONTH PERIOD ENDED      YEAR ENDED              PERIOD ENDED
                             PERIOD ENDED    MARCH 31,    DECEMBER 31,              DECEMBER 31,
                           MARCH 31, 1997         1997            1996       1996       1995       1994   1993(3)
                          --------------- ------------ --------------- ----------  ---------  ---------  --------
                                                   (in thousands, except ratio data)
<S>                       <C>             <C>          <C>             <C>         <C>        <C>        <C>
OTHER DATA:
 Net earnings
  attributable to Shares     $ 12,133      $   10,178    $   40,806    $   38,629  $  19,639  $   9,926  $     38
 Add (Deduct):
 Real estate
  depreciation                  6,132           6,132        22,534        20,824     15,925      8,770        28
 Amortization related to
  Homestead Convertible
  Mortgages                       (20)            (20)          --            --         --         --        --
 Gain (loss) on
  disposition of real
  estate                          --              --            --         (6,732)       --         --        --
 Gain on sale of
  Homestead Assets                --              --            --         (2,839)       --         --        --
 Provision for possible
  loss on investments             200             200         2,500         2,500        --         --        --
 Extraordinary item--
  loss on early
  extinguishment of debt          --              --            --          3,940        --         --        --
                             --------      ----------    ----------    ----------  ---------  ---------  --------
 Funds from
  operations(6)              $ 18,445      $   16,490    $   65,840    $   56,322  $  35,564  $  18,696  $     66
 EBITDA(7)                     21,429          21,271        78,272        72,503     54,606     27,936        66
 Net cash provided
  (used) by operating
  activities                   19,804          16,913        69,685        54,356     39,732     23,564      (492)
 Net cash used by
  investing activities        (70,486)        (69,354)     (291,476)     (287,418)  (235,149)  (390,077)  (31,005)
 Net cash provided by
  financing activities       $ 50,733      $   52,055    $  226,026    $  230,907  $ 195,649  $ 372,638  $ 31,634
 Ratio of Earnings to
  Fixed Charges(8)                3.0             2.0           2.6           1.9        1.7        1.9       N/A
</TABLE>
 
                                       17
<PAGE>
 
- -------
(1) The pro forma condensed statements of earnings reflect: (i) the Merger,
    (ii) the sale of the Homestead Village properties and subsequent
    distribution of Homestead securities on November 12, 1996, (iii) the
    acquisition and disposition of communities acquired or disposed of
    subsequent to January 1, 1996 and related assumptions of mortgage debt and
    (iv) the sale of Shares subsequent to January 1, 1996 (including the sale
    of Shares on April 10, 1997) and the Offerings and the related repayments
    on ATLANTIC's $350 million unsecured line of credit as if all of these
    transactions had occurred on January 1, 1996.
(2) Should the Preferred Share Offering not be consummated, the pro forma
    financial statements would reflect the following amounts:
 
<TABLE>
<CAPTION>
                                                   THREE-MONTH
                                                  PERIOD ENDED   YEAR ENDED
                                                     MARCH 31, DECEMBER 31,
                                                          1997         1996
                                                  ------------ ------------
                                                  (in thousands, except per
                                                    share and ratio data)
   <S>                                            <C>          <C>
   Interest expense                                 $ 3,745      $15,766
   Net earnings attributable to Shares               12,406       41,759
   Net earnings attributable to Shares per share       0.28         1.04
   Funds from operations                             18,718       66,793
   EBITDA                                           $22,554      $82,772
   Ratio of Earnings to Combined Fixed Charges          2.6          2.2
</TABLE>
(3) For the period from inception (October 26, 1993) to December 31, 1993.
(4) The pro forma condensed balance sheet reflects: (i) the Merger, (ii) the
    sale of Shares on April 10, 1997 and (iii) the Offerings and the related
    repayments on ATLANTIC's $350 million unsecured line of credit as if all of
    these transactions had occurred as of March 31, 1997.
(5) At June 27, 1997, ATLANTIC had $278.8 million of outstanding borrowings
    under its $350 million unsecured line of credit and such outstanding
    borrowings are expected to be approximately $      million at the closing
    of the Offering.
(6) Funds from operations represents net earnings computed in accordance with
    GAAP, excluding gains (or losses) from real estate transactions, provisions
    for possible losses, extraordinary items and real estate depreciation.
    ATLANTIC believes that funds from operations is helpful to the reader in
    understanding the performance of an equity REIT and will enhance the
    reader's comprehension of ATLANTIC's results of operations and cash flows
    presented in the financial statements and other data in this document.
    Funds from operations should not be considered as an alternative to net
    earnings or any other GAAP measurement of performance as an indicator of
    ATLANTIC's operating performance or as an alternative to cash flows from
    operating, investing or financing activities as a measure of liquidity. On
    January 1, 1996, ATLANTIC adopted the National Association of Real Estate
    Investments Trusts' ("NAREIT") revised definition of funds from operations.
    Under this more conservative definition, loan cost amortization is not
    added back to net earnings in determining funds from operations. For
    comparability, funds from operations for the periods prior to January 1,
    1996 give effect to the revised definition. The funds from operations
    measure presented by ATLANTIC, while consistent with the NAREIT definition,
    will not be comparable to similarly titled measures of other REITs which do
    not compute funds from operations in a manner consistent with ATLANTIC.
    Funds from operations is not intended to represent cash made available to
    shareholders. Cash distributions paid to shareholders is presented in the
    table above.
(7) EBITDA represents earnings from operations before deduction of interest,
    taxes, depreciation and amortization. EBITDA should not be considered as an
    alternative to net earnings or any other GAAP measurement of performance as
    an indicator of ATLANTIC's operating performance or as an alternative to
    cash flows from operating, investing or financing activities as a measure
    of liquidity.
(8) For purposes of computing the ratio of earnings to fixed charges, earnings
    consist of earnings from operations plus fixed charges other than
    capitalized interest. Fixed charges consist of interest on borrowed funds
    (including capitalized interest) and amortization of debt discount and
    expense.
 
                                       18
<PAGE>
 
                                  RISK FACTORS
 
Prospective investors should carefully consider, among other factors, the
matters described below.
 
RANKING OF THE NOTES
 
The Notes will be direct, senior unsecured obligations of ATLANTIC and will
rank equally with all other unsecured and unsubordinated indebtedness of
ATLANTIC from time to time outstanding. However, the Notes are effectively
subordinated to mortgages of ATLANTIC and its consolidated subsidiaries, which
encumber certain assets of ATLANTIC and its consolidated subsidiaries
(approximately $258.5 million of assets at March 31, 1997 on a pro forma
basis). As of March 31, 1997, on a pro forma basis as adjusted to give effect
to the Merger, ATLANTIC's April 1997 public offering of Shares and the
Offerings and the application of the proceeds therefrom, the total outstanding
indebtedness of ATLANTIC and its subsidiaries was approximately $326.4 million,
of which $155.4 million was secured. Subject to certain limitations, ATLANTIC
may incur additional indebtedness. See "Management's Discussion and Analysis of
Financial Conditions and Results of Operations--Liquidity and Capital
Resources" and "Description of Notes--Certain Covenants--Limitations on
Incurrence of Debt".
 
SIGNIFICANT INFLUENCE OF PRINCIPAL SHAREHOLDER
 
As of June 27, 1997, Security Capital beneficially owned approximately 51.3% of
the issued and outstanding Shares. As a result, Security Capital currently
controls approximately 51.3% of the vote on matters submitted for ATLANTIC
shareholder action, including the Merger. No other shareholder may hold more
than 9.8% of the shares of ATLANTIC. Security Capital has the contractual right
(and after the Merger will continue to have the contractual right) to nominate
up to three directors to the Board, depending upon its level of ownership of
Shares, as follows: (i) so long as Security Capital owns at least 10% but less
than 25% of the outstanding Shares, it will be entitled to nominate one person;
and (ii) so long as Security Capital owns at least 25% of the outstanding
Shares, it will be entitled to nominate that number of persons as shall bear
approximately the same ratio to the total number of members of the Board as the
number of Shares beneficially owned by Security Capital bears to the total
number of outstanding Shares, provided that Security Capital shall be entitled
to designate no more than three persons so long as the Board consists of no
more than seven members. The directors so elected are in a position to exercise
control or significant influence over the affairs of ATLANTIC if they act
together. Security Capital's ownership could increase from approximately 51.3%
to approximately   % after the Merger and rights offering if no Shares are
purchased in the rights offering, and would remain at approximately 51.3% if
the rights offering is fully subscribed. Additionally, after the Merger,
Security Capital will continue to have contractual rights of prior approval and
consultation regarding certain important matters, including ATLANTIC's
operating budget and substantial deviations therefrom, acquisitions or sales of
assets in excess of $25.0 million, issuances of securities for less than fair
market value, adoption of employee benefit plans and certain incurrences of
additional indebtedness. See "The Merger Transaction--Relationship with
Security Capital After the Merger--Investor Agreement". To provide for a wider
distribution of ownership and greater liquidity, Security Capital has advised
ATLANTIC that it intends, over time, to allow its ownership interest in
ATLANTIC to fall to between 40% and 50% as ATLANTIC conducts equity offerings,
which is consistent with its ownership interests in the other operating
companies in which Security Capital invests.
 
CONFLICTS OF INTEREST
 
ATLANTIC currently does not have any employees and relies on the REIT Manager
for all strategic and day-to-day management services and SCG Realty Services to
provide property management services for approximately 91% of ATLANTIC's
multifamily communities. Two officers of the REIT Manager and its affiliates
(Jeffrey A. Klopf, Senior Vice President of Security Capital, ATLANTIC and the
REIT Manager (securities offerings, corporate acquisitions and legal) and Ariel
Amir, Vice President of Security Capital (securities offerings, corporate
acquisitions and legal)) may have conflicts of interest in allocating their
time and efforts between activities on behalf of ATLANTIC and other activities
of the REIT Manager's affiliates. Affiliates of the REIT Manager also provide
management services to PTR, a NYSE-listed REIT which focuses on multifamily
communities in the western United States, and Security Capital Industrial Trust
 
                                       19
<PAGE>
 
("SCI"), a NYSE-listed REIT which focuses on industrial real estate in the
United States. Security Capital Markets Group Incorporated ("Capital Markets
Group"), Security Capital's registered broker-dealer affiliate, devotes a
substantial portion of its time to these other REITs, Homestead, an ASE-listed
real estate company which focuses on extended-stay facilities in the United
States, and Security Capital. Messrs. Klopf and Amir provide centralized
securities offering, corporate acquisition and legal services to ATLANTIC and
other affiliated real estate companies, including PTR, SCI, Homestead and
Security Capital, and, as a result, do not focus their full efforts and
attention on ATLANTIC. In addition, the REIT Manager and its affiliates share a
common senior investment committee, which approves all acquisition and
development proposals before they are submitted to the respective REIT boards
for approval. PTR acquires multifamily communities but operates in a different
market than ATLANTIC. See "Policies With Respect to Certain Activities--
Conflict of Interest Policies" and "--Policies Applicable to the REIT Manager
and Officers and Directors of ATLANTIC".
 
Ned S. Holmes, a Director of ATLANTIC, is also Chairman and President of
Parkway Investments/Texas Inc., President and Chief Executive Officer of Laing
Properties, Inc. ("Laing") and an executive officer of certain of Laing's
affiliates. Laing and its affiliates engage in the acquisition, development and
management of multifamily communities and Mr. Holmes may therefore have
conflicts of interest in presenting acquisition or development opportunities to
ATLANTIC.
 
The owner of the REIT Manager, Security Capital, is ATLANTIC's principal
shareholder, and Security Capital could influence decisions regarding the REIT
Management Agreement, property management agreements between ATLANTIC and SCG
Realty Services and fees relating to such agreements. Although all agreements
with the REIT Manager and SCG Realty Services must be reviewed and approved at
least annually by ATLANTIC's independent Directors, no assurance of arm's-
length negotiations can be given. See "The Merger Transaction" for a
description of an agreement that ATLANTIC has entered into with Security
Capital to merge the REIT Manager and SCG Realty Services into a newly formed
subsidiary of ATLANTIC in exchange for Shares. For a description of the Amended
and Restated Investor Agreement which will take effect upon consummation of the
Merger, see "The Merger Transaction--Relationship with Security Capital After
the Merger--Investor Agreement".
 
BORROWING RISKS
 
Debt Financing Risks
To the extent it or its subsidiaries incur debt, such as the Notes, ATLANTIC
will be subject to the risks associated with debt financing, including the
risks that ATLANTIC's cash flow from operations will be insufficient to meet
required payments of principal and interest, that ATLANTIC will be unable to
refinance its unsecured revolving line of credit or current or future mortgage
indebtedness on its communities, that the terms of such refinancings will not
be as favorable as the terms of existing indebtedness and that ATLANTIC will be
unable to make necessary capital expenditures for such purposes as renovations
and releasing units due to lack of available funds. If a community is mortgaged
to secure payment of indebtedness and ATLANTIC is unable to meet mortgage
payments, the community could be transferred to the mortgagee with a consequent
loss of income and asset value to ATLANTIC. As of March 31, 1997, 21.4% of
ATLANTIC's real estate assets, at cost, were encumbered by debt. Approximately
$121.4 million of ATLANTIC's tax-exempt mortgage debt at March 31, 1997 was
included in a credit enhancement agreement with the Federal National Mortgage
Association ("FNMA"). The credit enhancement agreement is effectively cross-
collateralized with respect to the $207.5 million of communities pledged under
the agreement at March 31, 1997 and ATLANTIC's $350 million unsecured line of
credit agreement contains cross-default provisions with respect to defaults
relating to in excess of $25.0 million of ATLANTIC's outstanding debt. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources--Investing and Financing
Activities". ATLANTIC's policy will be to generally arrange unsecured, fully
amortizing, fixed rate long-term debt, such as the Notes. See "Policies With
Respect to Certain Activities--Financing Policies".
 
Variable Interest Rate Risk
ATLANTIC has interest rate swap agreements covering all of its variable
interest rate mortgage indebtedness and $100 million of borrowings under its
$350 million unsecured line of credit effectively mitigating its variable
interest rate exposure. ATLANTIC's variable interest rate exposure is limited
to the line of credit
 
                                       20
<PAGE>
 
borrowings not covered by an interest rate swap agreement ($178.8 million at
June 27, 1997). See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources--Investing
and Financing Activities". Increases in interest rates could increase
ATLANTIC's interest expense, which would adversely affect ATLANTIC's funds from
operations.
 
CONCENTRATION OF ATLANTIC'S COMMUNITIES IN ATLANTA
 
As of March 31, 1997, ATLANTIC's portfolio included $363.8 million of
communities, based on cost, that are located in the Atlanta, Georgia
metropolitan area, representing 34.7% of pro forma revenues for the three-month
period ended March 31, 1997, and thus may be affected by changes in the
economic conditions of that area. See "ATLANTIC Communities--Geographic
Distribution". Conditions in the Atlanta market, including the possibility of
an economic downturn due to the completion of the 1996 Summer Olympic Games or
otherwise, could adversely affect cash flows.
 
TAX LIABILITIES AS A CONSEQUENCE OF THE FAILURE TO QUALIFY AS A REIT
 
ATLANTIC has elected to be taxed as a REIT under the Code, commencing with its
taxable year ended December 31, 1994. A qualified REIT generally is not taxed
on income it distributes to its shareholders as long as it distributes at least
95% of its taxable income currently and it meets certain other qualification
requirements. No assurance can be given that ATLANTIC will remain qualified as
a REIT. No assurance can be given that legislation, new regulations,
administrative interpretations or court decisions will not significantly change
the rules applicable to ATLANTIC with respect to qualification as a REIT or the
federal income tax consequences of such qualification.
 
If ATLANTIC fails to continue to qualify as a REIT, it will be subject to
federal income tax (including any applicable alternative minimum tax) on its
taxable income at regular corporate rates. In addition, unless entitled to
relief under certain statutory provisions, ATLANTIC will be disqualified from
treatment as a REIT for the four taxable years following the year during which
qualification is lost. The additional tax could significantly reduce cash
flows. See "Federal Income Tax Considerations".
 
IMPACT OF MERGER ON ATLANTIC'S FINANCIAL POSITION
 
To date ATLANTIC has incurred a REIT Management fee and property management fee
for services provided by Security Capital. After completion of the Merger,
ATLANTIC will no longer pay a REIT Management or property management fee;
instead, it will directly incur the operating and related costs for the
professionals (currently 100 professionals) and property-level and support
personnel (currently 450 persons) employed by the REIT Manager and SCG Realty
Services. See "The Merger Transaction". ATLANTIC will directly incur all future
increases in management costs that currently are borne by the REIT Manager and
SCG Realty Services. The Board believes that ATLANTIC has reached a sufficient
size to realize economies of scale by internalizing the management function
since ATLANTIC will have sufficient depth of management and personnel such that
additional assets can be acquired, developed and managed without a significant
increase in personnel or other costs. However, no assurance can be given that
the cost to ATLANTIC of providing such services internally will not exceed the
fees payable to the REIT Manager and SCG Realty Services under the current
agreements. However, as a result of the Merger, ATLANTIC will capitalize
qualifying acquisition and development costs.
 
MARKET FOR THE NOTES
 
There is currently no public market for the Notes and there can be no assurance
that an active public market for the Notes will develop. If the Notes are
traded after their initial issuance, they may trade at a discount from the
initial public offering price, depending upon prevailing interest rates, the
market for similar securities and other factors. Accordingly, no assurance can
be given that a holder of Notes will be able to sell such Notes in the future
or that such sale will be at a price equal to or higher than the initial public
offering price of such Notes. ATLANTIC has been advised by the Underwriters
that they presently intend to make a market in the Notes; however, they are not
obligated to do so and any market making may be discontinued at any time
without notice.
 
                                       21
<PAGE>
 
ATLANTIC'S REAL ESTATE INVESTMENT RISKS
 
General
Real property investments are subject to varying degrees of risk. Real estate
cash flows and values are affected by a number of factors, including changes in
the general economic climate, local conditions (such as an oversupply of
multifamily communities or a reduction in rental demand in an area), the
quality and philosophy of management, competition from other available
multifamily communities and the ability of the owner to provide adequate
maintenance and insurance and to control operating costs. Although ATLANTIC
seeks to minimize these risks through the REIT Manager's market research and
management capabilities, these risks cannot be eliminated entirely. Real estate
cash flows and values are also affected by such factors as government
regulations, including zoning and tax laws, interest rate levels, the
availability of financing and potential liability under, and changes in,
environmental and other laws. Since a significant portion of ATLANTIC's income
will be derived from rental income from real property, ATLANTIC's income and
distributable cash flow would be adversely affected if a significant number of
ATLANTIC's residents were unable to meet their obligations to ATLANTIC, or if
ATLANTIC were unable to lease, on economically favorable terms, a significant
number of units in its multifamily communities.
 
Equity real estate investments are relatively illiquid and therefore may tend
to limit the ability of ATLANTIC to react promptly to changes in economic or
other conditions. In addition, certain significant
expenditures associated with equity investments (such as mortgage payments,
real estate taxes and maintenance costs) are generally not reduced when
circumstances cause a reduction in income from the investments. Like other
REITs, ATLANTIC must comply with safe harbor rules which enable a REIT to avoid
punitive taxation. Thus, ATLANTIC's ability to sell assets to change its asset
base is restricted by tax rules which impose holding periods for assets and
potential disqualification as a REIT upon certain asset sales.
 
Risks of Real Estate Development
ATLANTIC has developed or commenced development of 8,201 multifamily units and
expects to develop additional multifamily units in the future. See "Business--
ATLANTIC's Operating System--Developed Communities". Real estate development
involves significant risks in addition to those involved in the ownership and
operation of established multifamily communities, including the risks that
financing, if needed, may not be available on favorable terms for development
projects, that construction may not be completed on schedule (resulting in
increased debt service expense and construction costs) and that communities may
not be leased on profitable terms. Timely construction may be adversely
affected by local weather, local or national strikes and by local or national
shortages in materials, insulation, building supplies and energy and fuel for
equipment. ATLANTIC intends to finance future development with cash on hand or
revolving credit borrowings (which ATLANTIC expects to repay with proceeds from
sales of long-term debt or equity securities); however, until such communities
are developed and leased, they will not generate any cash flow to ATLANTIC.
 
Land Use and Zoning Considerations
Governmental authorities at the federal, state and local levels are actively
involved in the promulgation and enforcement of regulations relating to land
use and zoning restrictions. Regulations may be promulgated which could have
the effect of restricting or curtailing certain uses of existing structures or
requiring that such structures be renovated or altered in some fashion. The
establishment of such regulations could have the effect of increasing the
expenses and lowering the profitability of any of the communities affected
thereby.
 
Risks of Investments in Mortgages
Although ATLANTIC's current policy is not to invest in mortgages unrelated to
its communities, ATLANTIC may invest in mortgages in connection with the
construction and development of new multifamily communities for ATLANTIC by
third parties. See "Policies With Respect to Certain Activities--Investment
Policies". Pursuant to a funding commitment agreement entered into in
connection with the Homestead transaction, ATLANTIC has invested and will
invest in convertible mortgage notes issued by Homestead. See "Certain
Relationships and Transactions--Homestead Transaction" and "--Funding
Commitment Agreement". In addition, ATLANTIC from time to time will invest in
mortgage loans to Atlantic
 
                                       22
<PAGE>
 
Development Services Incorporated ("Atlantic Development Services"), an entity
in which ATLANTIC owns substantially all of the economic interest, to fund the
acquisition and development of certain communities that meet ATLANTIC's
investment criteria. See "Business--ATLANTIC's Operating System--Developed
Communities". Mortgage investments are subject to certain risks, including that
borrowers may not be able to make debt service payments or pay principal when
due, that the value of mortgaged property may be less than the amounts owed,
and that interest rates payable on the mortgages may be lower than ATLANTIC's
cost of funds. If ATLANTIC invested in mortgages and if any of the above
occurred, cash flows could be adversely affected.
 
Uninsured Loss
ATLANTIC will initially carry comprehensive liability, fire, flood, earthquake,
extended coverage and rental loss insurance with respect to its communities
with policy specifications and insured limits customarily carried for similar
communities. See "Business--Insurance Coverage". There are, however, certain
types of losses that may be either uninsurable or not economically insurable.
Should an uninsured loss occur, ATLANTIC could lose both its capital invested
in and anticipated profits from one or more communities.
 
Competition
There are numerous commercial developers, real estate companies and other
owners of real estate that compete with ATLANTIC in seeking land for
development, communities for acquisition and disposition and
residents for communities. All of ATLANTIC's multifamily communities are
located in developed areas that include other multifamily communities. The
number of competitive multifamily communities in a particular area could have a
material adverse effect on ATLANTIC's ability to lease apartment units and on
the rents charged. In addition, other forms of single family and multifamily
residential communities provide housing alternatives to residents and potential
residents of ATLANTIC's multifamily communities. See "Business--Competition".
 
REGULATORY COMPLIANCE RISKS
 
Possible Liability Relating to Environmental Laws
Under various federal, state and local laws, ordinances and regulations, a
current or previous owner, developer or operator of real estate may be liable
for the costs of removal or remediation of certain hazardous or toxic
substances at, on, under or in its property. The costs of removal or
remediation of such substances could be substantial. Such laws often impose
such liability without regard to whether the owner or operator knew of, or was
responsible for, the release or presence of such hazardous or toxic substances.
The presence of such substances may adversely affect the owner's ability to
sell or rent such real estate or to borrow using such real estate as
collateral. Persons who arrange for the disposal or treatment of hazardous or
toxic substances also may be liable for the costs of removal or remediation of
such substances at the disposal or treatment facility, whether or not such
facility is owned or operated by such person. Certain environmental laws impose
liability for the release of asbestos-containing materials into the air,
pursuant to which third parties may seek recovery from owners or operators of
real properties for personal injuries associated with such materials, and
prescribe specific methods for the removal and disposal of such materials,
which may result in increased costs in connection with renovations at
ATLANTIC's communities.
 
ATLANTIC has not been notified by any governmental authority of any non-
compliance, liability or other claim in connection with any of its communities
owned or being acquired at May 31, 1997, and ATLANTIC is not aware of any
environmental condition with respect to any of its communities that is likely
to be material. ATLANTIC has subjected each of its communities to a Phase I
environmental assessment (which does not involve invasive procedures such as
soil sampling or ground water analysis) by independent consultants. While some
of these assessments have led to further investigation and sampling, none of
the environmental assessments has revealed, nor is ATLANTIC aware of, any
environmental liability (including asbestos-related liability) that ATLANTIC
believes would have a material adverse effect on its business, financial
condition or results of operations. No assurance can be given, however, that
these assessments and investigations reveal all potential environmental
liabilities, that no prior owner or operator created any material environmental
condition not known to ATLANTIC or the independent consultants or that future
uses and conditions (including, without limitation, resident actions or changes
in applicable environmental laws and regulations) will not result in
unreimbursed costs relating to environmental liabilities. See "Business--
Environmental Matters".
 
                                       23
<PAGE>
 
Compliance With the Fair Housing Amendments Act of 1988
The FHA requires multifamily communities first occupied after March 13, 1990 to
be accessible to the handicapped. Noncompliance with the FHA could result in
the imposition of fines or an award of damages to private litigants. ATLANTIC
believes that its communities that are subject to the FHA are in compliance
with such law.
 
Compliance With the Americans with Disabilities Act of 1990
ATLANTIC's communities and any newly developed or acquired multifamily
communities must comply with Title III of the ADA to the extent that such
communities are "public accommodations" and/or "commercial facilities" as
defined by the ADA. Compliance with the ADA requirements requires that public
accommodations "reasonably accommodate" individuals with disabilities, which
includes removal of structural barriers to handicapped access in certain public
areas of ATLANTIC's communities, where such removal is readily achievable, and
that new construction or alterations made to "commercial facilities" conform to
accessibility guidelines, unless "structurally impracticable" for new
construction or in excess of 20% of the cost of the alteration for existing
structures. The ADA does not, however, consider multifamily residential
communities, such as ATLANTIC's communities, to be public accommodations or
commercial facilities except to the extent portions of such communities, such
as a leasing office, are open to the public. ATLANTIC believes that its
communities comply with all present requirements under the ADA and applicable
state laws. Noncompliance with the ADA could result in the imposition of
injunctive relief, fines or an award of damages.
 
Changes in Laws
Increased costs resulting from increases in real estate, income or transfer
taxes or other governmental requirements generally may not be passed through
directly to residents, inhibiting ATLANTIC's ability to recover such increased
costs. Substantial increases in rents, as a result of such increased costs, may
affect residents' ability to pay rent, causing increased vacancy. In addition,
changes in laws increasing potential liability for environmental conditions or
increasing the restrictions on discharges or other conditions may result in
significant unanticipated expenditures.
 
RESTRICTIONS ASSOCIATED WITH ATLANTIC'S TAX-EXEMPT BOND FINANCINGS
 
ATLANTIC's portfolio includes communities which require that 20% of their units
be occupied by households whose income does not exceed 80% of the median
household income of the submarket in which the property is located; over 50% of
the households in such communities met such requirements in December 1996.
There can be no assurance that each community will continue to meet such
requirements in the future, in which case ATLANTIC may be required to refinance
the tax-exempt bonds used to finance such community.
 
                                USE OF PROCEEDS
 
The proceeds to ATLANTIC from the sale of the Notes offered hereby, net of all
expenses of the Offering, are expected to be approximately $     million. The
net proceeds of the Offering will be used to retire revolving credit debt which
was incurred for (i) the acquisition and development of multifamily
communities, (ii) capital improvements to communities, (iii) fundings under
ATLANTIC's funding commitment agreement with Homestead and (iv) general
corporate purposes. As of June 27, 1997, ATLANTIC had $278.8 million of
outstanding borrowings under its $350 million unsecured revolving line of
credit with Morgan Guaranty Trust Company of New York ("MGT"), an affiliate of
J.P. Morgan Securities Inc., as agent for a syndicate of banks, and such
outstanding borrowings are expected to be approximately $      million at the
closing of the Offering. Borrowings under the line of credit bear interest at
prime (8.5% at June 27, 1997) or, at ATLANTIC's option, LIBOR plus 1.375%
(7.0625% at June 27, 1997). See "Underwriting" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Liquidity and
Capital Resources--Line of Credit".
 
                                       24
<PAGE>
 
                                 CAPITALIZATION
 
The following table sets forth the capitalization of ATLANTIC as of March 31,
1997 and as adjusted to give effect to the Merger, ATLANTIC's April 1997 public
offering of Shares and the Offerings and the application of the proceeds
therefrom. The table should be read in conjunction with the financial
statements of ATLANTIC included herein.
<TABLE>
<CAPTION>
                                                          MARCH 31, 1997
                                                                          AS
                                                      HISTORICAL ADJUSTED(1)
                                                      ---------- -----------
                                                      (dollars in thousands)
<S>                                                   <C>        <C>
Mortgages payable                                      $155,418  $  155,418
Long-term debt                                              --      150,000
Shareholders' equity:
  Series A Preferred Shares (          shares at a
   stated liquidation preference of $      per share)       --       50,000
  Shares of common stock, par value $.01 per share;
   250,000,000 Shares authorized; 37,891,580 Shares
   issued; 44,280,580 Shares issued as adjusted             379         442
  Additional paid-in capital                            747,640     826,459
  Unrealized gains on Homestead convertible mortgages     5,900       5,900
  Distributions in excess of net earnings               (39,199)    (39,199)
                                                       --------  ----------
    Total shareholders' equity                         $714,720  $  843,602
                                                       --------  ----------
    Total capitalization(2)                            $870,138  $1,149,020
                                                       ========  ==========
</TABLE>
- --------
(1) Should the Preferred Share Offering not be consummated, the total
    shareholder's equity, as adjusted will be $795,602 and total
    capitalization, as adjusted, will be $1,101,020.
(2) Does not include borrowings under ATLANTIC's $350 million unsecured line of
    credit. At March 31, 1997, $295.3 million of borrowings were outstanding
    under the line of credit ($21.0 million on an as-adjusted basis and $69.0
    million, as adjusted if the Preferred Share Offering is not consummated).
 
                             THE MERGER TRANSACTION
 
DESCRIPTION OF THE MERGER
 
In January 1997, Security Capital made a proposal to the Board that Security
Capital exchange the REIT Manager and SCG Realty Services for Shares, with the
result that ATLANTIC would become an internally managed REIT. On March 18,
1997, the Special Committee recommended that the Board approve the Merger
subject to definitive documentation. Following the meeting of the Special
Committee, the full Board approved the Merger Agreement and the Merger. On
March 24, 1997, ATLANTIC and Security Capital entered into the Merger
Agreement, which is subject to customary conditions, including the approval of
ATLANTIC's shareholders. Pursuant to the Merger Agreement, Security Capital
will cause the REIT Manager and SCG Realty Services to be merged into a newly
formed subsidiary of ATLANTIC. The employees of the REIT Manager and SCG Realty
Services will become employees of ATLANTIC as a result of the Merger, which
will be consummated as follows:
 
  . Security Capital will transfer all of its shares of the REIT Manager and
    SCG Realty Services to a newly formed subsidiary of ATLANTIC in exchange
    for Shares valued at approximately $54.6 million.
 
  . The number of Shares to be issued to Security Capital will be based on
    the average closing price of the Shares over the five-day period prior to
    the record date for determining ATLANTIC's shareholders entitled to vote
    at the meeting in connection with the Merger.
 
  . In order to allow ATLANTIC's shareholders to maintain their relative
    ownership in ATLANTIC, ATLANTIC will conduct a rights offering which it
    expects to close concurrently with the Merger. The rights offering will
    entitle ATLANTIC's shareholders (other than Security Capital) to purchase
    up to
 
                                       25
<PAGE>
 
   approximately $51.8 million of additional Shares (based on the number of
   Shares expected to be outstanding on the record date for determining
   ATLANTIC's shareholders entitled to vote at the meeting in connection with
   the Merger). The exercise price for Shares in the rights offering is
   expected to be below the price at which Shares will be issued to Security
   Capital in the Merger. Security Capital has agreed not to exercise any
   rights it receives in the rights offering to purchase additional Shares
   and not to sell its rights. Any Shares issued pursuant to the rights
   offering will be offered only by means of a separate prospectus which will
   be mailed to ATLANTIC's shareholders. The closing of the rights offering
   is conditioned upon the consummation of the Merger.
 
  . In addition to the rights offering, as part of the Merger transaction,
    and in order to induce holders of Shares to vote in favor of the Merger
    transaction, to broaden Security Capital's shareholder base, to enable
    Security Capital to raise additional equity capital at a relatively low
    cost through exercises of warrants and to enable Security Capital to
    raise additional equity capital in the long run by preserving and
    enhancing its goodwill with the shareholders of ATLANTIC, Security
    Capital will issue warrants pro rata to ATLANTIC's shareholders, other
    than Security Capital, to acquire shares of its Class B Stock having an
    aggregate subscription price at the time of the Warrant Issuance of
    approximately $46.9 million. The Warrant Issuance will occur subject to
    and after the closing of the Merger and subject to and after the closing
    of the rights offering. The number of warrants to be received by each
    shareholder in the Warrant Issuance will be determined after ATLANTIC's
    shareholders have approved the Merger. The number of shares of Class B
    Stock subject to the warrants will be based on the closing price of the
    Class B Stock on the date the warrants are issued to the agent for the
    Warrant Issuance for subsequent distribution to holders of Shares. It is
    expected that application will be made for listing of the Class B Stock
    and the warrants on the NYSE, although there can be no assurance that
    either, or both, the Class B Stock or the warrants will be so listed. The
    warrants will expire one year after issuance and will contain customary
    provisions to protect shareholders from dilution in certain events,
    including certain distributions and sales of Shares at less than market
    price. The issuance of the warrants by Security Capital is contingent
    upon the closing of the Merger and the rights offering.
 
The Merger transaction was initiated and structured by individuals who are
executive officers of Security Capital, the largest shareholder of ATLANTIC.
Although no independent representatives were retained to negotiate the terms of
the Merger transaction on behalf of ATLANTIC, the Board created the Special
Committee consisting of Messrs. Garcia, Holmes and Richman. The Special
Committee engaged Hogan & Hartson L.L.P. as its legal counsel and engaged J.P.
Morgan Securities Inc., one of the Underwriters participating in this Offering,
as its financial advisor to provide a written opinion with respect to the
fairness, from a financial point of view, of the consideration to be received
in the transactions contemplated by the Merger Agreement and the Related
Agreements (as defined in the Merger Agreement) to ATLANTIC and its
shareholders (other than Security Capital). No member of the Special Committee
is an officer of ATLANTIC or a Director or officer of the REIT Manager or SCG
Realty Services, or an officer or Director of Security Capital. However,
Messrs. Garcia, Holmes and Richman beneficially own 12,000, 59,500 and 12,000
Shares, respectively, and Messrs. Holmes and Richman beneficially own 67 and
1,516 shares, respectively, of Security Capital's Class A common stock, par
value $.01 per share (the "Class A Stock"). Additionally, Messrs. Holmes and
Richman beneficially own $508,358 and $856,318 aggregate principal amount of
Security Capital's Convertible Subordinated Debentures due 2014 (the "2014
Convertible Debentures"), respectively (convertible into an aggregate of 486
and 819 shares of Class A Stock, respectively). Directors of ATLANTIC, other
than members of the Special Committee, beneficially own, in the aggregate,
24,649 Shares, 511 shares of Class A Stock and $151,248 aggregate principal
amount of 2014 Convertible Debentures (convertible into an aggregate of 144
shares of Class A Stock). Beginning on January 1, 1998, each share of Class A
Stock will be convertible into 50 shares of Class B Stock.
 
Concurrently with signing the Merger Agreement with ATLANTIC, Security Capital
also signed substantially similar agreements with each of SCI and PTR, each of
which are affiliates of Security Capital and ATLANTIC. Consummation of the
Merger transaction is not dependent upon the closing of the SCI and PTR
transactions.
 
RELATIONSHIP WITH SECURITY CAPITAL AFTER THE MERGER
 
Investor Agreement
Pursuant to an investor agreement (the "Investor Agreement"), between ATLANTIC
and Security Capital,
 
                                       26
<PAGE>
 
Security Capital is entitled to designate three persons to be nominated for
election to the Board. So long as Security Capital beneficially owns at least
10% of the Shares, ATLANTIC is prohibited from increasing the number of members
of the Board to more than seven. Additionally, the Investor Agreement, among
other things, requires ATLANTIC to obtain Security Capital's approval of (i)
the annual operating budget and substantial deviations therefrom, (ii)
contracts for investment management, property management or leasing services or
that contemplate annual payments in excess of $100,000 and (iii) acquisitions
or dispositions in a single transaction or a group of related transactions
where the purchase or sale price exceeds $5.0 million. The Investor Agreement
also provides certain registration rights to Security Capital in respect of
Shares beneficially owned by Security Capital.
 
As part of the Merger transaction, ATLANTIC and Security Capital will amend and
restate the Investor Agreement (as so amended and restated, the "Amended and
Restated Investor Agreement"). The Amended and Restated Investor Agreement will
provide that, without first having consulted with the nominees of Security
Capital designated in writing, ATLANTIC may not seek Board approval of (i)
ATLANTIC's annual budget; (ii) incurring expenses in any year exceeding (a) any
line item in the annual budget by the greater of $500,000 or 20% and (b) the
total expenses set forth in the annual budget by 15%; (iii) the acquisition or
sale of any assets in any single transaction or series of related transactions
in the ordinary course of ATLANTIC's business where the aggregate purchase
price paid or received by ATLANTIC exceeds $25.0 million; and (iv) entering
into any new contract with a service provider (a) for investment management,
property management or leasing services or (b) that reasonably contemplates
annual contract payments by ATLANTIC in excess of $1.0 million. ATLANTIC will
be under no obligation to accept or comply with any advice offered by Security
Capital with respect to the foregoing matters.
 
Additionally, so long as Security Capital beneficially owns at least 25% of the
Shares, Security Capital will have the right to approve the following matters
proposed by ATLANTIC: (i) the issuance or sale of any Shares (including the
grant of any rights, options or warrants to subscribe for or purchase Shares or
any security convertible into or exchangeable for Shares or the issuance or
sale of any security convertible into or exchangeable for Shares), at a price
per Share less than the fair market value of a Share on the date of such
issuance or sale; (ii) the issuance and sale of any disqualified shares (as
defined) if, as a result thereof, ATLANTIC's Fixed Charge Coverage Ratio (as
defined) would be less than 1.4 to 1.0; (iii) the adoption of any employee
benefit plan pursuant to which shares of ATLANTIC or any securities convertible
into shares of ATLANTIC may be issued and any action with respect to the
compensation of the senior officers of ATLANTIC (including the granting or
award of any bonuses or share-based incentive awards); and (iv) the incurrence
of any additional indebtedness (including guarantees and including
renegotiations and restructurings of existing indebtedness) if, as a result
thereof, ATLANTIC's Interest Expense Coverage Ratio (as defined) would be less
than 2.0 to 1.0. The restriction referred to in clause (i) above will not apply
to (A) the sale or grant of any options to purchase shares of ATLANTIC pursuant
to the provisions of any benefit plan approved by the shareholders of ATLANTIC,
(B) the issuance or sale of shares of ATLANTIC upon the exercise of any rights,
options or warrants granted, or upon the conversion or exchange of any
convertible or exchangeable security issued or sold, prior to the closing date
of the Merger or in accordance with the provisions of the Amended and Restated
Investor Agreement, (C) the issuance and sale of any shares of ATLANTIC
pursuant to any dividend reinvestment and share purchase plan approved by the
Board or (D) the issuance, grant or distribution of rights, options or warrants
to all holders of Shares entitling them to subscribe for or purchase shares of
ATLANTIC or securities convertible into or exercisable for shares of ATLANTIC.
 
The Amended and Restated Investor Agreement will also provide that, so long as
Security Capital owns at least 10% of the outstanding Shares, ATLANTIC may not
increase the number of persons serving on the Board to more than seven.
Security Capital also will be entitled to designate one or more persons to be
nominated for election to the Board, as follows: (i) so long as Security
Capital owns at least 10% but less than 25% of the outstanding Shares, it will
be entitled to nominate one person; and (ii) so long as Security Capital owns
at least 25% of the outstanding Shares, it will be entitled to nominate that
number of persons as shall bear approximately the same ratio to the total
number of members of the Board as the number of Shares beneficially owned by
Security Capital bears to the total number of outstanding Shares, provided that
Security Capital shall be entitled to designate no more than three persons so
long as the Board consists of no more than seven members.
 
 
                                       27
<PAGE>
 
As part of the Amended and Restated Investor Agreement, Security Capital will
be permitted to make employment opportunities with Security Capital or its
affiliates available to the officers and employees of ATLANTIC. Prior to
commencing discussions with a senior officer of ATLANTIC about any such
opportunity, Security Capital will be required to give the Board 14 days' prior
written notice.
 
In addition, the Amended and Restated Investor Agreement will provide Security
Capital with registration rights pursuant to which, in certain specified
circumstances, Security Capital will be permitted to request, at any time,
registration of all of Security Capital's Shares pursuant to Rule 415 under the
Securities Act. Security Capital will be permitted to request one such
registration for every $100.0 million (based on market value) of Shares it
owns.
 
Administrative Services Agreement
Upon consummation of the Merger transaction, ATLANTIC and Security Capital will
enter into an administrative services agreement (the "Administrative Services
Agreement"), pursuant to which Security Capital will provide ATLANTIC with
certain administrative and other services with respect to certain aspects of
ATLANTIC's business, as selected from time to time by ATLANTIC at its option.
These services are expected to include, but are not limited to, payroll and tax
administration services, cash management and accounts payable services, data
processing and other computer services, human resources, research, investor
relations, insurance administration and legal administration. The fees payable
to Security Capital will be equal to Security Capital's cost of providing such
services, plus 20%, subject to a maximum amount of approximately $5.2 million
during the initial term of the agreement, of which approximately $1.5 million
will apply to the period between closing of the Merger and December 31, 1997
and the remainder will apply to 1998. Cost savings under the Administrative
Services Agreement will accrue to ATLANTIC. The agreement will be for an
initial term expiring on December 31, 1998 and will be automatically renewed
for consecutive one-year terms, subject to approval by a majority of the
independent members of the Board.
 
License Agreement
ATLANTIC and Security Capital will enter into a license agreement on the
closing date of the Merger (the "License Agreement") pursuant to which Security
Capital will grant ATLANTIC a non-exclusive license to use Security Capital's
registered logo and the non-exclusive right to use the name "Security Capital".
The term of the license will be for a period of 15 years, subject to ATLANTIC's
right to extend the license for up to two additional five-year periods.
 
Protection of Business Agreement
ATLANTIC and Security Capital will enter into a protection of business
agreement on the closing date of the Merger (the "Protection of Business
Agreement"), which will prohibit Security Capital and its affiliates from
providing, anywhere within the United States, directly or indirectly,
substantially the same services as those currently provided by the REIT Manager
and SCG Realty Services to any entity that owns or operates multifamily
properties. The Protection of Business Agreement will not prohibit Security
Capital or its affiliates from owning the securities of any class of ATLANTIC
or PTR. The Protection of Business Agreement will terminate in the event of an
acquisition, directly or indirectly (other than by purchase from Security
Capital or any of its affiliates), by any person (or group of persons acting in
concert), other than Security Capital or any of its affiliates, of the greater
of (i) 25% or more of the outstanding shares of voting securities of ATLANTIC
and (ii) the percentage of outstanding voting securities of ATLANTIC owned
directly or indirectly by Security Capital and its affiliates, in either case
without the prior written consent of the Board. Subject to earlier termination
pursuant to the preceding sentence, the Protection of Business Agreement will
terminate on the third anniversary of the closing date of the Merger.
 
INTERESTS OF CERTAIN PERSONS IN THE MERGER
 
If the Merger is consummated, the current officers and employees of the REIT
Manager and SCG Realty Services (except Jeffrey A. Klopf) will become officers
and employees of ATLANTIC and be compensated for
 
                                       28
<PAGE>
 
their service by ATLANTIC. The following table sets forth the compensation for
each of the Co-Chairmen and the three other most highly compensated executive
officers of ATLANTIC (the "Named Executive Officers") and for all executive
officers as a group (who will become employees of ATLANTIC) for 1996. All
compensation for 1996 was paid by Security Capital.
 
<TABLE>
<CAPTION>
                                                                  OTHER ANNUAL
   NAME AND TITLE                                 SALARY    BONUS COMPENSATION
   --------------                               -------- -------- ------------
   <S>                                          <C>      <C>      <C>
   James C. Potts, Co-Chairman                  $186,000 $199,000          $ 0
   Constance B. Moore, Co-Chairman               190,000  185,000            0
   J. Lindsay Freeman, Senior Vice President     160,446  100,000            0
   Bradley Miller, Senior Vice President (1)      99,205   50,000            0
   William Kell, Vice President and Controller   125,000   28,000            0
   Executive Officers as a group (5 persons)     760,651  562,000            0
</TABLE>
- --------
(1) Began on June 1, 1996
 
For 1997, each Named Executive Officer will remain an employee of the REIT
Manager and be compensated by Security Capital until the closing of the Merger,
at which time he or she will become an employee of ATLANTIC and be compensated
by ATLANTIC. For 1997, each Named Executive Officer will receive a salary and
be eligible for a target bonus. The actual amount of the bonus (which may be
higher or lower than the target bonus) will be determined by the Compensation
Committee at the end of the year and will be based on several factors,
including individual performance, ATLANTIC's performance, ATLANTIC's financial
condition, competitive conditions in the real estate industry and
recommendations of senior management. ATLANTIC will continue the same
compensation arrangements for the portion of 1997 in which the Named Executive
Officers are employees of ATLANTIC. The Named Executive Officers are expected
to be paid the following salaries for 1997 and will be eligible for the
following target bonuses for 1997:
 
<TABLE>
<CAPTION>
                                                           TARGET
   NAME AND TITLE                                 SALARY    BONUS
   --------------                               -------- --------
   <S>                                          <C>      <C>
   James C. Potts, Co-Chairman                  $230,000 $115,000
   Constance B. Moore, Co-Chairman               230,000  115,000
   J. Lindsay Freeman, Senior Vice President     195,000   65,000
   Bradley C. Miller, Senior Vice President      185,000   60,000
   William Kell, Vice President and Controller   137,500   25,625
</TABLE>
 
In addition, subject to shareholder approval, during 1997 officers of ATLANTIC
will be granted options to purchase Shares. Officers and certain employees of
ATLANTIC will also be granted the right to purchase Shares under the Long-Term
Incentive Plan; ATLANTIC will loan such persons up to 95% of the purchase price
for any Shares so purchased on a full recourse basis. See "--Long-Term
Incentive Plan". Additionally, during 1997, officers will also be granted
options to acquire shares of Class A Common Stock of Security Capital.
 
The Board will also adopt a 401(k) plan which will permit eligible employees to
make pre-tax contributions of up to $9,500 to the plan or such other amount as
may be permitted under Code Section 401(k). ATLANTIC will match 50% of
participants' contributions that do not exceed 6% of their compensation.
ATLANTIC intends to make such matching contributions in the form of Shares.
Participants will become vested in the matching contributions 20% per each year
of service. Employees of the REIT Manager and SCG Realty Services will be
credited for service for the time they were employees of Security Capital.
 
LONG-TERM INCENTIVE PLAN
 
General
The Board has adopted, subject to shareholder approval, the 1997 Incentive Plan
(the "Incentive Plan") which authorizes the establishment of one or more option
programs and share purchase programs and the award of share grants. No more
than 3,000,000 Shares in the aggregate may be awarded under the Incentive Plan
and no individual may be granted awards with respect to more than 500,000
Shares in any one-year period. The Compensation Committee of the Board (the
"Compensation Committee") will administer the Incentive Plan. Subject to the
terms of the Incentive Plan, the Compensation Committee determines which
employees or other individuals providing services to ATLANTIC shall be eligible
to receive
 
                                       29
<PAGE>
 
awards under the Incentive Plan, and the amount, price, timing and other terms
and conditions applicable to such awards. Non-employee Directors are not
eligible to participate in the Incentive Plan. All employees of ATLANTIC or any
of its subsidiaries and any other person providing material services to
ATLANTIC or any of its subsidiaries are eligible to participate in the
Incentive Plan.
 
Options awarded under the Incentive Plan may be either incentive share options
or non-qualified share options. Options become exercisable and expire in
accordance with the terms established by the Compensation Committee. Shares
transferred to a participant pursuant to the exercise of an option may be
subject to such additional restrictions or limitations as the Compensation
Committee may determine. The Incentive Plan provides generally that
participants who are awarded options will also receive dividend equivalent
units with respect to the options. The dividend equivalent units will be
subject to the same vesting schedule as the options and will be payable when
the options are exercised, unless the participant elects to defer receipt, or
expire. Each dividend equivalent unit also accumulates additional dividend
equivalent units on an annual basis. All dividend equivalent units are paid in
the form of Shares at the rate of one Share per dividend equivalent unit.
 
The Incentive Plan provides that the Compensation Committee may award
participants performance stock, subject to achievement of performance
objectives. The number of Shares and the performance measures and periods shall
be established by the Compensation Committee at the time the award is made,
provided that any performance period shall be at least one year.
 
Non-Qualified Options
Concurrently with the consummation of the Merger transaction, the Named
Executive Officers and other officers and employees of ATLANTIC will be granted
options to purchase Shares at the closing price of the Shares on the date the
Incentive Plan is approved by shareholders. The participants have no rights as
shareholders with respect to the Shares subject to their options until the
option is exercised. ATLANTIC ordinarily will be entitled to claim a federal
income tax deduction on account of the exercise of a non-qualified option and
payment of dividend equivalent units. The amount of the deduction is equal to
the ordinary income recognized by a participant.
 
Share Purchase Program
Concurrently with the consummation of the Merger transaction, ATLANTIC will
permit the Named Executive Officers and other officers and employees to
purchase up to a total of $14,435,000 of Shares at the closing price of the
Shares on the date the Incentive Plan is approved by shareholders with two
matching options for each Share purchased. Each matching option shall have a
subscription price equal to the closing price of one Share on the date the
Incentive Plan is approved by the shareholders. No dividend equivalent units
will be issued with respect to such matching options. The Share purchases
provide for a one year restricted period during which the participants may not,
while employed, sell the Shares. If a participant leaves the employment of
ATLANTIC prior to the end of the restricted period, ATLANTIC has the right to
repurchase the Shares at the fair market value of such Shares at the time the
participant's employment is terminated. At the end of the restricted period,
the participant shall own the Shares without further restriction. However, if
the participant sells the Shares after the end of the restricted period, the
participant's matching options may be adversely affected. ATLANTIC will make
loans for up to 95% of the purchase price available to participants. Each loan
will be full recourse to the participant and be secured by the purchased
Shares.
 
                                       30
<PAGE>
 
                                    BUSINESS
 
HIGHLY FOCUSED BUSINESS STRATEGY GROUNDED IN RESEARCH
 
Since its inception in 1993, ATLANTIC has employed a research-driven investment
approach, deploying its capital in markets and submarkets which exhibit strong
market fundamentals. ATLANTIC believes the southeastern United States is
geographically and economically diverse and, therefore, ATLANTIC has a strong
primary target market in which to seek future growth. Although 34.7% of
ATLANTIC's pro forma revenues for the three-month period ended March 31, 1997
were derived from the Atlanta, Georgia metropolitan area, as ATLANTIC continues
to develop and acquire new communities outside of Atlanta, it expects the
percentage of its revenues derived from communities located in Atlanta to
decline. ATLANTIC's primary target market cities are Atlanta, Georgia;
Birmingham, Alabama; Charlotte, North Carolina; Jacksonville, Florida;
Nashville, Tennessee; Orlando, Florida; Raleigh, North Carolina; Richmond,
Virginia; Southeast Florida (which includes Ft. Lauderdale and West Palm
Beach); Tampa, Florida; and Washington, D.C. Based on forecasts published by
Woods & Poole Economics, Inc. the projected population growth in ATLANTIC's
primary target market cities is 34.5% for the years 1997 through 2016, whereas
the projected population growth of the United States as a whole for the same
period is 16.8%. For the same period, job growth is projected to be 31.2% in
ATLANTIC's primary target market cities compared to 20.8% for the United States
as a whole. Depending on the level of new construction starts by other
multifamily developers, ATLANTIC believes that the anticipated population and
job growth in its primary target market cities should contribute to ATLANTIC's
objective of long-term sustainable growth in cash flow.
 
ATLANTIC believes that population and employment growth are the primary demand
generators for multifamily product. The following chart indicates the expected
population and employment growth in ATLANTIC's primary target market cities
versus the United States as a whole from 1997 to 2016. The chart is based on
forecasts published by Woods & Poole Economics, Inc., which bases its
historical information on Bureau of Economic Analysis of the Department of
Commerce data. There can be no assurances that the forecasted population and
job growth shown below will in fact occur.
 
                                     CHART
 
At May 31, 1997, ATLANTIC owned communities in 50 of the 150 submarkets within
its target market. REIT Management is continuously researching additional
submarkets and cities and ATLANTIC may add additional primary target market
cities in the future; however, ATLANTIC intends to remain regionally focused in
the southeastern United States.
 
                                       31
<PAGE>
 
ATLANTIC differentiates its multifamily communities by the income levels of
their residents. In descending order, the full multifamily spectrum includes
upper middle income apartments, middle income apartments, moderate income
apartments, mobile home parks and government subsidized housing. ATLANTIC
deploys capital into the first three categories. ATLANTIC's upper middle income
communities appeal to residents whose incomes, which equal 115% to 140% of
submarket median household income, are often sufficient to purchase homes.
These communities typically feature large luxurious units and numerous
amenities, including large exercise facilities and attached garages. ATLANTIC's
middle income communities appeal to residents whose incomes equal 90% to 115%
of submarket median household income. Middle income communities have smaller
units and fewer amenities than upper middle income communities. ATLANTIC's
moderate income communities accommodate residents with incomes ranging from 65%
to 90% of submarket median household income. Residents in this category, which
typically include couples, single parents and families with one or two
children, are value-driven and focus on unit livability and practical amenities
such as washer/dryer hookups, storage space and playgrounds.
 
ATLANTIC's initial investment strategy focused on two components: the
acquisition of a substantial base of established multifamily communities to
provide operating cash flow and the creation of an internal development process
focused primarily on the development of moderate income multifamily
communities. ATLANTIC expects to continue to selectively acquire upper middle
income communities and acquire and develop middle income communities; however,
the majority of its future investment activities will concentrate on developing
moderate income communities.
 
The table below illustrates the growth in ATLANTIC's expected investment in
multifamily communities since its inception on October 26, 1993 to May 31,
1997:
 
<TABLE>
<CAPTION>
                                  TOTAL EXPECTED INVESTMENT(1)
                        MAY 31,                 DECEMBER 31,
                           1997        1996        1995        1994       1993
                     ----------  ----------  ----------  ---------  ---------
                                         (in thousands)
<S>                  <C>         <C>         <C>         <C>        <C>
Operating
 communities:
  Acquired           $  980,574  $  968,951  $  788,920   $600,880    $29,591
  Less dispositions     (99,577)    (90,922)    (30,934)         -          -
                     ----------  ----------  ----------  ---------  ---------
  Net acquired          880,997     878,029     757,986    600,880     29,591
  Developed             101,880      81,832      25,462          -          -
                     ----------  ----------  ----------  ---------  ---------
    Total operating
     communities        982,877     959,861     783,448    600,880     29,591
Communities under
 construction           320,835     290,486     176,740     63,006     13,588
Communities in
 planning and
 owned(2)                80,369      53,410      69,788     53,096          -
                     ----------  ----------  ----------  ---------  ---------
    Total owned
     communities     $1,384,081  $1,303,757  $1,029,976   $716,982    $43,179
                     ==========  ==========  ==========  =========  =========
Communities in
 planning and under
 control(2)          $  249,232  $  139,275  $   48,261   $ 69,232          -
                     ==========  ==========  ==========  =========  =========
</TABLE>
- --------
(1) For operating communities, represents cost through May 31, 1997 plus
    budgeted renovations as of May 31, 1997. For communities under construction
    and in planning, represents cost through May 31, 1997 plus additional
    budgeted development expenditures as of May 31, 1997, which include the
    cost of land, fees, permits, payments to contractors, architectural and
    engineering fees and interest and property taxes to be capitalized during
    the construction period, for communities in development. Does not include
    land held for future development, which is less than 1% of assets based on
    cost.
(2) The term "in planning" means that construction is anticipated to commence
    within 12 months. The term "under control" means that ATLANTIC has an
    exclusive right (through contingent contract or letter of intent) during a
    contractually agreed-upon time period to acquire land for future
    development of multifamily communities, subject to removal of contingencies
    during the due diligence process, but does not currently own the land.
 
                                       32
<PAGE>
 
ATLANTIC'S OPERATING SYSTEM
 
The REIT Manager and SCG Realty Services have approximately 100 professionals
and 450 property-level and support personnel dedicated to implementing
ATLANTIC's highly focused business strategy. ATLANTIC's "Operating System"
consists of six functional areas: research, acquisitions, development, due
diligence and investment analysis, property management and capital
markets/finance/legal. By focusing on a single discipline, professionals within
each of these areas develop substantial expertise. Interaction and
communication among these functional areas remain fluid; but separation
promotes certain checks and balances. For example, all acquisition and
development investments must be approved by a four-member investment committee
and ultimately by the investment committee of the Board.
 
Research and Development
ATLANTIC is dedicated to ongoing research and development. ATLANTIC utilizes
Security Capital Real Estate Research, an affiliate of the REIT Manager and SCG
Realty Services, to conduct comprehensive evaluations of its target market on a
submarket-by-submarket basis to identify those submarkets and product types
that present better prospects for long-term cash flow growth. These
evaluations, combined with ATLANTIC's extensive market experience in the
southeastern United States, enable ATLANTIC to identify submarkets that offer
continued opportunities for long-term cash flow growth. In addition to market
research, considerable resources are devoted to product research. The REIT
Manager and SCG Realty Services continually evaluate and refine ATLANTIC's
multifamily communities to incorporate technologies and designs that will
enhance long-term livability for its residents.
 
Acquired Communities
Since its inception in 1993, ATLANTIC has selectively acquired multifamily
communities where demographic trends and market trends indicate a high
likelihood of achieving superior operating results. As of May 31, 1997,
ATLANTIC's portfolio of communities acquired, net of dispositions, aggregated
17,463 operating units, representing a total expected investment cost,
including budgeted renovations, of $881.0 million.
 
ATLANTIC categorizes operating multifamily communities (which exclude
communities under development) as either "stabilized" or "pre-stabilized". The
term "stabilized" means that renovation, repositioning, new management and new
marketing programs (or development and marketing in the case of newly developed
communities) have been completed and in effect for a sufficient period of time
(but in no event longer than 12 months, except in cases of major
rehabilitation) to achieve 93% occupancy at market rents. Prior to being
"stabilized", a community is considered "pre-stabilized". As of May 31, 1997,
14.9% ($205.7 million) of ATLANTIC's multifamily operating portfolio was
classified as pre-stabilized, based on total expected investment cost. At May
31, 1997, ATLANTIC's operating communities (excluding communities in lease-up)
were 94.0% leased. For operating communities acquired by ATLANTIC, stabilized
operations generally have been achieved between six and 12 months after
acquisition. For communities that it is developing, ATLANTIC expects stabilized
operations generally to be achieved 12 to 18 months after construction
commences.
 
Developed Communities
ATLANTIC has selectively developed multifamily communities where land costs and
demographic and market trends indicate a high likelihood of achieving
attractive, sustainable operating results. At May 31, 1997, ATLANTIC's
completed developed communities and its owned communities under construction
and in planning together comprised 36.3% of its multifamily portfolio, based on
total expected investment cost. As of May 31, 1997, the development portion of
ATLANTIC's multifamily portfolio consisted of the following:
 
<TABLE>
<CAPTION>
                                                      TOTAL EXPECTED
                                      NUMBER OF UNITS   INVESTMENT(1)
                                      --------------- --------------
                                          (dollars in thousands)
<S>                                   <C>             <C>
Communities completed                      1,898         $101,880
Communities under construction             5,079          320,835
Communities in planning and owned(2)       1,224           80,369
                                           -----         --------
    Totals                                 8,201         $503,084
                                           =====         ========
</TABLE>
 
                                       33
<PAGE>
 
- --------
(1) Represents cost through May 31, 1997 plus additional budgeted development
    expenditures as of May 31, 1997, which include the cost of land, fees,
    permits, payments to contractors, architectural and engineering fees and
    interest and property taxes to be capitalized during the construction
    period. Does not include land held for future development, which is less
    than 1% of assets, based on cost.
(2) Does not include land in planning and under control for the development of
    3,830 units with a total budgeted development cost of $249.2 million.
 
ATLANTIC carefully manages development risks by obtaining zoning and public
approvals prior to purchasing land. ATLANTIC mitigates construction risk by
using qualified third-party general contractors to build its communities, using
guaranteed maximum price contracts. ATLANTIC targets development for markets
with high occupancy rates and population and job growth trends that indicate
increasing future demand. ATLANTIC cannot eliminate all development risk, but
believes that the opportunities to better control its product and realize
higher returns from development communities compensate for any additional risk.
 
ATLANTIC traditionally has commenced development immediately after acquiring a
tract of land. However, in cases where land prices are favorable, ATLANTIC has
acquired and will acquire, on an unleveraged basis, prudent amounts of zoned
land for the development of future multifamily communities. In addition, to
provide for growth, ATLANTIC may utilize options and rights of first refusal in
order to control land for the development of future communities.
 
To enhance its flexibility in developing and acquiring multifamily communities,
ATLANTIC has and will enter into presale agreements to acquire communities
developed by third-party owner/developers where the developments meet
ATLANTIC's investment criteria. ATLANTIC has and will fund such developments
through development loans to these owner/developers. In addition, to provide
greater flexibility for the use of land acquired for development and to dispose
of excess parcels, ATLANTIC plans to make mortgage loans to Atlantic
Development Services to purchase land for development. ATLANTIC owns all of the
preferred stock of Atlantic Development Services, which entitles ATLANTIC to
substantially all of the net operating cash flow (95%) of Atlantic Development
Services. All of the common stock of Atlantic Development Services is owned by
an unaffiliated trust. The common stock is entitled to receive the remaining 5%
of net operating cash flow. As of May 31, 1997, there were no outstanding
development or mortgage loans made by ATLANTIC. The activities of Atlantic
Development Services and third-party owner/developers are consolidated with
ATLANTIC's activities and all intercompany transactions have been eliminated in
consolidation.
 
Due Diligence and Investment Analysis
ATLANTIC believes that a REIT should have experienced personnel dedicated to
performing intelligent and thorough due diligence. The REIT Manager has three
full-time professionals performing due diligence for ATLANTIC. The REIT
Manager's professionals utilize due diligence information in screening
potential acquisitions and developments for ATLANTIC.
 
Prospective property investments are analyzed pursuant to several underwriting
criteria, including purchase price, competition and other market factors, and
prospects for long-term growth in cash flow. ATLANTIC's investment decisions
are based upon the expected contribution of the community to long-term cash
flow growth on an unleveraged basis. The expected economic contribution is
based on an evaluation of a community's stabilized operations, including an
estimate of all cash revenues from leases and other revenue sources, minus
expenses incurred in operating the community (including real estate taxes,
insurance, maintenance, turnover costs (such as carpet and appliance
replacement), personnel costs and utility charges, but excluding depreciation,
debt service and amortization of loan costs) and a reserve for capital
expenditures.
 
Property Management
ATLANTIC believes that a successful REIT must actively manage its communities
in order to increase cash flow and enhance the long-term economic performance
of the communities. Approximately 91% of ATLANTIC's operating multifamily units
are managed by SCG Realty Services, which is headquartered in Atlanta, Georgia,
with the balance in various stages of transition to SCG Realty Services'
management.
 
                                       34
<PAGE>
 
Security Capital is the sole owner of SCG Realty Services and the REIT Manager.
See "The Merger Transaction" for a description of an agreement that ATLANTIC
has entered into with Security Capital to merge the REIT Manager and SCG Realty
Services into a newly formed subsidiary of ATLANTIC in exchange for Shares. The
property management fee paid to SCG Realty Services for the three-month period
ended March 31, 1997 and for the year ended December 31, 1996 was $1.3 million
and $4.2 million, respectively. See "Certain Relationships and Transactions--
Property Management Company".
 
SCG Realty Services has approximately 45 professionals and 435 property-level
and support personnel. All such persons are expected to become employees of
ATLANTIC after the Merger. SCG Realty Services emphasizes locally-based
management and has ten local offices to serve ATLANTIC's target market. This
network improves SCG Realty Services' ability to respond to changes in local
market conditions and resident needs. ATLANTIC believes that SCG Realty
Services has developed superior operating procedures, financial controls,
information systems and training programs, which it expects to positively
affect rental returns and occupancy rates. In addition, incentive compensation
programs have been implemented for on-site property managers to further improve
the performance of the communities. The REIT Manager has taken an active role
in overseeing SCG Realty Services' management of ATLANTIC's multifamily
communities.
 
ATLANTIC recognizes that highly focused day-to-day management attention is
essential to maximize short-term and long-term cash flow from each of its
multifamily communities. As a result, SCG Realty Services has been specifically
dedicated to the pursuit of this single goal. The professionals within SCG
Realty Services focus only on ATLANTIC's communities. Therefore, their
attention is not diluted by competing demands of other customers. SCG Realty
Services and the REIT Manager work closely together to develop innovative new
ideas to maintain high resident satisfaction while maximizing cash flow growth.
During 1996, SCG Realty Services established a Regional Information Management
("RIM") Center. The RIM Center concept is designed to enable property-level
management personnel to focus on community operating performance while moving
certain accounting and administrative functions to the RIM Center. The RIM
Center is designed to carry out these functions for several area communities
and thus benefit from economies of scale, better accounting control and
enhanced cash management capabilities. During 1996, ATLANTIC entered into
revenue sharing agreements with certain cable television and telephone service
providers which provide for ATLANTIC to receive a percentage of the service
providers' revenues generated from subscribing residents in return for access
to the resident base.
 
Capital Markets/Finance/Legal
ATLANTIC believes that a successful REIT must have the ability to access the
equity and debt markets efficiently, expeditiously and cost-effectively.
ATLANTIC's ability to efficiently access the capital markets permits it to
capitalize on the development and acquisition opportunities that exist in its
target market. In order to maximize this function and enhance relationships
with major institutional sources of capital, Security Capital formed Capital
Markets Group, a registered broker-dealer affiliate. Capital Markets Group's
services are included in the REIT Manager's fee and do not result in a separate
charge to ATLANTIC. After the Merger, shareholders relations services will be
charged in accordance with the terms of the Administrative Services Agreement
while capital raising services will be charged based on the services used.
Capital Markets Group and the REIT Manager have arranged approximately $420
million in private offerings and a $350 million line of credit for ATLANTIC.
 
ATLANTIC's increased borrowing capacity enables it to acquire communities prior
to equity and long-term debt offerings and to eliminate or minimize the amount
of cash it must invest in low-yielding short-term investments. ATLANTIC
believes its current leverage provides considerable flexibility to prudently
utilize long-term debt as a financing tool in the future. After it has acheived
a substantial equity base, ATLANTIC expects to arrange fully amortizing, fixed-
rate, 15-year to 25-year unsecured debt, such as the Notes, the proceeds of
which will be used primarily for the reduction of line of credit balances
related to multifamily acquisition and development. This long-term financing
strategy is expected to allow ATLANTIC to prudently increase its capital base
with debt and equity.
 
In July 1995, the REIT Manager negotiated a credit enhancement agreement with
FNMA that covers all of ATLANTIC's tax-exempt bond issues. Under the agreement
with FNMA, ATLANTIC makes monthly principal payments, based on a 30-year
amortization, into a principal reserve account. Of these bond issues,
 
                                       35
<PAGE>
 
$108.2 million have variable interest rates. To mitigate the variable interest
rate exposure, ATLANTIC entered into swap agreements. These swap agreements
effectively result in ATLANTIC paying interest at a fixed rate of 6.63% on
these borrowings.
 
STRATEGY FOR CASH FLOW AND DISTRIBUTION GROWTH
 
ATLANTIC seeks to achieve long-term sustainable growth in cash flow by
maximizing the operating performance of its core portfolio through value-added
operating systems and concentrating its experienced team of professionals on
developing and acquiring industry-leading communities in targeted submarkets
exhibiting strong job growth and favorable demographic trends.
 
In addition to its strong primary target market, ATLANTIC believes that the
following key factors will drive ATLANTIC's future growth: research and
development, moderate income development, opportunistic acquisitions, "same
store" growth, portfolio and asset optimization and a conservative balance
sheet strategy.
 
Research and Development
ATLANTIC believes that its research-based investment strategy differs from
other multifamily REITs in that the REIT Manager and SCG Realty Services and
their respective affiliates have dedicated personnel who conduct comprehensive
proprietary evaluations of ATLANTIC's target market on a submarket-by-submarket
basis taking into account 24 key variables that ATLANTIC has identified as
having the greatest impact on multifamily operating performance. A few of these
variables include market demand analysis, detailed supply evaluations of each
submarket and other economic and demographic data. See "--ATLANTIC's Operating
System--Research".
 
Development of Moderate Income Communities
ATLANTIC differentiates its multifamily communities by the income levels of
their residents. In descending order, the full multifamily spectrum includes
upper middle income apartments, middle income apartments, moderate income
apartments, mobile home parks and government subsidized housing. ATLANTIC
deploys capital into the first three categories. ATLANTIC's upper middle income
communities appeal to residents whose incomes, which equal 115% to 140% of
submarket median household income, are often sufficient to purchase homes.
These communities typically feature large luxurious units and numerous
amenities, including large exercise facilities and attached garages. ATLANTIC's
middle income communities appeal to residents whose incomes equal 90% to 115%
of submarket median household income. Middle income communities have smaller
units and fewer amenities than upper middle income communities. ATLANTIC's
moderate income communities accommodate residents with incomes ranging from 65%
to 90% of submarket median household income. Residents in this category, which
typically include couples, single parents and families with one or two
children, are value-driven and focus on unit livability and practical amenities
such as washer/dryer hookups, storage space and playgrounds.
 
ATLANTIC's initial acquisitions were principally middle income communities
since the existing moderate income inventory in the southeastern United States
consisted primarily of older communities (15-30 years old) which had been
poorly managed, were either dilapidated or approaching obsolescence and would
not compete effectively for residents in ATLANTIC's market. Accordingly,
ATLANTIC's portfolio at May 31, 1997 includes a larger percentage of upper
middle income communities (9.6%, based on total expected investment cost) and
middle income communities (41.7%, based on total expected investment cost) than
moderate income communities (48.7%, based on total expected investment cost).
 
As of May 31, 1997, ATLANTIC's portfolio consisted of seven upper middle income
communities with a total expected investment cost of $133.0 million, 37 middle
income communities with a total expected investment cost of $576.8 million and
48 moderate income communities with a total expected investment cost of $674.3
million. ATLANTIC focuses primarily on moderate income communities, which
comprise one of the largest segments of the renter population. Moderate income
communities comprised 51.8% of ATLANTIC's 1996 development starts, based on
total budgeted development cost. In 1997, approximately 74.3% of development
starts and approximately 63.8% of ATLANTIC's total development activities are
expected to constitute moderate income communities, based on total budgeted
development cost. The balance of development starts are expected to consist of
middle income communities.
 
                                       36
<PAGE>
 
Based on ATLANTIC's review of information filed under the Exchange Act
regarding other REITs in ATLANTIC's primary target market and other publicly
available data, ATLANTIC believes that few other REITs in its primary target
market currently focus on the moderate income segment. Moreover, based on
ATLANTIC's proprietary information regarding available land parcels and
construction starts in its primary target market, ATLANTIC believes that less
than 10% of the 1995 and 1996 multifamily starts in ATLANTIC's primary target
market cities constituted moderate income product. Consequently, ATLANTIC
believes that the moderate income segment is a significantly underserved market
with limited competition.
 
In ATLANTIC's experience, moderate income residents are typically longer-term
residents (as evidenced by the turnover percentages presented in the following
table) because they often lack the financial resources required to purchase
single-family homes. As a result, resident turnover is often lower in
ATLANTIC's moderate income communities than in its upper middle income or
middle income communities, particularly during softening market conditions. The
total cost of refurbishing and re-leasing a unit ranges from $700 to $1,500;
therefore, reducing resident turnover can have a material impact on an asset's
profitability.
 
During the first quarter of 1997 and the fourth quarter of 1996, certain of
ATLANTIC's primary target market cities experienced a slowing in collections
growth and a decrease in average physical occupancy principally due to demand
and supply imbalances. During this period, ATLANTIC's moderate income
communities outperformed ATLANTIC's product types as a whole. The table below
demonstrates the performance of ATLANTIC's moderate income communities in the
"same store" portfolios.
 
<TABLE>
<CAPTION>
   FIRST QUARTER 1997
   COMPARED TO FIRST    COLLECTIONS              CHANGE IN
   QUARTER 1996              GROWTH   TURNOVER   OCCUPANCY
   ------------------   ----------- ---------   ---------
   <S>                  <C>         <C>         <C>
   Moderate income            3.72%      56.5%        0.7%
   Middle income              1.62       54.9        -0.4
   Upper middle income        1.04       56.7        -2.6
   All product types          2.42       55.9        -0.3
<CAPTION>
   FOURTH QUARTER 1996
   COMPARED TO FOURTH
   QUARTER 1995
   -------------------
   <S>                  <C>         <C>         <C>
   Moderate income            4.66       60.1         1.0
   Middle income             -0.44       69.5        -1.6
   Upper middle income       -0.20       65.6        -2.6
   All product types          1.00       65.7        -1.1
<CAPTION>
   1996 COMPARED TO
   1995
   ----------------
   <S>                  <C>         <C>         <C>
   Moderate income            4.02       61.0         0.1
   Middle income              1.92       66.1        -0.6
   Upper middle income        2.98       57.9        -0.3
   All product types          2.76       62.6        -0.3
</TABLE>
 
Due to market fundamentals and the operating characteristics of moderate income
communities, ATLANTIC believes that this category offers better prospects for
long-term sustainable cash flow growth.
 
ATLANTIC's research-driven development strategy is focused on developing state
of the art communities in attractive submarkets that responds to renter
preferences and demographic trends. ATLANTIC believes that developing
communities designed for long-term appeal to one of the largest segments of the
renter population (moderate income households) will allow ATLANTIC to achieve
more consistent rental increases and higher occupancies over the long term and
thereby realize superior cash flow growth. Development, principally of moderate
income communities, will be a critical factor driving ATLANTIC's long-term
growth. By year-end 1997, ATLANTIC anticipates that approximately 45.1% of its
total portfolio will consist of communities ATLANTIC has developed or is in the
process of developing and approximately 62.7% of these development communities
will be moderate income product, based on total expected investment cost. Over
an extended period, management believes that operating results from ATLANTIC's
development starts will contribute significantly to ATLANTIC's cash flow
growth.
 
Development opportunities also permit ATLANTIC to incorporate technologies and
designs aimed at enhancing long-term rental growth and reducing ongoing
maintenance costs. ATLANTIC has had the
 
                                       37
<PAGE>
 
opportunity to evaluate and refine its multifamily communities through its
history of development. ATLANTIC, unlike a typical merchant builder, intends to
be a long-term owner of the communities that it develops. Hence, ATLANTIC
emphasizes long-term durability by using materials and designs that minimize
ongoing operation and maintenance costs.
 
Opportunistic Acquisitions
It is often advantageous for ATLANTIC to acquire existing multifamily
communities in markets that are expected to experience favorable growth in
rents and income. In many cases, communities can be acquired and redeveloped at
prices well below the cost to build a comparable community in the same area.
The REIT Manager thoroughly analyzes and evaluates potential community
acquisitions throughout ATLANTIC's target market which, together with
ATLANTIC's access to capital, provides ATLANTIC with a competitive advantage in
acquiring multifamily assets. From its inception on October 26, 1993 to May 31,
1997, ATLANTIC had completed acquisitions with a total expected investment cost
of $980.6 million.
 
"Same Store" Growth
Net operating income on a "same store" basis (as adjusted for pre-stabilized
versus stabilized accounting differences) increased 4.88% from 1995 to 1996 for
the 34 communities that were fully operational during both periods and
increased 5.72% from the first quarter of 1996 to the first quarter of 1997 for
the 50 communities that were fully operational during both periods. The
accounting differences result from capitalizing certain costs during the period
after acquisition when a community is being repositioned and is classified as
pre-stabilized and expensing those costs once repositioning is completed and
the community is classified as stabilized.
 
ATLANTIC believes that the underlying long-term conditions of its primary
target market, including its strong job growth, should continue to support high
occupancy levels and allow for consistent increases in rental income. In
addition, operating efficiencies and lower resident turnover resulting from
ATLANTIC's increasing focus on moderate income product are expected to reduce
operating costs and improve profit margins.
 
Portfolio and Asset Optimization
ATLANTIC develops and acquires communities with a view to effective long-term
operation and ownership. REIT Management actively reviews ATLANTIC's asset
base. These reviews generate operating and capital plans and, with guidance
from its affiliate, Security Capital Real Estate Research, help ATLANTIC to
identify submarkets and product types that it believes will generate above
average long-term growth opportunities. In evaluating each multifamily
community owned or being considered for acquisition or development, the REIT
Manager focuses on those components that it believes provide the greatest
opportunity for consistent rental increases and high occupancies over the long
term. Submarket locations and demographics, unit mix, density and amenities of
each community are important contributors to long-term cash flow growth. Under
its portfolio and asset optimization program, ATLANTIC may from time to time
dispose of assets that no longer meet its long-term investment objectives and
redeploy the proceeds, preferably through tax-deferred exchanges, into assets
with better prospects for cash flow growth. ATLANTIC's portfolio and asset
optimization strategy is based on the premise that it has a finite amount of
investment capital and that this capital should be deployed where it can
produce maximum long-term cash flow growth. ATLANTIC believes that many of its
existing upper middle income communities will be candidates for exchange or
disposition given the increased competition from this product type being
developed by third parties. Consistent with its current strategy, ATLANTIC
expects to redeploy the proceeds from these dispositions into moderate income
communities with superior growth prospects. Since inception, ATLANTIC has
disposed of eight operating communities aggregating 2,140 units, realizing an
aggregate gain, net of provisions for possible losses, of $4.3 million on
aggregate proceeds of $107.7 million. Five of the eight dispositions have been
included in tax-deferred exchanges.
 
Conservative Balance Sheet Strategy
ATLANTIC has a conservative balance sheet strategy. Long-term debt as a
percentage of total long-term undepreciated book capitalization was 16.9% at
March 31, 1997 on a historical basis and 25.5% at March 31, 1997 on a pro forma
basis, as adjusted to give effect to the Merger, ATLANTIC's April 1997 public
 
                                       38
<PAGE>
 
offering of Shares and the Offerings and the application of the proceeds
therefrom. In the future, ATLANTIC intends to access the public equity and debt
markets and to issue long-term, fixed rate, fully amortizing unsecured
corporate debt, such as the Notes, which will limit ATLANTIC's exposure to
floating rate or balloon financing. However, there can be no assurance that
ATLANTIC will be able to complete the Preferred Share Offering or such other
offerings. ATLANTIC's $350 million unsecured line of credit enables ATLANTIC to
take advantage of investment opportunities in its target market without
investing significant funds in short-term investments between securities
offerings. As of June 27, 1997, $278.8 million of borrowings were outstanding
under the line of credit and such outstanding borrowings are expected to be
approximately $      million at the closing of the Offering. This conservative
balance sheet strategy is expected to provide ATLANTIC with the ability to
raise funds through offerings of debt and equity and allow ATLANTIC to take
advantage of future investment opportunities, contributing to ATLANTIC's
objective of long-term growth in cash flow.
 
EMPLOYEES
 
ATLANTIC currently has no employees. The REIT Manager, whose sole activity is
advising ATLANTIC, manages the day-to-day operations of ATLANTIC. The REIT
Manager and SCG Realty Services have assembled a team of approximately 100
operating professionals, collectively possessing extensive experience in
multifamily real estate. All such persons are expected to become employees of
ATLANTIC after the Merger.
 
LEGAL PROCEEDINGS
 
ATLANTIC is a party to various claims and routine litigation arising in the
ordinary course of its business. ATLANTIC does not believe that the results of
any of such claims and litigation, individually or in the aggregate, will have
a material adverse effect on its business, financial position or results of
operations.
 
COMPETITION
 
There are numerous commercial developers, real estate companies and other
owners of real estate that compete with ATLANTIC in seeking land for
development, communities for acquisition and disposition and residents for
communities. All of ATLANTIC's multifamily communities are located in developed
areas that include other multifamily communities. The number of competitive
multifamily communities in a particular area could have a material adverse
effect on ATLANTIC's ability to lease units and on the rents charged. In
addition, other forms of single family and multifamily residential communities
provide housing alternatives to residents and potential residents of ATLANTIC's
multifamily communities.
 
AMERICANS WITH DISABILITIES ACT
 
ATLANTIC's communities must comply with Title III of the ADA to the extent that
such communities are "public accommodations" and/or "commercial facilities" as
defined by the ADA. The ADA does not consider multifamily communities to be
public accommodations or commercial facilities, except portions of such
facilities open to the public, such as the leasing office. Noncompliance could
result in imposition of fines or an award of damages to private litigants.
ATLANTIC believes that the mandated portions of its communities comply with all
present requirements under the ADA and applicable state laws.
 
ENVIRONMENTAL MATTERS
 
Under various federal, state and local laws, ordinances and regulations, a
current or previous owner, developer or operator of real estate may be liable
for the costs of removal or remediation of certain hazardous or toxic
substances at, on, under or in its property. The costs of removal or
remediation of such substances could be substantial. Such laws often impose
such liability without regard to whether the owner or operator knew of, or was
responsible for, the release or presence of such hazardous or toxic substances.
The presence of such substances may adversely affect the owner's ability to
sell or rent such real estate or to borrow using such real estate as
collateral. Persons who arrange for the disposal or treatment of hazardous or
toxic substances also may be liable for the costs of removal or remediation of
such substances at the disposal or treatment facility, whether or not such
facility is owned or operated by such person. Certain
 
                                       39
<PAGE>
 
environmental laws impose liability for the release of asbestos-containing
materials into the air, pursuant to which third parties may seek recovery from
owners or operators of real properties for personal injuries associated with
such materials, and prescribe specific methods for the removal and disposal of
such materials, which may result in increased costs in connection with
renovations at ATLANTIC's communities.
 
ATLANTIC has not been notified by any governmental authority of any non-
compliance, liability or other claim in connection with any of its communities
owned or being acquired at May 31, 1997, and ATLANTIC is not aware of any
environmental condition with respect to any of its communities that is likely
to be material. ATLANTIC has subjected each of its communities to a Phase I
environmental assessment (which does not involve invasive procedures such as
soil sampling or ground water analysis) by independent consultants. While some
of these assessments have led to further investigation and sampling, none of
the environmental assessments has revealed, nor is ATLANTIC aware of, any
environmental liability (including asbestos-related liability) that the REIT
Manager believes would have a material adverse effect on ATLANTIC's business,
financial condition or results of operations. No assurance can be given,
however, that these assessments and investigations reveal all potential
environmental liabilities, that no prior owner or operator created any
material environmental condition not known to ATLANTIC or the independent
consultants or that future uses and conditions (including, without limitation,
resident actions or changes in applicable environmental laws and regulations)
will not result in unreimbursed costs relating to environmental liabilities.
See "Risk Factors--Regulatory Compliance Risks--Possible Liability Relating to
Environmental Laws".
 
INSURANCE COVERAGE
 
ATLANTIC carries comprehensive general liability coverage on its owned
communities, with limits of liability customary within the industry, to insure
against liability claims and related defense costs. Similarly, ATLANTIC is
insured against the risk of direct physical damage in amounts necessary to
reimburse ATLANTIC on a replacement-cost basis for costs incurred to repair or
rebuild each community, including loss of rental income during the
reconstruction period (up to a six-month period).
 
                                REIT MANAGEMENT
 
GENERAL
 
The REIT Manager and its specialized services affiliates provide ATLANTIC with
strategic and day-to-day management, research, investment analysis,
acquisition, development, marketing, disposition of assets, asset management,
due diligence, capital markets, and legal and accounting services, all of
which are included in the REIT Management fee. ATLANTIC currently has no
employees. Hence, ATLANTIC depends on the quality of the management provided
by the REIT Manager. ATLANTIC believes that its relationship with the REIT
Manager provides ATLANTIC with access to high quality and depth of management
personnel and resources, savings from a dedicated capital markets group, and
access to centralized research, accounting and legal support. As of June 27,
1997, approximately 55 operating professionals were employed by the REIT
Manager. The REIT Manager also provides office and other facilities supporting
ATLANTIC's needs. The REIT Manager's address is the same as ATLANTIC's. The
owner of the REIT Manager, Security Capital, currently owns approximately
51.3% of ATLANTIC's outstanding Shares. See "The Merger Transaction" for a
description of an agreement that ATLANTIC has entered into with Security
Capital to merge the REIT Manager and SCG Realty Services into a newly formed
subsidiary of ATLANTIC in exchange for Shares.
 
The owner of the REIT Manager has a substantial shareholder interest in
ATLANTIC, creating alignment of interest with ATLANTIC's shareholders.
Furthermore, the REIT Manager provides all its services for one fee, and an
affiliate provides property management services at market rates in a
competitive environment. The REIT Manager does not receive additional fees for
investment banking, financing, asset sales or similar services.
 
The REIT Manager has organized itself such that each operating professional
specializes in a particular discipline (such as research, marketing,
development, acquisition, due diligence, asset management, capital
 
                                      40
<PAGE>
 
markets or financial operations) rather than being responsible for all
functions on a project-by-project basis. Local investments are approved by the
REIT Manager's investment committee, using uniform criteria, prior to being
submitted to ATLANTIC's investment committee. Regional operating professionals
focus on specific target markets to ensure attention to resident services.
 
ATLANTIC believes that the quality of management should be assessed in light of
the following factors:
 
Management Depth/Succession
ATLANTIC believes that management should have several senior executives with
the leadership, operational, investment and financial skills and experience to
oversee the entire operations of the REIT. ATLANTIC believes that several of
its senior officers could serve as the principal executive officer and continue
ATLANTIC's performance. See "--Directors and Officers of ATLANTIC and the REIT
Manager" below.
 
Strategic Vision
ATLANTIC believes that management should have the strategic vision to determine
an investment focus that provides favorable initial yields and long-term growth
prospects. The REIT Manager has demonstrated its strategic vision by focusing
ATLANTIC on multifamily communities in the southeastern United States, where
demographic and supply factors have permitted high occupancies at increasing
rents.
 
ATLANTIC focuses primarily on moderate income communities, which comprise one
of the largest segments of the renter population. Based on ATLANTIC's review of
information filed under the Exchange Act regarding other REITs in ATLANTIC's
primary target market and other publicly available data, ATLANTIC believes that
few other REITs in its primary target market currently focus on the moderate
income segment. Consequently, ATLANTIC believes that the moderate income
segment is a significantly underserved market with limited competition.
 
Research Capability
ATLANTIC believes that management should have the means for researching markets
to determine appropriate investment opportunities. ATLANTIC divides its target
market cities into numerous submarkets for analysis purposes. The REIT Manager
and its affiliates have several persons who devote substantial time to
research, on a submarket-by-submarket basis, and are closely supervised by
senior officers of the REIT Manager.
 
Investment Committee Process
ATLANTIC believes that investment committees should provide discipline and
guidance to the investment activities of the REIT in order to achieve its
investment goals. The four members of the REIT Manager's investment committee
have a combined 95 years experience in the real estate industry. See "--
Directors and Officers of ATLANTIC and the REIT Manager" below. The investment
committee receives detailed written analyses and research, in a standardized
format, from the REIT Manager's personnel and evaluates all prospective
investments pursuant to uniform underwriting criteria prior to submission of
investment recommendations to the investment committee of the Board. The
quality of the REIT Manager's investment committee process is demonstrated by
ATLANTIC's ability to achieve its investment goals and generally realize its
projected initial returns and growth from multifamily investments.
 
Development/Redevelopment and Acquisition Capability
ATLANTIC believes that by internally developing projects and redeveloping well-
located operating communities, management can capture for the REIT the value
that normally escapes through sales premiums paid to successful developers. The
REIT Manager's personnel have substantial development and redevelopment
experience, as described in "--Directors and Officers of ATLANTIC, the REIT
Manager and Relevant Affiliates" below. The REIT Manager has 19 full-time
professionals committed to development and acquisition activities. The REIT
Manager has arranged for over $980.6 million of successful acquisitions for
ATLANTIC. As of May 31, 1997, the REIT Manager was developing 6,303 multifamily
units for ATLANTIC with a total budgeted development cost of $401.2 million.
Additionally, as of May 31, 1997, ATLANTIC had land in planning and under
control for the development of 3,830 units with a total budgeted development
cost of $249.2 million. REIT Management has engaged in substantial development
on behalf of ATLANTIC at attractive yields that have exceeded projections and
ATLANTIC believes that
 
                                       41
<PAGE>
 
development will contribute to its objective of long-term growth in cash flow.
See "Business--ATLANTIC's Operating System".
 
Disposition Capability
The ability to identify and effectively complete the cost-effective disposition
of targeted communities is essential to the successful execution of ATLANTIC's
asset optimization strategy. Since inception, ATLANTIC disposed of 2,140 units,
realizing an aggregate gain, net of provisions for possible losses, of $4.3
million on aggregate proceeds of $107.7 million, which were redeployed into
strategic acquisitions and developments. Marketing efforts and related costs
and negotiation were conducted primarily by the REIT Manager and, therefore,
broker fees were minimal.
 
Due Diligence Process
ATLANTIC believes that management should have experienced senior personnel
dedicated to performing intelligent and thorough due diligence. The REIT
Manager has three full-time due diligence professionals and has developed
uniform systems and procedures for due diligence, as described under
"Business--ATLANTIC's Operating System--Due Diligence and Investment Analysis".
The REIT Manager's due diligence personnel have screened and selected a large
volume of investments.
 
Operating Capability
ATLANTIC believes that management can substantially improve funds from
operations by actively and effectively managing assets. As described under
"Business--ATLANTIC's Operating System", the REIT Manager and its affiliates
have devoted substantial personnel and financial resources to control and
effectively manage ATLANTIC's multifamily portfolio.
 
Capital Markets Capability
ATLANTIC believes that management must be able effectively to raise equity and
debt capital in order for the REIT to achieve superior growth through
investment. As described under "Business--ATLANTIC's Operating System--Capital
Markets/Finance/Legal", REIT Management has successfully arranged funding for
ATLANTIC's investment program.
 
Communications/Shareholder Relations Capability
ATLANTIC believes that a REIT's success in capital markets and investment
activities can be enhanced by management's ability to effectively communicate
the REIT's strategy and performance to investors, sellers of property and the
financial media. The REIT Manager provides full-time personnel who prepare
informational materials for and conduct periodic meetings with the investment
community and analysts.
 
ATLANTIC believes that successfully combining the foregoing attributes
significantly enhances a REIT's ability to increase cash flow and increase the
market valuation of the REIT's portfolio.
 
DIRECTORS AND OFFICERS OF ATLANTIC AND THE REIT MANAGER
 
Upon consummation of the Merger, each of the persons discussed below will
become officers or directors of ATLANTIC and be compensated for such services
by ATLANTIC (other than Mr. Klopf who will be compensated by Security Capital).
 
Directors of ATLANTIC
Members of the REIT Manager's Investment Committee are designated by an
asterisk.
 
C. RONALD BLANKENSHIP--47--Advisory Director of ATLANTIC since September 1996
and Director from April 1996 to September 1996; Managing Director of Security
Capital since March 1991 and Non-Executive Chairman of PTR since June 1997;
Chairman of PTR from June 1991 to June 1997. Mr. Blankenship is a Director of
Strategic Hotel Capital Incorporated and an advisory Director of Homestead.
From July 1988 to June 1991, Mr. Blankenship was a regional partner with
Trammell Crow Residential in Chicago, a multifamily real estate development and
property management firm. Prior thereto, Mr. Blankenship was an Executive Vice
President and Chief Financial Officer of the Mischer Corporation in Houston, a
multibusiness holding company with investments primarily in real estate.
 
                                       42
<PAGE>
 
MANUEL A. GARCIA III--53--Director of ATLANTIC since December 1995; Chief
Executive Officer of Davgar Restaurants, Inc. since May 1969, where he is the
owner/operator of ten Burger King Restaurants in central Florida, five Pebbles
Restaurants, Harvey's Bistro and Manuel's on the 28th Restaurant in Orlando,
Florida; Director of Homestead, The Foundation for Orange County Public
Schools, Florida State University Seminole Boosters' Association, a Director
and Member of the Executive Committee of the Florida Citrus Sports Association
and National Director of Cities in Schools. Mr. Garcia is also on the Board of
the National Conference of Christians and Jews and an Honorary Director of the
Boys' Clubs and Boy Scouts of Central Florida. In addition, Mr. Garcia is a
former member of former President Bush's Drug Advisory Council.
 
NED S. HOLMES--52--Director of ATLANTIC since May 1994; President and Chief
Executive Officer of Laing since May 1990; from April 1984 to present, Chairman
and President of Parkway Investment/Texas Inc., a Houston-based real estate
investment and development company, which specializes in residential (apartment
and townhouse), commercial (office and warehouse) and subdivision projects. Mr.
Holmes also serves as a Director of Commercial Bancshares, Inc. and Heritage
Bank, both based in Houston, Texas. Mr. Holmes is a Chairman of the Port
Commission of the Port of Houston Authority and a Director of the Greater
Houston Partnership.
 
*CONSTANCE B. MOORE--41--Co-Chairman, Chief Operating Officer and Director of
ATLANTIC and the REIT Manager since January 1996, where she has overall
responsibility for operations of ATLANTIC; from May 1994 to December 1995,
Managing Director of PTR, Director and Managing Director of PTR's REIT manager;
Senior Vice President of Security Capital from March 1993 to April 1994; from
January 1990 to December 1992, President and Director of Kingswood Realty
Advisors, Inc., investment advisor to ICM Property Investors, a NYSE-listed
REIT, and from March 1991 to December 1992, President and Director of ICM
Property Investors.
 
*JAMES C. POTTS--50--Co-Chairman and Chief Investment Officer of ATLANTIC and
the REIT Manager since January 1996 and Director of ATLANTIC and the REIT
Manager since October 1993, where he has overall responsibility for investments
of ATLANTIC; Chairman of ATLANTIC and the REIT Manager from May 1994 to
December 1995; from December 1992 to April 1994, Managing Director of PTR's
REIT manager, where he supervised the asset management of all of PTR's
multifamily communities and oversaw the relationship of PTR's REIT manager with
SCG Realty Services Incorporated, which provides on-site management for these
communities; from April 1984 to December 1992, Chief Executive Officer of four
regional multifamily management companies of Trammell Crow Residential
Services.
 
JOHN M. RICHMAN--69--Director of ATLANTIC since September 1996; Counsel to the
law firm of Wachtell, Lipton, Rosen & Katz since January 1, 1990; Mr. Richman
is a member of the American, Illinois and New York Bar Associations. He was
Chairman and Chief Executive Officer of Kraft, Inc. from 1979 to 1989, prior to
which he was Senior Vice President--Administration and General Counsel of that
company. He is currently a Director of BankAmerica Corporation and Bank of
America National Trust and Savings Association, USX Corporation, R. R.
Donnelley and Sons Company and the Evanston Hospital Corporation. He is also a
Trustee of the Chicago Symphony Orchestra, Northwestern University and The
Johnson Foundation. In addition, Mr. Richman is a Director of The Chicago
Council on Foreign Relations and Lyric Opera of Chicago and a member of The
Business Council, The Commercial Club of Chicago and the Economic Club of
Chicago.
 
Senior Officers of ATLANTIC and the REIT Manager
CONSTANCE B. MOORE--See "--Directors of ATLANTIC" above.
 
JAMES C. POTTS--See "--Directors of ATLANTIC" above.
 
*J. LINDSAY FREEMAN--51--Senior Vice President of ATLANTIC and the REIT Manager
since May 1994 and Director of the REIT Manager since March 1995, where he is
responsible for operations; from June 1980 to March 1994, Senior Vice President
and Operating Partner of Lincoln Property Company in Atlanta, Georgia, where he
was responsible for acquisitions, financing, construction and management of
multifamily communities within the Atlantic region and oversaw operations of
16,000 multifamily units.
 
                                       43
<PAGE>
 
JEFFREY A. KLOPF--49--Senior Vice President and Secretary of ATLANTIC, the REIT
Manager and Security Capital since January 1996, where he provides securities
offerings and corporate acquisition services and oversees the provisions of
legal services for affiliates of Security Capital; from January 1988 to
December 1995, Mr. Klopf was a partner with Mayer, Brown & Platt where he
practiced corporate and securities law.
 
*BRADLEY C. MILLER--50--Senior Vice President of ATLANTIC and the REIT Manager
since June 1996 and Director of the REIT Manager since February 1997, where he
is responsible for investments; from October 1979 to May 1996, Mr. Miller was
Senior Vice President and Operating Partner of Lincoln Property Company in
Tampa, Florida, where he was responsible for acquisitions, financing,
construction and management of multifamily communities within the Atlantic
region and oversaw the development of over 6,500 new multifamily units and
operations of 11,000 multifamily units.
 
WILLIAM KELL--41--Vice President and Controller of ATLANTIC and the REIT
Manager since January 1996, where he supervises accounting and financial
reporting for ATLANTIC; from June 1991 to December 1995, Vice President and
Controller of PTR, where he had overall responsibility for multifamily
accounting and financial reporting; from 1987 to 1991, Vice President and
Treasurer, Bohannon Development Corporation, El Paso, Texas (multifamily
development); prior thereto, Manager with KPMG Peat Marwick in its El Paso,
Texas office.
 
Other Officers
STEVEN A. ABNEY--42--Vice President of ATLANTIC and the REIT Manager since
March 1997, where he has been responsible for property accounting and reporting
since April 1996; from August 1994 to March 1996, Division Controller for
Lincoln Property Company in Dallas, Texas, where he was responsible for
financial reporting activities for all Dallas/Ft. Worth area commercial
properties; from July 1989 to August 1994, Director of Finance and Accounting
for Bramalea USA Retail Group, a shopping center developer/manager in Dallas,
Texas.
 
RAYMOND D. BARROWS--35--Vice President of ATLANTIC and the REIT Manager since
May 1994, where he is a member of the development group; prior thereto, he
supervised the due diligence group; from January 1994 to December 1995, a
member of ATLANTIC's asset management group and prior thereto, a member of
PTR's asset management group; from May 1990 to August 1993, Portfolio Manager
with The First National Bank of Chicago, where he was responsible for
underwriting and structuring transactions for both project and corporate
facilities.
 
LESLIE L. BIVINS--43--Vice President of ATLANTIC and the REIT Manager since
June 1996, where she is responsible for asset and property management for the
States of Georgia and Alabama and with SCG Realty Services since May 1994; from
January 1992 to May 1994, Senior Regional Manager of Laing Management Company
in Atlanta, Georgia, where she was responsible for management of over 2,000
units throughout the southeastern United States; from November 1987 through
December 1991, District Manager of Trammell Crow Residential, Atlanta, Georgia,
where she supervised the management of approximately 2,000 multifamily units in
the Atlanta market.
 
NEIL T. BROWN--40--Vice President of ATLANTIC and the REIT Manager since April
1996, where he is responsible for directing the development of new multifamily
communities in the mid-Atlantic region; from July 1992 to December 1995,
Regional Vice President/Regional Partner of JPI Development Partners, Inc.,
where he was responsible for all development activity in Florida; prior
thereto, Partner of Trammell Crow Residential where he was responsible for
development of residential projects in Dade and Broward Counties, Florida.
 
ANDREW W. COLQUITT--30--Vice President of ATLANTIC and the REIT Manager since
December 1996, where he is responsible for land acquisition for all markets
north of Florida; prior thereto, he was a member of the Development Group; from
March 1994 to October 1995, Development Associate for Trammell Crow Residential
in Portland, Oregon, where he was responsible for acquisition and development
management for the Portland development portfolio including 1,800 multifamily
units; from June 1993 to February 1994, Acquisitions Analyst for Prudential
Real Estate Investors in San Francisco, with emphasis on multifamily and office
acquisitions; in May 1994, he obtained his M.B.A. from the University of
California at Berkeley; from June 1987 to June 1992, Cost Engineer and Project
Engineer for Holder Construction Company in Atlanta, Georgia, with emphasis on
project management, estimating and scheduling.
 
                                       44
<PAGE>
 
JOSEPH J. DOMINGUEZ--37--Vice President of ATLANTIC and the REIT Manager since
April 1996, where he is a member of the development group; prior thereto, he
was an associate in the development group; from November 1984 to August 1995,
Vice President of Operations for The Casden Company, where he had overall
responsibility for the start-up and operations of a general contracting
subsidiary; prior thereto, Project Manager with Pacific Southwest Construction
Company where he oversaw the construction of various residential projects.
 
RICHARD L. GLEICHAUF--45--Vice President of ATLANTIC and the REIT Manager since
March 1997, where he has been responsible for financial planning and analysis
since April 1996; from 1977 to 1996, manager with various El Paso Energy
Corporation subsidiaries in El Paso, Texas and Paris, France where he was
responsible for financial accounting, budgeting and forecasting, and auditing;
prior thereto with KPMG Peat Marwick in its El Paso, Texas office.
 
W. SCOTT HARTMAN--32--Vice President of ATLANTIC and the REIT Manager since
September 1996, where he oversees financing activities, coordinates external
financial reporting and supervises acquisition due diligence compliance
activities; prior thereto, he was in the Management Development Program with
Security Capital working in six-month rotational assignments with Managing
Directors of Security Capital and its affiliates; from May 1993 to May 1994,
Research Analyst with AMB Institutional Realty Advisors; in May 1994, Mr.
Hartman obtained his J.D. from The University of California, Hastings College
of the Law and his M.B.A. from The University of California, Haas School of
Business.
 
GEORGE E. KELLY--44--Vice President of ATLANTIC and the REIT Manager since
December 1996, where he is responsible for planning, coordinating and executing
the production of development of multifamily communities; from May 1995 to
December 1996, Development Manager of ATLANTIC; from February 1995 to April
1995, Real Estate and Construction Management Consultant to property management
companies; from August 1992 to April 1995, Assistant Vice President of The
Travelers Realty Investment Company in Atlanta, Georgia.
 
MONA D. KING--36--Vice President of ATLANTIC and the REIT Manager since May
1997, where she has overall responsibility for human resources; from September
1994 to May 1997, she was Regional Human Resources Manager for SCG Realty
Services and the REIT Manager; prior thereto, she had a variety of Human
Resources positions for Rich's Department Stores from June 1989 to September
1994.
 
MARY CAPERTON LESTER--42--Vice President of ATLANTIC and the REIT Manager since
July 1995, where she is responsible for asset and property management in the
Mid-Atlantic region (except Georgia and Alabama) and with SCG Realty Services
since June 1994; prior thereto, she was a member of the asset management group;
from May 1993 to May 1994, she was with Summit Management Company, where she
specialized in new business development; from April 1984 to May 1993, with
Trammell Crow Residential Services, most recently as a Vice President, where
she was responsible for property operations, marketing and new business
development.
 
JEFFREY G. MEGRUE--35--Vice President of ATLANTIC and the REIT Manager since
July 1995, where he is a member of the development group; prior thereto, he was
an associate in the development group; from March 1993 to May 1994, he was a
member of the acquisition group of PTR; from June 1988 to February 1993, Vice
President of Trammell Crow Residential Services North; prior thereto,
Development Associate for the New Jersey/Pennsylvania division of Trammell Crow
Residential.
 
GLENN T. RAND--36--Vice President of ATLANTIC and of the REIT Manager since
June 1996, where he is responsible for asset and property management for the
State of Florida, and with SCG Realty Services since May 1995; from August 1987
to April 1995, Vice President of Trammell Crow Residential and Avalon
Properties, where he was responsible for operations and third party management
solicitation in southern Florida and the northeastern United States.
 
JAMES C. ROOT--42--Vice President of ATLANTIC and the REIT Manager since
December 1996, where he is responsible for major capital expenditures; from
February 1994 to December 1996, Construction Services Manager, where he was
responsible for capital budgeting, major repairs and renovations of over 13,000
units located throughout the Southeast; from February 1993 to February 1994,
Construction Manager and Consultant in Chicago, Illinois, where he evaluated
potential acquisitions for Republic Management, a
 
                                       45
<PAGE>
 
Houston-based, nationwide property management company; from June 1992 to
February 1993, Construction Services Director with Genmar Realty Group, Inc. in
Chicago, where he established the Construction Department responsible for
capital items for a nationwide portfolio of communities.
 
ANN L. SCHUMACHER--38--Vice President of ATLANTIC and the REIT Manager since
July 1995 and a member of the accounting group since January 1994, where she is
responsible for accounting and financial reporting; from September 1988 to
October 1993, she was with Trammell Crow Company, most recently as Regional
Controller, where she managed the accounting department for the company's 26
million-square-foot industrial portfolio in Southern California and Arizona;
prior thereto, Senior Accountant for Price Waterhouse.
 
L. DOUGLAS SNIDER--43--Vice President of ATLANTIC and the REIT Manager since
July 1995, where he is responsible for directing the development of new
multifamily communities in the South Atlantic region; prior thereto, he was an
associate in the development group; from July 1993 to March 1995, Vice
President of Operations with American Constructors, where he was responsible
for all design/build activities; from June 1990 to July 1993, Vice President of
Robert L. Mayer Corporation, where he was responsible for residential and
commercial development activities.
 
C. MELVIN WHITE--58--Vice President of ATLANTIC and the REIT Manager since
April 1996, where he has been a member of the development group since August
1995; from September 1991 to August 1995, Founder/Partner of Sherrill and
Associates, an interior specialty contracting firm; from 1985 to 1991,
Construction Manager of Laing, where he was responsible for construction of
garden apartments, personal care retirement facilities and mid-rise office
space.
 
TIMOTHY C. YEAGER--33--Vice President for ATLANTIC and the REIT Manager since
May 1997, where he has overall responsibility for acquisitions; from September
1994 to December 1996, he was a member of the asset management group; from
January 1997 to May 1997, he was a member of the acquisitions group; from
December 1991 to May 1992, Vice President and co-founder of SMAC, Inc., a
management consulting firm. Mr. Yeager obtained a Masters in International
Business Studies from the University of South Carolina in May 1994.
 
CLASSIFICATION OF DIRECTORS
 
Pursuant to the terms of ATLANTIC's Charter, the Directors are divided into
three classes. One class (consisting of Mr. Potts) will hold office for a term
expiring at the annual meeting of shareholders to be held in 2000, a second
class (consisting of Messrs. Garcia and Holmes) will hold office for a term
expiring at the annual meeting of shareholders to be held in 1998 and a third
class (consisting of Ms. Moore and Mr. Richman) will hold office for a term
expiring at the annual meeting of shareholders to be held in 1999. Each
Director will hold office for the term to which he or she is elected and until
his or her successor is duly elected and qualifies. At each annual meeting of
shareholders of ATLANTIC, the successors to the class of Directors whose terms
expire at such meeting will be elected to hold office for a term expiring at
the annual meeting of shareholders held in the third year following the year of
their election. Security Capital has a right to nominate up to three Directors,
depending upon its level of ownership of Shares, as described under "Certain
Relationships and Transactions--Security Capital Investor Agreement". Ms. Moore
and Mr. Potts are deemed to be the nominees of Security Capital.
 
COMMITTEES OF THE BOARD
 
The Board has established an Audit Committee consisting of Messrs. Garcia and
Holmes. The Audit Committee is responsible for making recommendations
concerning the engagement of independent public accountants, reviewing the
plans and results of the audit engagement with the independent public
accountants, approving professional services provided by the independent public
accountants, reviewing the independence of the independent public accountants,
considering the range of audit and non-audit fees and reviewing the adequacy of
ATLANTIC's internal accounting controls.
 
The Board has established an Investment Committee consisting of Messrs. Holmes
and Potts. The Investment Committee is responsible for reviewing and approving
all asset acquisitions and other investment decisions between meetings of the
full Board. Any decisions made by the Investment Committee are reported to the
full Board at its next quarterly meeting. The Investment Committee receives
recommendations from the REIT Manager's investment committee.
 
                                       46
<PAGE>
 
The Board has established a Compensation Committee consisting of Messrs.
Garcia, Holmes and Richman, with Mr. Potts and Ms. Moore serving as non-voting
members, which reviews and approves ATLANTIC's compensation arrangements and
plans.
 
COMPENSATION OF DIRECTORS
 
ATLANTIC pays an annual retainer of $14,000 to Directors who are not officers
or employees of ATLANTIC, the REIT Manager or its affiliates. These fees are
currently paid to Directors in cash (quarterly on each meeting date) and will
be paid to the Directors in Shares (quarterly on each dividend payment date)
based on the then-current market price of the Shares following the adoption by
ATLANTIC of a dividend reinvestment and share purchase plan as described below.
Such Directors also receive $1,000 for each meeting attended (other than
telephonic meetings), which is also paid in cash. Non-employee chairpersons of
Board committees (other than the Investment Committee) receive an additional
annual retainer of $1,000 payable in cash and non-employee members of the
Investment Committee receive an additional annual retainer of $4,000 payable in
cash. In the event that ATLANTIC adopts a dividend reinvestment and share
purchase plan, both the retainer and fees will be paid directly into such plan.
Officers of ATLANTIC, the REIT Manager or its affiliates who are Directors are
not paid any Director fees.
 
In addition, pursuant to the Outside Directors Plan, each Outside Director, as
defined below, will be entitled to receive, on the date of each annual meeting
of shareholders, an option to purchase 1,000 Shares at a price per Share equal
to the closing price of one Share on the NYSE on such annual meeting date. See
"--Outside Directors Plan".
 
Directors are reimbursed for any out-of-town travel expenses incurred in
connection with attendance at Board meetings. Ms. Moore and Mr. Potts are not
separately compensated for serving as Directors.
 
OUTSIDE DIRECTORS PLAN
 
On March 12, 1996, the Board approved the Security Capital Atlantic
Incorporated Share Option Plan for Outside Directors (the "Outside Directors
Plan"). The Outside Directors Plan is incorporated by reference as an exhibit
to the Registration Statement of which this Prospectus forms a part and the
following summary of the material terms of the Outside Directors Plan is
qualified in its entirety by reference to the actual terms thereof.
 
The purpose of the Outside Directors Plan is to enable the Directors of
ATLANTIC who are not employees or officers of ATLANTIC or Security Capital or
any of its affiliates ("Outside Directors") to increase their ownership of
ATLANTIC and thereby further the identity of their interests with those of
ATLANTIC's other shareholders.
 
To achieve the foregoing objective, the Outside Directors Plan provides for
grants of options ("Options") to purchase Shares. The Secretary of ATLANTIC
(the "Administrator") administers the Outside Directors Plan with a view to
ATLANTIC's best interests and the Outside Directors Plan's objectives. The
Administrator has authority to adopt administrative guidelines, rules and
regulations relating to the Outside Directors Plan and to make all
determinations necessary or advisable for the implementation and administration
of the Outside Directors Plan.
 
The number of Shares reserved for issuance upon exercise of Options granted
under the Outside Directors Plan is 100,000. Shares that are forfeited will
again become available for awards under the Outside Directors Plan.
 
In the event of changes in the outstanding Shares by reason of any increase or
decrease in the number of issued Shares resulting from a subdivision or
consolidation of Shares or the payment of a dividend in Shares, or any other
increase or decrease in the number of Shares, or merger or consolidation, or
other similar event, the Administrator shall make appropriate adjustments to
the aggregate number of Shares available under the Outside Directors Plan.
 
On the date of each annual meeting of shareholders of ATLANTIC through and
including 2006, each Outside Director serving on such date (after the election
of Directors in the meeting) will be granted an
 
                                       47
<PAGE>
 
Option to purchase 1,000 Shares at an exercise price equal to the closing price
of the Shares on the NYSE on such date. Also, each Outside Director serving at
the time of ATLANTIC's initial public offering was granted an Option to
purchase 1,000 Shares at the initial public offering price of $21.25 per Share,
after adjusting for the Homestead Distribution.
 
Each Option will be immediately exercisable, but must be exercised before the
earliest of the following events to occur: the date that is three months after
the date that the Option holder's position as a Director terminates, the date
that is twelve months after the date the Director becomes disabled or dies or
the date that is five years after the date the Option is granted.
 
If fifty percent or more of the outstanding Shares are acquired in a cash
tender offer or exchange offer, each Option holder shall have the right to
exercise his or her Option in full or surrender his or her outstanding Option
in exchange for a cash payment from ATLANTIC in an amount equal to the excess
of the offer price or value over the Option price. If ATLANTIC dissolves, each
Option holder shall have the right to exercise his or her Option in full before
the date of the dissolution.
 
The Outside Directors Plan may be amended or terminated at any time by the
Board. The provisions relating to the amount, price and timing of grants under
the Outside Directors Plan may not be amended more than once every six months,
other than to comport with changes in the Code or the rules thereunder, unless
such amendment would not affect the exemption provided by Rule 16b-3
promulgated under the Exchange Act.
 
LIABILITY LIMITATION AND INDEMNIFICATION
 
Maryland law permits a Maryland corporation to include in its charter a
provision limiting the liability of its directors and officers to the
corporation and its stockholders for money damages except for liability
resulting from (a) actual receipt of an improper benefit or profit in money,
property or services or (b) active and deliberate dishonesty established by a
final judgment as being material to the cause of action. ATLANTIC's Charter
contains such a provision which eliminates such liability to the maximum extent
permitted by Maryland law. ATLANTIC's officers and Directors are and will be
indemnified under ATLANTIC's Charter against certain liabilities. ATLANTIC's
Charter provides that ATLANTIC will, to the maximum extent permitted by
Maryland law in effect from time to time, indemnify and pay or reimburse
reasonable expenses in advance of final disposition of a proceeding to (a) any
individual who is a present or former Director or officer of ATLANTIC or (b)
any individual who, while a Director of ATLANTIC and at the request of
ATLANTIC, serves or has served another corporation, partnership, joint venture,
trust, employee benefit plan or any other enterprise as a director, officer,
partner or trustee of such corporation, partnership, joint venture, employee
benefit plan or other enterprise. ATLANTIC's Charter authorizes ATLANTIC, with
the approval of the Board, to provide such indemnification and advancement of
expenses to a person who served a predecessor of ATLANTIC in any of the
capacities described in (a) or (b) above and to any employee or agent of
ATLANTIC or its predecessors.
 
Maryland law requires a corporation (unless its charter provides otherwise,
which ATLANTIC's Charter does not) to indemnify a director or officer who has
been successful, on the merits or otherwise, in the defense of any proceeding
to which he or she is made a party by reason of his or her service in that
capacity. Maryland law permits a corporation to indemnify its present and
former directors and officers, among others, against judgments, penalties,
fines, settlements and reasonable expenses actually incurred by them in
connection with any proceeding to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a)
the act or omission of the director or officer was material to the matter
giving rise to the proceeding and (i) was committed in bad faith or (ii) was
the result of active and deliberate dishonesty, (b) the director or officer
actually received an improper personal benefit in money, property or services
or (c) in the case of any criminal proceeding, the director or officer had
reasonable cause to believe that the act or omission was unlawful. However, a
Maryland corporation may not indemnify for an adverse judgment in a suit by or
in the right of the corporation. Maryland law permits ATLANTIC to advance
reasonable expenses to a director or officer upon ATLANTIC's receipt of (a) a
written affirmation by the Director or officer of his or her good faith belief
that he or she has met the standard of conduct necessary for indemnification by
ATLANTIC as authorized by ATLANTIC's Bylaws and (b) a written statement by or
on his or her behalf to repay the amount paid or reimbursed by ATLANTIC if it
shall ultimately be determined that the standard of conduct was not met.
 
                                       48
<PAGE>
 
Additionally, ATLANTIC has entered into indemnity agreements with each of its
officers and Directors which provide for reimbursement of all expenses and
liabilities of such officer or Director, arising out of any lawsuit or claim
against such officer or Director due to the fact that he or she was or is
serving as an officer or Director, except for such liabilities and expenses (a)
the payment of which is judicially determined to be unlawful, (b) relating to
claims under Section 16(b) of the Exchange Act or (c) relating to judicially
determined criminal violations.
 
Insofar as indemnification for liabilities arising under the Securities Act of
1933, as amended (the "Securities Act") may be permitted to Directors, officers
or persons controlling ATLANTIC pursuant to the foregoing provisions, ATLANTIC
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.
 
                             ATLANTIC'S COMMUNITIES
 
PORTFOLIO COMPOSITION
 
ATLANTIC believes that moderate income communities offer better prospects for
long-term growth in cash flow. Based on ATLANTIC's review of information filed
under the Exchange Act regarding other REITs in ATLANTIC's primary target
market and other publicly available information, ATLANTIC believes that few
other REITs in its target market currently focus on the moderate income
segment. Moreover, based on ATLANTIC's proprietary information regarding
available land parcels and construction starts in its primary target market,
ATLANTIC believes that less than 10% of the 1995 and 1996 multifamily starts in
ATLANTIC's primary target market cities constituted moderate income
communities. Consequently, ATLANTIC believes that the moderate income segment
is a significantly underserved market with limited competition. In ATLANTIC's
experience moderate income residents are typically longer-term residents
because they often lack the financial resources required to purchase single-
family homes. As a result, resident turnover is often lower in moderate income
communities than in upper middle income or middle income communities. The total
cost of refurbishing and releasing a unit ranges from $700 to $1,500;
therefore, reducing resident turnover can have a material impact on an asset's
profitability.
 
The following table indicates the product-type composition of communities owned
by ATLANTIC at May 31, 1997:
 
<TABLE>
<CAPTION>
                                    PERCENTAGE OF
                                     ASSETS BASED
                                         ON TOTAL
                          NUMBER OF      EXPECTED
                        COMMUNITIES INVESTMENT(1)
                        ----------- -------------
<S>                     <C>         <C>
Moderate Income(2)               48          48.7%
Middle Income(3)                 37          41.7
Upper Middle Income(4)            7           9.6
                         ---------     ---------
  Total                          92           100%
                         =========     =========
</TABLE>
- --------
(1) For operating communities, represents cost through May 31, 1997 plus
    budgeted renovations as of May 31, 1997. For communities under construction
    and in planning, represents cost through May 31, 1997 plus additional
    budgeted development expenditures as of May 31, 1997, which include the
    cost of land, fees, permits, payments to contractors, architectural and
    engineering fees and interest and property taxes to be capitalized during
    the construction period. Does not include land held for future development,
    which is less than 1% of assets, based on cost.
(2) These communities appeal to residents with incomes ranging from 65% to 90%
    of submarket median household income. Residents in this category, which
    typically include couples, single family parents and families with one or
    two children, are value-driven and focus on unit livability and practical
    amenities such as washer/dryer hookups, storage space and playground.
(3) These communities appeal to residents with incomes ranging from 90% to 115%
    of submarket median household income. These communities have smaller units
    and fewer amenities than upper middle income communities.
(4) These communities appeal to residents with incomes ranging from 115% to
    140% of submarket median household income. These communities typically
    feature large luxurious units and numerous amenities, including large
    exercise facilities and attached garages.
 
                                       49
<PAGE>
 
GEOGRAPHIC DISTRIBUTION
 
In order to effectively manage its multifamily communities, ATLANTIC has
organized its operations with a regional focus (Mid-Atlantic and South
Atlantic). ATLANTIC's multifamily communities are located in 15 metropolitan
areas in seven states and the District of Columbia. The table below
demonstrates the geographic distribution of ATLANTIC's portfolio (operating
communities and total communities, which includes operating communities and
owned communities under construction and in planning) at May 31, 1997:
 
<TABLE>
<CAPTION>
                            OPERATING COMMUNITIES        TOTAL COMMUNITIES
                                      PERCENTAGE OF              PERCENTAGE OF
                                       ASSETS BASED               ASSETS BASED
                                           ON TOTAL                  ON  TOTAL
                            NUMBER OF      EXPECTED    NUMBER OF      EXPECTED
                          COMMUNITIES INVESTMENT(1)  COMMUNITIES INVESTMENT(1)
                          ----------- -------------  ----------- -------------
<S>                       <C>         <C>            <C>         <C>
MID-ATLANTIC:
Charlotte, North
 Carolina                           4             6%           6             6%
Greenville, South
 Carolina                           1             1            1             1
Memphis, Tennessee                  4             4            4             3
Nashville, Tennessee                2             4            3             4
Raleigh, North Carolina             6             9            7             7
Richmond, Virginia                  2             3            6             7
Washington, D.C.                    4             7            6            10
                           ---------     ---------    ---------     ---------
  Total Mid-Atlantic               23            34%          33            38%
                           ---------     ---------    ---------     ---------
SOUTH ATLANTIC:
Atlanta, Georgia                   21            34%          25            30%
Birmingham, Alabama                 4             5            5             5
Ft. Lauderdale/West Palm
 Beach, Florida                     7            10            9             9
Ft. Myers, Florida                  1             1            1             1
Jacksonville, Florida               2             3            6             7
Orlando, Florida                    5             4            6             4
Sarasota, Florida                   1             3            1             2
Tampa, Florida                      6             6            6             4
                           ---------     ---------    ---------     ---------
  Total South Atlantic             47            66%          59            62%
                           ---------     ---------    ---------     ---------
    Total                          70           100%          92           100%
                           =========     =========    =========     =========
</TABLE>
- --------
(1) For operating communities, represents cost through May 31, 1997 plus
    budgeted renovations as of May 31, 1997. For communities under construction
    and in planning, represents cost through May 31, 1997 plus additional
    budgeted development expenditures as of May 31, 1997, which include the
    cost of land, fees, permits, payments to contractors, architectural and
    engineering fees and interest and property taxes to be capitalized during
    the construction period. Does not include land held for future development,
    which is less than 1% of assets, based on cost.
 
                                       50
<PAGE>
 
COMMUNITIES
 
The information in the following table is as of March 31, 1997, except total
expected investment which is as of May 31, 1997 (dollar amounts in thousands).
Additional information on ATLANTIC's communities is contained in Schedule III,
Real Estate and Depreciation, in ATLANTIC's financial statements. No individual
community, or group of communities operated as a single business unit, amounts
to 10% or more of ATLANTIC's pro forma total assets at December 31, 1996 nor
does the gross revenue from any such communities amount to 10% or more of
ATLANTIC's pro forma gross revenues for the fiscal year ended December 31,
1996.
 
<TABLE>
<CAPTION>
                                 YEAR                                              TOTAL
                          ACQUIRED OR PERCENTAGE                  ATLANTIC      EXPECTED
                         COMPLETED(1)     LEASED       UNITS INVESTMENT(2) INVESTMENT(2)
                         ------------ ----------  ---------  ------------- -------------
<S>                      <C>          <C>         <C>        <C>           <C>             <C>
COMMUNITIES OWNED AS OF
MARCH 31, 1997:
OPERATING
 COMMUNITIES(3):
 MID-ATLANTIC:
 Charlotte, North
  Carolina:
  STABILIZED:
  Cameron at Hickory
   Grove(4)                      1996      92.6%        202   $    8,410    $    8,453
  Cameron Oaks                   1994      95.1         264       15,406        15,443
  Waterford Hills*               1995      85.6         270       13,499        13,511(5)
  Waterford Square I*            1996      91.9         408       19,575        20,799(5)
                                      ---------   ---------   ----------    ----------
    Subtotals/Average                      91.3       1,144       56,890        58,206
                                      ---------   ---------   ----------    ----------
 Greenville, South
  Carolina:
  STABILIZED:
  Cameron Court                  1996      96.2         234       11,092        11,126
 Memphis, Tennessee:
  STABILIZED:
  Cameron at Kirby
   Parkway                       1994      91.1         324       10,179        10,259
  Stonegate                      1994      92.3         208        7,090         7,271
  PRE-STABILIZED:
  Cameron Century Center         1996      90.7         420       16,131        16,541
  Country Oaks(6)                1996      93.0         200        8,557         8,713
                                      ---------   ---------   ----------    ----------
    Subtotals/Average                      91.5       1,152       41,957        42,784
                                      ---------   ---------   ----------    ----------
 Nashville, Tennessee:
  STABILIZED:
  Arbor Creek(7)                 1994      95.6         360       18,197        18,306
  Enclave at Brentwood           1995      91.1         380       16,181        16,292
                                      ---------   ---------   ----------    ----------
    Subtotals/Average                      93.3         740       34,378        34,598
                                      ---------   ---------   ----------    ----------
 Raleigh, North
  Carolina:
  STABILIZED:
  Cameron Square                 1994      95.2         268       16,036        16,087
  Waterford Point*               1996      90.2         336       15,866        16,880(5)
  PRE-STABILIZED:
  Cameron Lake                   1996      94.4         196        9,536         9,798
  Cameron Ridge(8)               1996      96.1         228       10,276        10,502
  Emerald Forest                 1996      88.8         320       14,762        15,159
                                      ---------   ---------   ----------    ----------
    Subtotals/Average                      92.5       1,348       66,476        68,426
                                      ---------   ---------   ----------    ----------
 Richmond, Virginia:
  STABILIZED:
  Camden at Wellesley            1994      96.5         340       19,544        19,608
  Potomac Hunt(9)                1994      94.6         220       10,142        10,224
                                      ---------   ---------   ----------    ----------
    Subtotals/Average                      95.8         560       29,686        29,832
                                      ---------   ---------   ----------    ----------
</TABLE>
 
 
                                       51
<PAGE>
 
<TABLE>
<CAPTION>
                                  YEAR                                              TOTAL
                           ACQUIRED OR PERCENTAGE                  ATLANTIC      EXPECTED
                          COMPLETED(1)     LEASED       UNITS INVESTMENT(2) INVESTMENT(2)
                          ------------ ----------  ---------  ------------- -------------
<S>                       <C>          <C>         <C>        <C>           <C>
 Washington, D.C.:
  STABILIZED:
  Camden at Kendall Ridge         1994       94.6%        184    $   11,737    $   11,795
  Cameron at Saybrooke            1994       96.4         252        18,985        19,064
  Sheffield Forest                1995       97.3         256        15,562        15,640
  PRE-STABILIZED:
  West Springfield
   Terrace                        1996       91.0         244        16,483        16,637
                                       ---------   ---------     ----------    ----------
    Subtotals/Average                        94.9         936        62,767        63,136
                                       ---------   ---------     ----------    ----------
      Subtotals/Average--
       Mid-Atlantic                          93.0       6,114       303,246       308,108
                                       ---------   ---------     ----------    ----------
 SOUTH ATLANTIC:
 Atlanta, Georgia:
  STABILIZED:
  Azalea Park(10)(11)             1995       87.7         447        25,832        26,081
  Cameron Ashford                 1994       95.1         365        24,922        25,032
  Cameron Briarcliff(9)           1994       98.6         220        14,277        14,315
  Cameron Brook(10)(12)           1994       96.8         440        22,448        22,620
  Cameron Crest                   1994       92.6         377        23,814        23,925
  Cameron Dunwoody                1994       87.8         238        16,902        17,007
  Cameron Forest                  1995       90.8         152         6,259         6,382
  Cameron Place                   1995       94.3         212         8,094         8,217
  Cameron Pointe                  1996       93.5         214        14,928        15,001
  Cameron Station(10)(13)         1995       89.9         348        16,083        16,349
  Clairmont Crest(10)(14)         1994       96.7         213        11,063        11,091
  The Greens(10)(15)              1994       95.4         304        13,769        13,833
  Lake Ridge                      1993       97.0         268        17,385        17,463
  Morgan's Landing                1993       96.4         165         8,635         8,688
  Old Salem                       1994       98.3         172         8,236         8,401
  Trolley Square                  1994       96.7         270        13,920        13,997
  Vinings Landing                 1994       94.0         200         9,986        10,062
  WintersCreek(10)(16)            1995       98.0         200         7,800         7,914
  Woodlands                       1995       94.6         644        25,745        26,049
  PRE-STABILIZED:
  Balmoral Village                1996       99.0         312        19,300        19,509
  Cameron Creek I(17)             1994       86.9         404        24,615        24,877
                                       ---------   ---------     ----------    ----------
    Subtotals/Average                        93.9       6,165       334,013       336,813
                                       ---------   ---------     ----------    ----------
 Birmingham, Alabama:
  STABILIZED:
  Cameron on the
   Cahaba(18)                     1995       95.7         400        18,937        19,035
  Colony Woods I                  1994       90.3         216        10,687        10,697
  Colony Woods II*                1995       95.5         198        10,533        11,423(5)
  Morning Sun Villas              1994       95.1         184         9,317         9,445
                                       ---------   ---------     ----------    ----------
    Subtotals/Average                        94.4         998        49,474        50,600
                                       ---------   ---------     ----------    ----------
 Ft. Lauderdale/W. Palm Beach,
  Florida:
  STABILIZED:
  Cameron at Meadow Lakes         1995       99.5         189         8,847         8,968
  Cameron at the
   Villages(9)                    1994       96.9         384        19,538        19,801
  Cameron Cove(10)(19)            1994       96.4         221         9,391         9,494
  Cameron View                    1995       96.0         176         8,536         8,780
  Parrot's Landing
   I(10)(20)                      1994       94.1         408        18,659        18,836
  PRE-STABILIZED:
  Cameron at Bayberry
   Lake                           1996       93.8         308        17,099        17,326
  Park Place at Turtle
   Run                            1996       95.7         350        15,753        15,905
                                       ---------   ---------     ----------    ----------
    Subtotals/Average                        95.8       2,036        97,823        99,110
                                       ---------   ---------     ----------    ----------
</TABLE>
 
                                       52
<PAGE>
 
<TABLE>
<CAPTION>
                                    YEAR                                              TOTAL
                             ACQUIRED OR PERCENTAGE                  ATLANTIC      EXPECTED
                            COMPLETED(1)     LEASED       UNITS INVESTMENT(2) INVESTMENT(2)
                            ------------ ----------  ---------  ------------- -------------
<S>                         <C>          <C>         <C>        <C>           <C>
 Ft. Myers, Florida:
  STABILIZED:
  Forestwood(10)(21)                1994       95.7%        397    $   13,885    $   14,063
 Jacksonville, Florida:
  STABILIZED:
  Bay Club                          1994       94.6         220        12,225        12,317
  PRE-STABILIZED:
  Cameron Lakes I*                  1996        (22)        302        16,239        17,778(5)
                                         ---------   ---------     ----------    ----------
    Subtotals/Average                          94.6         522        28,464        30,095
                                         ---------   ---------     ----------    ----------
 Miami, Florida:
  STABILIZED:
  Park Hill(23)                     1994       93.6         264         8,655         8,655
 Orlando, Florida:
  STABILIZED:
  Camden Springs                    1994       90.9         340        17,371        17,576
  Cameron Villas I(24)              1994       96.4         192         8,036         8,156
  Cameron Villas II(9)              1995       97.6          42         1,777         1,850
  Kingston Village                  1995       98.3         120         6,057         6,226
  The Wellington I(9)               1994       98.4         192         8,044         8,081
                                         ---------   ---------     ----------    ----------
    Subtotals/Average                          95.0         886        41,285        41,889
                                         ---------   ---------     ----------    ----------
 Sarasota, Florida:
  STABILIZED:
  Camden at Palmer Ranch            1994       93.5         432        24,206        24,426
 Tampa, Florida:
  STABILIZED:
  Camden Downs                      1994       97.2         250        12,617        12,682
  Cameron Lakes                     1995       98.1         207         8,669         8,715
  Country Place Village(25)         1995       94.7         188         8,386         8,587
  Foxbridge on the
   Bay(10)(26)                      1994       99.2         358        10,966        11,010
  Summer Chase(9)(27)               1994       95.8          96         3,788         3,805
  PRE-STABILIZED:
  Cameron Bayshore                  1996       96.7         328        10,868        11,485
                                         ---------   ---------     ----------    ----------
    Subtotals/Average                          97.3       1,427        55,294        56,284
                                         ---------   ---------     ----------    ----------
      Subtotals/Average--
       South Atlantic                          94.7      13,127       653,099       661,935
                                         ---------   ---------     ----------    ----------
        Subtotals/Average--
         Operating
         Communities                           94.1      19,241       956,345       970,043
                                         ---------   ---------     ----------    ----------
COMMUNITIES UNDER
 CONSTRUCTION:
 MID-ATLANTIC:
 Charlotte, North Carolina:
  Waterford Square II*              1998        N/A         286        10,762        17,495
 Nashville, Tennessee:
  Cameron Overlook*                 1998        N/A         452        13,696        23,848
 Raleigh, North Carolina:
  Cameron Brooke*(28)               1997        N/A         228        12,132        13,238
  Waterford Forest*(29)             1997        N/A         384        20,360        21,489
                                         ---------   ---------     ----------    ----------
    Subtotals                                   N/A         612        32,492        34,727
                                         ---------   ---------     ----------    ----------
</TABLE>
 
                                       53
<PAGE>
 
<TABLE>
<CAPTION>
                                   YEAR                                             TOTAL
                            ACQUIRED OR PERCENTAGE                 ATLANTIC      EXPECTED
                           COMPLETED(1)     LEASED      UNITS INVESTMENT(2) INVESTMENT(2)
                           ------------ ---------- ---------  ------------- -------------
<S>                        <C>          <C>        <C>        <C>           <C>           <C>
 Richmond, Virginia:
  Cameron at Wyndham*              1999        N/A        312    $    5,908    $   20,405
  Cameron Crossing I*              1998        N/A        280        12,806        18,367
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        592        18,714        38,772
                                        ---------  ---------     ----------    ----------
 Washington, D.C.
  Cameron at Milestone
   (28)*                           1997        N/A        444        30,726        31,404
  Woodway at Trinity
   Center (28)*                    1999        N/A        504        36,533        37,836
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        948        67,259        69,240
                                        ---------  ---------     ----------    ----------
      Subtotals--Mid-
       Atlantic                                N/A      2,890       142,923       184,082
                                        ---------  ---------     ----------    ----------
 SOUTH ATLANTIC:
 Atlanta, Georgia:
  Cameron Creek II (28)*           1997        N/A        260        19,706        20,210
  Cameron Landing*                 1999        N/A        368         3,484        21,630
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        628        23,190        41,840
                                        ---------  ---------     ----------    ----------
 Birmingham, Alabama:
  Cameron at the Summit I*         1998        N/A        372        14,981        21,644
 Ft. Lauderdale/W. Palm
  Beach, Florida:
  Cameron Waterways*               1999        N/A        300         5,497        21,255
  Parrot's Landing II
   (28)*                           1997        N/A        152         9,832        10,200
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        452        15,329        31,455
                                        ---------  ---------     ----------    ----------
 Jacksonville, Florida:
  Cameron Deerwood (28)*           1997        N/A        336        16,799        18,039
  Cameron Lakes II*                1998        N/A        253         6,674        15,812
  Cameron Timberlin Parc I
   (28)*                           1997        N/A        320        16,876        17,386
                                        ---------  ---------     ----------    ----------
    Subtotals/Average                          N/A        909        40,349        51,237
                                        ---------  ---------     ----------    ----------
      Subtotals--South
       Atlantic                                N/A      2,361        93,849       146,176
                                        ---------  ---------     ----------    ----------
        Subtotals--
         Communities
         Under Construction                    N/A      5,251       236,772       330,258
                                        ---------  ---------     ----------    ----------
COMMUNITIES IN PLANNING AND OWNED:
 MID-ATLANTIC:
 Charlotte, North
  Carolina:
  Cameron Matthews(30)*            1999        N/A        212         1,652        12,066
 Richmond, Virginia:
  Cameron at Virginia
   Center*                         1999        N/A        264         1,962        16,079
  Cameron Crossing II*             1998        N/A        144         1,404         8,951
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        408         3,366        25,030
                                        ---------  ---------     ----------    ----------
      Subtotals--Mid-
       Atlantic                                N/A        620         5,018        37,096
                                        ---------  ---------     ----------    ----------
 SOUTH ATLANTIC:
 Atlanta, Georgia:
  Cameron at Double
   Bridge*                         1999        N/A        232         2,877        16,115
  Cameron at North Point*          1999        N/A        264         3,718        19,788
                                        ---------  ---------     ----------    ----------
    Subtotals                                  N/A        496         6,595        35,903
                                        ---------  ---------     ----------    ----------
 Jacksonville, Florida:
  Cameron Timberlin Parc
   II*                             2000        N/A        200         1,416        10,500
                                        ---------  ---------     ----------    ----------
      Subtotals--South
       Atlantic                                N/A        696         8,011        46,403
                                        ---------  ---------     ----------    ----------
      Subtotals--
       Communities in
       Planning and Owned                      N/A      1,316        13,029        83,499
                                        ---------  ---------     ----------    ----------
</TABLE>
 
                                       54
<PAGE>
 
<TABLE>
<CAPTION>
                                  YEAR                                               TOTAL
                           ACQUIRED OR PERCENTAGE                   ATLANTIC      EXPECTED
                          COMPLETED(1)     LEASED       UNITS  INVESTMENT(2) INVESTMENT(2)
                          ------------ ----------  ---------   ------------- -------------
<S>                       <C>          <C>         <C>         <C>           <C>           <C>
LAND HELD FOR FUTURE
 MULTIFAMILY DEVELOPMENT                      N/A           -   $    2,083    $        -
                                       ---------   ---------    ----------    ----------
        Total Communities
         Owned at
         March 31, 1997                      94.1      25,808   $1,208,229    $1,383,800
                                       ---------   ---------    ----------    ----------
COMMUNITY ACQUIRED
 FROM MARCH 31, 1997 TO MAY 31, 1997:
COMMUNITY IN PLANNING AND OWNED:
 SOUTH ATLANTIC:
 Orlando, Florida:
  The Wellington II*              1998        N/A         120            -    $    8,936
                                       ---------   ---------    ----------    ----------
COMMUNITY DISPOSED OF
 FROM MARCH 31, 1997 TO MAY 31, 1997:
OPERATING COMMUNITY:
 SOUTH ATLANTIC:
 Miami, Florida:
  Park Hill(23)                    N/A        N/A        (264)  $   (8,655)   $   (8,655)
                                       ---------   ---------    ----------    ----------
        Total Communities
         Owned at
         May 31, 1997                       94.1%     25,664    $1,199,574    $1,384,081
                                       =========   =========    ==========    ==========
</TABLE>
 
Additionally, at May 31, 1997, ATLANTIC had land in planning and under control
for the development of 3,830 units with a total budgeted development cost of
$249.2 million. The term "in planning" means that construction is anticipated
to commence within 12 months. The term "under control" means that ATLANTIC has
an exclusive right (through contingent contract or letter of intent) during a
contractually agreed-upon time period to acquire land for future development of
multifamily communities, subject to removal of contingencies during the due
diligence process, but does not currently own the land. There can be no
assurance that such land will be acquired. The unit and total budgeted
development cost information for these communities is based on management's
best estimates of the cost upon completion of these communities.
- --------
 *  Community developed by ATLANTIC.
 (1) With respect to communities under construction or communities in planning
     and owned, represents expected completion date.
 (2) ATLANTIC investment represents cost through March 31, 1997. For operating
     communities, total expected investment represents cost through May 31,
     1997 plus budgeted renovations as of May 31, 1997. For communities under
     construction and in planning, represents cost through May 31, 1997 plus
     additional budgeted development expenditures as of May 31, 1997, which
     include the cost of land, fees, permits, payments to contractors,
     architectural and engineering fees and interest and property taxes to be
     capitalized during the construction period. The term "in planning" means
     that construction is anticipated to commence within 12 months.
 (3) The term "stabilized" means that renovation, repositioning, new management
     and new marketing programs (or development and marketing in the case of
     newly developed communities) have been completed and in effect for a
     sufficient period of time (but in no event longer than 12 months, except
     in cases of major rehabilitation) to achieve 93% occupancy at market
     rents. Prior to being "stabilized", a community is considered "pre-
     stabilized". See "Business--ATLANTIC's Operating System--Acquired
     Communities".
 (4) Cameron at Hickory Grove Apartments are subject to a deed of trust
     securing a mortgage note of $6.0 million.
 (5) The total expected investment cost of these developed communities includes
     potential incentive payments to third-party developer/managers that had
     not been earned by them at May 31, 1997.
 (6) Country Oaks Apartments are subject to a deed of trust securing a mortgage
     note of $5.9 million.
 
                                       55
<PAGE>
 
 (7) The land associated with the Arbor Creek Apartments is leased by ATLANTIC
     through the year 2058 under an agreement with the Metropolitan Nashville
     Airport Authority.
 (8) Cameron Ridge Apartments are subject to a deed of trust securing a
     mortgage note of $5.8 million.
 (9) Community is pledged as additional security under ATLANTIC's 30-year
     credit enhancement agreement with FNMA. For a discussion of the FNMA
     credit enhancement agreement, see "Business--ATLANTIC's Operating System--
     Capital Markets/Finance/Legal".
(10) The tax-exempt bond issue associated with this community is included in
     ATLANTIC's credit enhancement agreement with FNMA.
(11) Azalea Park Apartments are subject to a deed of trust securing a mortgage
     note related to $15.5 million of tax-exempt bonds.
(12) Cameron Brook Apartments are subject to a deed of trust securing a
     mortgage note related to $19.5 million of tax-exempt bonds.
(13) Cameron Station Apartments are subject to a deed of trust securing a
     mortgage note related to $14.5 million of tax-exempt bonds.
(14) Clairmont Crest Apartments are subject to a deed of trust securing a
     mortgage note related to $11.6 million of tax-exempt bonds.
(15) The Greens Apartments are subject to a deed of trust securing a mortgage
     note related to $10.4 million of tax-exempt bonds.
(16) WintersCreek Apartments are subject to a deed of trust securing a mortgage
     note related to $5.0 million of tax-exempt bonds.
(17) Community was classified as pre-stabilized in 1997 due to the effects of
     lease-up activities at Phase II of this community.
(18) Cameron on the Cahaba Phase II Apartments, which consist of 250 units, are
     subject to a deed of trust securing a mortgage note of $8.0 million.
(19) Cameron Cove Apartments are subject to a deed of trust securing a mortgage
     note related to $8.5 million of tax-exempt bonds.
(20) Parrot's Landing Phase I Apartments are subject to a deed of trust
     securing a mortgage note related to $15.8 million of tax-exempt bonds.
(21) Forestwood Apartments are subject to a deed of trust securing a mortgage
     note related to $11.5 million of tax-exempt bonds.
(22) Community is in lease-up, therefore, the percentage leased is not given
     because it is not representative of a fully operational community.
(23) Park Hill Apartments were being held for sale at March 31, 1997 and were
     disposed of in April 1997.
(24) Cameron Villas I Apartments are subject to a deed of trust securing a
     mortgage note of $6.3 million.
(25) Country Place Village Phase I Apartments, which consist of 88 units, are
     subject to a deed of trust securing a mortgage note of $2.0 million.
(26) Foxbridge on the Bay Apartments are subject to a deed of trust securing a
     mortgage note related to $10.4 million of tax-exempt bonds.
(27) Community was disposed of in June 1997.
(28) Community was leasing completed units at May 31, 1997.
(29) Community was completed in April 1997.
(30) Construction on this community commenced in May 1997.
 
                                       56
<PAGE>
 
                         SELECTED FINANCIAL INFORMATION
 
The following table sets forth the Pro Forma Financial Results as of and for
the three-month period ended March 31, 1997 and the year ended December 31,
1996, and the Historical Financial Results as of and for the three-month period
ended March 31, 1997 and the years ended December 31, 1996, 1995 and 1994 and
the period from inception (October 26, 1993) through December 31, 1993. Such
selected financial information is qualified in its entirety by, and should be
read in conjunction with, "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the financial statements and notes
thereto included in this Prospectus. The Pro Forma Financial Results are not
necessarily indicative of what the actual financial position and results of
operations of ATLANTIC would have been as of and for the periods indicated, nor
do they purport to represent the financial position and results of operations
for future periods.
<TABLE>  
<CAPTION>
                          PRO FORMA(1)(2)    HISTORICAL PRO FORMA (1)(2)               HISTORICAL
                          --------------- ------------- ---------------- ------------------------------------------
                              THREE-MONTH   THREE-MONTH
                             PERIOD ENDED  PERIOD ENDED       YEAR ENDED              PERIOD ENDED
                                MARCH 31,     MARCH 31,     DECEMBER 31,              DECEMBER 31,
                                     1997          1997             1996       1996       1995       1994   1993(3)
                          --------------- ------------- ---------------- ----------  ---------  ---------  --------
                                                  (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                       <C>             <C>           <C>              <C>         <C>        <C>        <C>
OPERATIONS SUMMARY:
 Rental income               $ 39,715      $   39,715      $  148,361    $  137,729  $ 103,634  $  55,071  $    156
 Homestead Convertible
  Mortgages interest
  income                          185             185               -             -          -          -         -
 Property management
  fees paid to affiliate            -           1,280               -         4,208      3,475      1,536         -
 Property management
  fees paid to third
  parties                         232             232             971           971        591        661         -
 Interest expense               2,893           4,761          12,219        16,181     19,042      9,240         -
 REIT management fee
  paid to affiliate                 -           3,029               -        10,445      6,923      3,671        12
 General and
  administrative
  expenses                      1,751             265           5,923           673        646        266         1
 Net earnings before
  extraordinary item           13,258          10,178          45,306        42,569     19,639      9,926        38
 Extraordinary item--
  loss on early
  extinguishment of debt            -               -               -         3,940          -          -         -
 Net earnings
  attributable to Shares       12,133          10,178          40,806        38,629     19,639      9,926        38
 Net earnings per Share
  before extraordinary
  item                           0.27            0.27            1.01          1.33       0.89       0.81      0.13
 Series A Preferred
  Share dividends               1,125               -           4,500             -          -          -         -
 Net earnings
  attributable to Shares
  per Share                      0.27            0.27            1.01          1.21       0.89       0.81      0.13
 Cash distributions
  declared and paid            14,778          14,778          53,064        53,064     35,119     14,648         -
 Cash distributions
  declared and paid per
  Share                      $   0.39      $     0.39      $     1.65    $     1.65  $    1.60  $    1.20         -
 Weighted-average Shares
  outstanding                  44,241          37,892          40,246        32,028     21,944     12,227       286
<CAPTION>
                                          PRO FORMA (4)                        HISTORICAL
                                          ------------- -----------------------------------------------------------
                                              MARCH 31,                               DECEMBER 31,
                                                   1997   MARCH 31, 1997       1996       1995       1994      1993
                                          ------------- ---------------- ----------  ---------  ---------  --------
                                                                      (IN THOUSANDS)
<S>                       <C>             <C>           <C>              <C>         <C>        <C>        <C>
FINANCIAL POSITION:
 Real estate, at cost                      $1,208,229      $1,208,229    $1,157,235  $ 888,928  $ 631,260  $ 31,005
 Total assets                               1,210,645       1,204,231     1,135,065    885,824    637,846    31,850
 Line of credit(5)                             21,020         295,250       228,000    190,000    153,000         -
 Long-term debt                               150,000               -             -          -          -         -
 Mortgages payable                            155,418         155,418       155,790    118,524    107,347         -
 Total liabilities                            367,043         489,511       436,423    328,886    271,216       178
 Total shareholders'
  equity                                   $  843,602      $  714,720    $  698,642  $ 556,938  $ 366,630  $ 31,672
 Number of Shares
  outstanding                                  44,241          37,892        37,892     27,763     18,567     1,582
<CAPTION>
                          PRO FORMA(1)(2)    HISTORICAL  PRO FORMA(1)(2)               HISTORICAL
                          --------------- ------------- ---------------- ------------------------------------------
                              THREE-MONTH   THREE-MONTH
                             PERIOD ENDED  PERIOD ENDED       YEAR ENDED              PERIOD ENDED
                                MARCH 31,     MARCH 31,     DECEMBER 31,              DECEMBER 31,
                                     1997          1997             1996       1996       1995       1994   1993(3)
                          --------------- ------------- ---------------- ----------  ---------  ---------  --------
                                                    (IN THOUSANDS, EXCEPT RATIO DATA)
<S>                       <C>             <C>           <C>              <C>         <C>        <C>        <C>
OTHER DATA:
 Net earnings
  attributable to Shares     $ 12,133      $   10,178      $   40,806    $   38,629  $  19,639  $   9,926  $     38
 Add (Deduct):
 Real estate
  depreciation                  6,132           6,132          22,534        20,824     15,925      8,770        28
 Amortization related to
  Homestead Convertible
  Mortgages                       (20)            (20)              -             -          -          -         -
 Gain (loss) on
  disposition of real
  estate                            -               -               -        (6,732)         -          -         -
 Gain on sale of
  Homestead Assets                  -               -               -        (2,839)         -          -         -
 Provision for possible
  loss on investments             200             200           2,500         2,500          -          -         -
 Extraordinary item--
  loss on early
  extinguishment of debt            -               -               -         3,940          -          -         -
                             --------      ----------      ----------    ----------  ---------  ---------  --------
 Funds from
  operations(6)              $ 18,445      $   16,490      $   65,840    $   56,322  $  35,564  $  18,696  $     66
 EBITDA(7)                     21,429          21,271          78,272        72,503     54,606     27,936        66
 Net cash provided
  (used) by operating
  activities                   19,804          16,913          69,685        54,356     39,732     23,564      (492)
 Net cash used by
  investing activities        (70,486)        (69,354)       (291,476)     (287,418)  (235,149)  (390,077)  (31,005)
 Net cash provided by
  financing activities       $ 50,733      $   52,055      $  226,026    $  230,907  $ 195,649  $ 372,638  $ 31,634
 Ratio of Earnings to
  Fixed Charges(8)                3.0             2.0             2.6           1.9        1.7        1.9       N/A
</TABLE>
 
                                       57
<PAGE>
 
- --------
(1) The pro forma condensed statements of earnings reflect: (i) the Merger,
    (ii) the sale of the Homestead Village properties and subsequent
    distribution of Homestead securities on November 12, 1996, (iii) the
    acquisition and disposition of communities acquired or disposed of
    subsequent to January 1, 1996 and related assumptions of mortgage debt and
    (iv) the sale of Shares subsequent to January 1, 1996 (including the sale
    of Shares on April 10, 1997) and the Offerings and the related repayments
    on ATLANTIC's $350 million unsecured line of credit as if all of these
    transactions had occurred on January 1, 1996.
(2) Should the Preferred Share Offering not be consummated, the pro forma
    financial statements would reflect the following amounts:
 
<TABLE>
<CAPTION>
                                               THREE-MONTH
                                              PERIOD ENDED        YEAR ENDED
                                            MARCH 31, 1997 DECEMBER 31, 1996
                                            -------------- -----------------
                                            (in thousands, except per share
                                                    and ratio data)
   <S>                                      <C>            <C>
   Interest expense                            $ 3,745          $15,766
   Net earnings attributable to Shares          12,406           41,759
   Net earnings attributable to Shares per
    share                                         0.28             1.04
   Funds from operations                        18,718           66,793
   EBITDA                                      $22,554          $82,772
   Ratio of Earnings to Combined Fixed
    Charges                                        2.6              2.2
</TABLE>
(3) For the period from inception (October 26, 1993) to December 31, 1993.
(4) The pro forma condensed balance sheet reflects: (i) the Merger, (ii) the
    sale of Shares on April 10, 1997 and (iii) the Offerings and the related
    repayments on ATLANTIC's $350 million unsecured line of credit as if all of
    these transactions had occurred as of March 31, 1997.
(5) At June 27, 1997, ATLANTIC had $278.8 million of outstanding borrowings
    under its $350 million unsecured line of credit and such outstanding
    borrowings are expected to be approximately $      million at the closing
    of the Offering.
(6) Funds from operations represents net earnings computed in accordance with
    GAAP, excluding gains (or losses) from real estate transactions, provisions
    for possible losses, extraordinary items and real estate depreciation.
    ATLANTIC believes that funds from operations is helpful to the reader in
    understanding the performance of an equity REIT and will enhance the
    reader's comprehension of ATLANTIC's results of operations and cash flows
    presented in the financial statements and other data in this document.
    Funds from operations should not be considered as an alternative to net
    earnings or any other GAAP measurement of performance as an indicator of
    ATLANTIC's operating performance or as an alternative to cash flows from
    operating, investing or financing activities as a measure of liquidity. On
    January 1, 1996, ATLANTIC adopted NAREIT's revised definition of funds from
    operations. Under this more conservative definition, loan cost amortization
    is not added back to net earnings in determining funds from operations. For
    comparability, funds from operations for the periods prior to January 1,
    1996 give effect to the revised definition. The funds from operations
    measure presented by ATLANTIC, while consistent with the NAREIT definition,
    will not be comparable to similarly titled measures of other REITs which do
    not compute funds from operations in a manner consistent with ATLANTIC.
    Funds from operations is not intended to represent cash made available to
    shareholders. Cash distributions paid to shareholders is presented in the
    table above.
(7) EBITDA represents earnings from operations before deduction of interest,
    taxes, depreciation and amortization. EBITDA should not be considered as an
    alternative to net earnings or any other GAAP measurement of performance as
    an indication of ATLANTIC's operating performance or as an alternative to
    cash flows from operating, investing or financing activities as a measure
    of liquidity.
(8) For purposes of computing the ratio of earnings to fixed charges, earnings
    consist of earnings from operations plus fixed charges other than
    capitalized interest. Fixed charges consist of interest on borrowed funds
    (including capitalized interest) and amortization of debt discount and
    expense.
 
                                       58
<PAGE>
 
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS
 
The following discussion should be read in conjunction with ATLANTIC's
financial statements and the notes thereto included in this Prospectus.
 
The statements contained in this discussion and elsewhere in this Prospectus
that are not historical facts are forward-looking statements within the meaning
of Section 27A of the Securities Act and Section 21E of the Exchange Act. These
forward-looking statements are based on current expectations, estimates and
projections about the industry and markets in which ATLANTIC operates,
management's beliefs and assumptions made by management. Words such as
"expects", "anticipates", "intends", "plans", "believes", "seeks", "estimates",
variations of such words and similar expressions are intended to identify such
forward-looking statements. These statements are not guarantees of future
performance and involve certain risks, uncertainties and assumptions which are
difficult to predict. Therefore, actual outcomes and results may differ
materially from what is expressed or forecasted in such forward-looking
statements. ATLANTIC's operating results depend primarily on income from
multifamily communities, which is substantially influenced by (i) the demand
for and supply of multifamily units in ATLANTIC's primary target market and
submarkets, (ii) operating expense levels, (iii) the effectiveness of property-
level operations and (iv) the pace and price at which ATLANTIC can acquire and
develop additional multifamily communities. Capital and credit market
conditions which affect ATLANTIC's cost of capital also influence operating
results.
 
OVERVIEW
 
Since its inception on October 26, 1993 and through March 31, 1997, ATLANTIC
has amassed a portfolio of 25,808 multifamily units with a total expected
investment cost of $1.38 billion located in the southeastern United States.
Additionally, at March 31, 1997, ATLANTIC had land in planning and under
control for the development of 2,332 units with a total budgeted development
cost of $137.5 million. ATLANTIC's investment in real estate has been financed
through both debt and equity. From inception through March 31, 1997, ATLANTIC
has raised approximately $806.2 million in net equity, primarily through
private and public sales of Shares. Additionally, ATLANTIC had long-term
mortgage debt at March 31, 1997 of approximately $155.4 million which is
secured by certain of the communities acquired. ATLANTIC's $350 million
unsecured line of credit provided the remaining investment capital.
 
The following table summarizes ATLANTIC's multifamily investment activity for
the three-month period ended March 31, 1997 and for the years ended December
31, 1996, 1995 and 1994 (dollar amounts in thousands):
 
<TABLE>
<CAPTION>
                                  THREE-MONTH  YEAR ENDED DECEMBER 31,
                                 PERIOD ENDED --------------------------
                               MARCH 31, 1997     1996     1995     1994
                               -------------- -------- -------- --------
<S>                            <C>            <C>      <C>      <C>
OPERATING COMMUNITIES:
  Communities                           70          70       58       43
  Units                             19,241      19,241   15,823   11,990
  Total expected investment(1)    $968,081    $959,860 $783,448 $600,880
  Cost per unit                      $50.3       $49.9    $49.5    $50.1
DEVELOPMENT COMMUNITIES:
Starts During Period:
  Communities                            2           9        6        4
  Units                                668       2,815    2,214    1,212
  Total expected investment(1)     $42,910    $164,442 $143,822  $64,054
  Cost per unit                      $64.2       $58.4    $65.0    $52.8
</TABLE>
 
                                       59
<PAGE>
 
<TABLE>
<CAPTION>
                                      THREE-MONTH  YEAR ENDED DECEMBER 31,
                                     PERIOD ENDED --------------------------
                                   MARCH 31, 1997     1996     1995     1994
                                   -------------- -------- -------- --------
<S>                                <C>            <C>      <C>      <C>
Completions During Period:
  Communities                                 --         3        2      --
  Units                                       --     1,046      468      --
  Total expected investment(1)                --   $56,370  $25,462      --
  Cost per unit                               --     $53.9    $54.4      --
Stabilizations During Period:
  Communities                                   1        3      --       --
  Units                                       408      804      --       --
  Total expected investment(1)            $20,799  $43,004      --       --
  Cost per unit                             $51.0    $53.5      --       --
Under Construction at Period-End:
  Communities                                  16       14        8        4
  Units                                     5,395    4,727    2,958    1,212
  Total expected investment(1)           $335,591 $290,486 $176,740  $63,006
  Cost per unit                             $62.2    $61.5    $59.7    $52.0
  Investment to date                     $238,176 $194,587  $94,094  $20,741
ACQUISITIONS:
  Communities                                 --        13       15       40
  Units                                       --     3,556    3,961   11,307
  Total expected investment(1)                --  $171,731 $182,242 $582,077
  Cost per unit                               --     $48.3    $46.0    $51.5
DISPOSITIONS:
  Communities                                 --         4        2      --
  Units                                       --     1,184      596      --
  Proceeds                                    --   $64,150  $30,934      --
  Gain                                        --    $6,732      --       --
</TABLE>
- --------
(1) For operating communities, represents cost through the period end plus
    budgeted renovations, if any, as of the period end. For communities under
    construction, represents cost through the period end plus additional
    budgeted development expenditures as of the period end, which include the
    cost of land, fees, permits, payments to contractors, architectural and
    engineering fees and interest and property taxes to be capitalized during
    the construction period.
 
In addition to its multifamily investment activity, ATLANTIC developed
extended-stay lodging facilities known as Homestead Village that were sold to
Homestead, a newly formed company, in 1996, as discussed below in "--Liquidity
and Capital Resources--Investing and Financing Activities--Homestead
Transaction". ATLANTIC's investment, at cost, in Homestead Village properties
was $2.6 million at December 31, 1995. ATLANTIC did not begin developing
Homestead Village properties until 1995.
 
At May 31, 1997, 96.1% of ATLANTIC's portfolio, based upon total expected
investment, was located in ATLANTIC's primary target market cities. These
primary target market cities and submarkets have benefitted substantially in
recent periods from demographic trends, in particular population and job
growth. From July 1993 to July 1995, the population growth rate in ATLANTIC's
primary target market cities (3.8%) exceeded the population growth rate in the
United States as a whole (2.0%), based upon U. S. Census Bureau information.
From 1993 to 1996, the job growth rate in ATLANTIC's primary target market
cities (10.7%) exceeded the job growth rate in the United States as a whole
(8.0%), based upon U. S. Department of Labor Statistics information. As a
result, the demand for multifamily units in ATLANTIC's primary target market
cities has increased. The strong demand for multifamily units has resulted in
an increase in ATLANTIC's rental rates in each multifamily product type in
ATLANTIC's portfolio, even though the shift in ATLANTIC's portfolio composition
to a higher percentage of moderate income product resulted in a slight overall
decrease in average rental rate per unit. The increase in rental rates has had
a favorable impact on ATLANTIC's operating results. Additionally, ATLANTIC's
operating results have been, and will continue to be, impacted by rental
expense levels. Over the past two years, rental expenses (other
 
                                       60
<PAGE>
 
than real estate taxes) as a percentage of rental revenues for ATLANTIC's
multifamily communities have generally remained flat, primarily due to a
continual effort by ATLANTIC to reduce resident turnover, thereby reducing the
costs associated with re-leasing vacated units. Over the next few years,
ATLANTIC expects rental expenses to increase at a rate slightly lower than the
expected increases in rental revenue.
 
ATLANTIC believes that development of multifamily communities from the ground
up, which are built for long-term ownership and designed to meet broad renter
preferences and demographic trends, will provide a greater source of long-term
cash flow growth in the future than acquisitions. Therefore, while land prices
are favorable, ATLANTIC has acquired and will continue to acquire, on an
unleveraged basis, prudent amounts of land zoned for multifamily development.
ATLANTIC believes its ability to compete is significantly enhanced relative to
other companies because of the REIT Manager's depth of development and
acquisition personnel and presence in local markets combined with ATLANTIC's
access to investment capital.
 
ATLANTIC's overall results of operations and financial condition for the first
three months of 1997 and for 1996, 1995 and 1994 have been significantly
influenced by this investment activity. Detailed information about this
investment activity, which will significantly influence future operations, is
provided below.
 
Current Development Activity
At March 31, 1997, ATLANTIC had 5,395 units under construction, representing a
total expected investment cost of $335.6 million. These development communities
are summarized below (dollar amounts in thousands):
 
<TABLE>
<CAPTION>
                                                           TOTAL
                               NUMBER   INVESTMENT      EXPECTED     AVERAGE
                             OF UNITS COST TO DATE INVESTMENT(1) % LEASED(2)
                             -------- ------------ ------------- -----------
<S>                          <C>      <C>          <C>           <C>
Communities under
 construction and in lease-
 up(3)                          2,628     $162,964      $168,355    55.8%
Other communities under
 construction                   2,767       75,212       167,236     N/A
                                -----     --------      --------
    Total communities under
     construction               5,395     $238,176      $335,591
                                =====     ========      ========
</TABLE>
- --------
(1) Represents cost through March 31, 1997 plus additional budgeted development
    expenditures as of March 31, 1997, which include the cost of land, fees,
    permits, payments to contractors, architectural and engineering fees and
    interest and property taxes to be capitalized during the construction
    period.
(2) The percentage leased is based on total units upon completion.
(3) A development community is considered in "lease-up" once ATLANTIC begins
    leasing completed units.
 
There are risks associated with ATLANTIC's development and construction
activities which include: development and acquisition opportunities explored by
ATLANTIC may be abandoned; construction costs of a community may exceed
original estimates due to increased materials, labor or other expenses, which
could make completion of the community uneconomical; occupancy rates and rents
at a newly completed community are dependent on a number of factors, including
market and general economic conditions, and may not be sufficient to make the
community profitable; financing may not be available on favorable terms for the
development of a community; and construction and lease-up may not be completed
on schedule, resulting in increased debt service expense and construction
costs. Development activities are also subject to risks relating to the
inability to obtain, or delays in obtaining, all necessary land-use, building,
occupancy and other required governmental permits and authorizations. The
occurrence of any of the events described above could adversely affect
ATLANTIC's ability to achieve its projected yields on communities under
development or redevelopment.
 
                                       61
<PAGE>
 
Acquisition Activity
ATLANTIC completed the acquisition of $171.7 million of operating communities,
representing a total of 3,556 units, during the fifteen-month period ended
March 31, 1997. These acquisitions are summarized below (dollar amounts in
thousands):
 
<TABLE>
<CAPTION>
                                                        TOTAL
                                                     EXPECTED ACQUISITION
                                          UNITS INVESTMENT(1)        DATE
                                          ----- ------------- -----------
<S>                                       <C>   <C>           <C>
MID-ATLANTIC:
Charlotte, North Carolina:
  Cameron at Hickory Grove                  202      $  8,392    04/10/96
Greenville, South Carolina:
  Cameron Court                             234        11,060    04/22/96
Memphis, Tennessee:
  Cameron Century Center                    420        15,928    10/18/96
  Country Oaks                              200         8,484    09/05/96
Raleigh, North Carolina:
  Cameron Lake                              196         9,293    11/13/96
  Cameron Ridge                             228        10,131    10/17/96
  Emerald Forest                            320        14,680    12/19/96
Washington, D.C.:
  West Springfield Terrace                  244        16,210    09/30/96
                                          -----      --------
    Total Mid-Atlantic                    2,044      $ 94,178
                                          -----      --------
SOUTH ATLANTIC:
Atlanta, Georgia:
  Balmoral Village                          312   $ 19,215     10/22/96
  Cameron Pointe                            214     14,891     05/30/96
Ft. Lauderdale/West Palm Beach, Florida:
  Park Place at Turtle Run                  350     15,714     04/22/96
  The Pointe at Bayberry Lake               308     17,021     05/29/96
Tampa, Florida:
  Cameron Bayshore                          328     10,712     12/20/96
                                          -----   --------
    Total South Atlantic                  1,512   $ 77,553
                                          -----   --------
      Total                               3,556   $171,731
                                          =====   ========
</TABLE>
- --------
(1) Represents the initial acquisition cost plus budgeted renovations
    identified as of the date of acquisition.
 
Acquisitions entail risks that investments will fail to perform in accordance
with expectations and that judgments with respect to the cost of improvements
to bring an acquired community up to standards established for the market
position intended for that community will prove inaccurate, as well as general
investment risks associated with any new real estate investment. Although
ATLANTIC undertakes an evaluation of the physical condition of each new
community before it is acquired, certain defects or necessary repairs may not
be detected until after the community is acquired, which could significantly
increase ATLANTIC's total acquisition costs.
 
RESULTS OF OPERATIONS
 
Net earnings for the three-month periods ended March 31, 1997 and 1996 were
$10.2 million and $6.7 million, respectively. Net earnings increased $3.5
million in the three-month period ended March 31, 1997 over the three-month
period ended March 31, 1996. Net earnings for the years ended December 31,
1996, 1995 and 1994 were $38.6 million, $19.6 million and $9.9 million,
respectively. Net earnings increased $19.0 million in 1996 over 1995 and $9.7
million in 1995 over 1994.
 
Property Operations--Three-Month Period Ended March 31, 1997
At March 31, 1997, ATLANTIC had 19,241 operating multifamily units as compared
to 16,159 operating multifamily units at March 31, 1996. The increased number
of communities in operation resulted in increases in rental income ($8.9
million in 1997 over 1996), rental expenses ($1.5 million in 1997 over
 
                                       62
<PAGE>
 
1996), real estate taxes ($0.7 million in 1997 over 1996), property management
fees ($0.4 million in 1997 over 1996) and depreciation ($1.3 million in 1997
over 1996).
 
During the period prior to a community being stabilized, the REIT Manager and
the property managers begin implementing expense controls, reconfiguring the
resident mix, supervising renovations and implementing a strategy to increase
rental income. The full benefits of the changes are not reflected until the
communities are stabilized. At March 31, 1997, 19.0% of ATLANTIC's operating
multifamily communities, based on total expected investment cost, were
classified as pre-stabilized as compared to 30.0% at March 31, 1996.
 
Because ATLANTIC will be completing construction on its current development
portfolio and acquiring additional operating communities in its target market,
ATLANTIC anticipates increases in rental income and property-level expenses in
subsequent periods.
 
Net cash flow provided by operating activities increased by $4.6 million for
the three-month period ended March 31, 1997 as compared to the same period in
1996 principally due to the increased number of communities in operation.
 
Property Operations--Years Ended December 31, 1996, 1995 and 1994
At December 31, 1996, ATLANTIC had 19,241 operating multifamily units as
compared to 15,823 operating multifamily units at December 31, 1995 and 11,990
operating multifamily units at December 31, 1994. The increased number of
communities in operation resulted in increases in rental income ($34.1 million
in 1996 over 1995 and $48.6 million in 1995 over 1994), rental expenses ($9.0
million in 1996 over 1995 and $12.6 million in 1995 over 1994), real estate
taxes ($2.7 million in 1996 over 1995 and $4.0 million in 1995 over 1994),
property management fees ($1.1 million in 1996 over 1995 and $1.9 million in
1995 over 1994) and depreciation ($4.9 million in 1996 over 1995 and $7.2
million in 1995 over 1994).
 
As a result of high levels of acquisitions of operating communities since
inception, 26.7% of ATLANTIC's operating multifamily communities, based on
total expected investment cost, were classified as pre-stabilized at December
31, 1996 as compared to 25.7% at December 31, 1995 and 94.7% at December 31,
1994.
 
Cash provided by operating activities was $54.4 million in 1996, an increase of
$14.6 million from the 1995 level of $39.7 million. Cash provided by operating
activities in 1995 increased by $16.2 million from the 1994 level. These
increases are primarily the result of the increased number of communities in
operation.
 
Communities Fully Operating Throughout Both Periods
The following table presents the operating performance of ATLANTIC's 50 "same
store" communities that were fully operational throughout the first three
months of 1997 and 1996 and the 34 "same store" communities that were fully
operational throughout 1996 and 1995. Operating expenses and net operating
income have been adjusted for pre-stabilized versus stabilized accounting
differences that result from capitalizing certain costs during the period after
acquisition when a community is being repositioned and is classified as pre-
stabilized and expensing those costs once repositioning is completed and the
community is classified as stabilized. A summary of the same store communities
is as follows:
 
<TABLE>
<CAPTION>
                                                1997 COMPARED     1996 COMPARED
                                                  TO 1996 (1)           TO 1995
                                               -------------- -----------------
   <S>                                         <C>            <C>
   PORTFOLIO:
     Number of communities                             50              34
     Number of units                               13,503           9,458
     Total expected investment cost (in mil-
      lions)                                       $679.1          $496.5
     Percentage of ATLANTIC's total portfolio        70.2%           38.1%
   OPERATING PERFORMANCE:
     Collections growth                              2.42%           2.76%
     Operating expense decrease, as adjusted        -2.43%          -0.97%
     Net operating income growth, as adjusted        5.72%           4.88%
<CAPTION>
                                                  THREE-MONTH
                                                 PERIOD ENDED        YEAR ENDED
                                               MARCH 31, 1997 DECEMBER 31, 1996
                                               -------------- -----------------
   <S>                                         <C>            <C>
   Average physical occupancy                       94.36%          95.32%
   Property operating expense ratio                 40.05%          39.68%
   Average rental rate per unit                      $711            $719
   Recurring capital expenditures per unit            $38            $209
</TABLE>
 
 
                                       63
<PAGE>
 
<TABLE>
<CAPTION>
                          FIRST THREE MONTHS OF 1997 COMPARED TO FIRST THREE MONTHS
                                                   OF 1996
                            AVERAGE    AVERAGE     COLLECTIONS                     TOTAL
                           PHYSICAL   PHYSICAL          GROWTH   SAME STORE     ATLANTIC
                          OCCUPANCY  OCCUPANCY  (1997 COMPARED  COMMUNITIES    PORTFOLIO
                               1997       1996     TO 1996)(1)  % BY MARKET  % BY MARKET
                          ---------  ---------  --------------  -----------  -----------
<S>                       <C>        <C>        <C>             <C>          <C>
MID-ATLANTIC:
Charlotte, North Caro-
 lina                         92.69%     96.36%          -2.85%        2.27%        5.72%
Greenville, South Caro-
 lina(2)                        --         --              --           --          0.85
Memphis, Tennessee(2)         91.84      93.40           -4.27         2.58         3.28
Nashville, Tennessee          94.42      94.70            0.31         5.09         4.48
Raleigh, North Carolina       95.32      94.40            2.46         2.37         7.88
Richmond, Virginia            95.12      97.28            2.53         4.39         5.86
Washington, D.C.              95.51      92.84            4.90         6.83        10.13
                              -----      -----           -----       ------       ------
  Total Mid-Atlantic          94.27%     94.69%           1.29%       23.53%       38.20%
                              -----      -----           -----       ------       ------
SOUTH ATLANTIC:
Atlanta, Georgia              93.20%     93.91%           2.87%       40.78%       28.99%
Birmingham, Alabama           93.22      92.31           -1.28         5.77         5.54
Ft. Lauderdale/West Palm
 Beach, Florida               95.86      95.35            2.49         9.70        10.66
Jacksonville, Florida         92.20      98.44           -3.96         1.81         6.14
Orlando, Florida              95.91      95.65            4.64         6.16         3.21
Tampa/Ft.
 Myers/Sarasota, Florida      96.55      95.86            4.25        12.25         7.26
                              -----      -----           -----       ------       ------
  Total South Atlantic        94.38%     94.62%           2.75%       76.47%       61.80%
                              -----      -----           -----       ------       ------
    Totals                    94.36%     94.63%           2.42%      100.00%      100.00%
                              =====      =====           =====       ======       ======
</TABLE>
- --------
(1) Compares the three-month period ended March 31, 1997 to the same period in
    1996.
(2) ATLANTIC entered this market subsequent to January 1, 1996; therefore,
    there are no communities for the same store comparison.
 
<TABLE>
<CAPTION>
                                           1996 COMPARED TO 1995
                            AVERAGE    AVERAGE       ANNUAL
                             ANNUAL     ANNUAL  COLLECTIONS                     TOTAL
                           PHYSICAL   PHYSICAL       GROWTH   SAME STORE     ATLANTIC
                          OCCUPANCY  OCCUPANCY   (1996 OVER  COMMUNITIES    PORTFOLIO
                               1996       1995     1995)(1)  % BY MARKET  % BY MARKET
                          ---------  ---------  -----------  -----------  -----------
<S>                       <C>        <C>        <C>          <C>          <C>
MID-ATLANTIC:
Charlotte, North Caro-
 lina                         95.92%     95.96%        4.54%        3.09%        6.08%
Greenville, South Caro-
 lina(2)                        --         --           --           --          0.88
Memphis, Tennessee(2)           --         --           --           --          3.33
Nashville, Tennessee          94.62      95.68         1.10         3.66         4.65
Raleigh, North Carolina       95.72      94.64        -0.94         3.22         8.16
Richmond, Virginia            94.71      96.17         2.90         3.93         6.10
Washington, D.C.              94.62      94.38         0.37         6.18        10.46
                              -----      -----        -----       ------       ------
  Total Mid-Atlantic          95.02%     95.32%        1.42%       20.08%       39.66%
                              -----      -----        -----       ------       ------
SOUTH ATLANTIC:
Atlanta, Georgia              95.77%     96.31%        4.36%       42.21%       28.22%
Birmingham, Alabama           92.25      95.40        -3.06         4.03         5.75
Ft. Lauderdale/West Palm
 Beach, Florida               94.72      95.00         0.15        11.35         9.29
Jacksonville, Florida         97.04      96.25         5.12         2.46         6.35
Orlando, Florida              95.06      95.05         3.64         6.72         3.29
Tampa/Ft.
 Myers/Sarasota, Florida      95.78      95.24         3.21        13.15         7.44
                              -----      -----        -----       ------       ------
  Total South Atlantic        95.39%     95.72%        3.06%       79.92%       60.34%
                              -----      -----        -----       ------       ------
    Totals                    95.32%     95.65%        2.76%      100.00%      100.00%
                              =====      =====        =====       ======       ======
</TABLE>
- --------
(1) Compares the year ended December 31, 1996 to the year ended December 31,
    1995.
(2) ATLANTIC entered this market subsequent to January 1, 1995; therefore,
    there are no communities for the same store comparison.
 
                                       64
<PAGE>
 
At January 1, 1994, ATLANTIC's portfolio consisted of only three pre-
stabilized operating communities and, consequently, comparisons for fully
operational communities between 1995 and 1994 are not meaningful.
 
Development Dilution
ATLANTIC's development activity is dilutive to net earnings and funds from
operations in the short term, but is expected to add significantly to
ATLANTIC's long-term performance as the developments reach stabilization in
1997 and subsequent years.
 
During the construction period, the reduction to interest expense resulting
from the capitalization of interest on units under construction is less than
the operating income which could be earned on those expenditures if the
community were complete and earning a stabilized return, thus resulting in
dilution. Essentially, the return on investment during the construction period
is equivalent to ATLANTIC's cost of funds.
 
The lease-up phase commences when units are placed in service. During the
lease-up phase, ATLANTIC's policy is to expense operating expenses (including
pre-opening marketing expenses) and interest expense which during the
construction period is capitalized. The operating expenses and the interest
expense on such completed units will typically exceed rental revenues, due to
less than break-even occupancy, thus resulting in dilution in the form of a
"lease-up" deficit. These deficits are typically experienced for a period of
two to four months after "first units" are placed in service.
 
Development dilution begins to decline once occupancy increases and revenues
from completed units exceed the operating expenses and interest expense
associated with such completed units. However, the net operating income
generated during this pre-stabilized period is less than the net operating
income which would be earned if the community were stabilized. The time
required to achieve stabilization generally ranges from six to twelve months
after completion of construction.
 
Homestead Convertible Mortgages Interest Income
ATLANTIC began funding the Homestead convertible mortgages in 1997. At March
31, 1997 ATLANTIC had funded $20.0 million of its total funding commitment to
Homestead of $111.1 million. For the three-month period ended March 31, 1997
ATLANTIC recognized interest income related to these mortgages of $185,000.
The interest income will increase as ATLANTIC funds the remaining Homestead
convertible mortgages in 1997 and early 1998.
 
The aggregate income recognized on the Homestead convertible mortgages
consists of (i) the interest income recognized at 9% per annum, (ii) the
amortization of the original issue premium which reduces income, (iii) the
amortization of the discount on the conversion feature which increases income,
and (iv) the amortization of the deferred commitment fee which increases
income. ATLANTIC uses the effective interest method to calculate the
amortization of all items associated with the Homestead convertible mortgages.
The effective interest rate on the funded amount is 8.46% per annum for
purposes of calculating net earnings. The amortization of the discount on the
conversion feature and the amortization of the deferred commitment fee are
deducted from net earnings in calculating funds from operations. The effective
interest rate on the funded amount is 7.09% per annum for purposes of
calculating funds from operations.
 
Interest Expense
The following summarizes ATLANTIC's interest expense (in thousands):
 
<TABLE>
<CAPTION>
                             THREE-MONTH
                            PERIOD ENDED
                              MARCH 31,      YEAR ENDED DECEMBER 31,
                              1997     1996      1996     1995    1994
                           -------  -------  --------  -------  ------
<S>                        <C>      <C>      <C>       <C>      <C>
Mortgage                   $ 2,650  $ 2,041  $  9,484  $ 7,662  $3,363
Line of credit               4,664    4,337    16,947   15,784   6,670
Capitalized interest        (2,553)  (2,036)  (10,250)  (4,404)   (793)
                           -------  -------  --------  -------  ------
    Total interest expense $ 4,761  $ 4,342  $ 16,181  $19,042  $9,240
                           =======  =======  ========  =======  ======
</TABLE>
 
Mortgage interest expense increased $0.6 million in the three-month period
ended March 31, 1997 as compared to the same period in 1996. Mortgage interest
expense increased $1.8 million in 1996 as compared to 1995 and $4.3 million in
1995 as compared to 1994. These increases are the result of additional
weighted-average mortgage debt outstanding.
 
                                      65
<PAGE>
 
Line of credit interest expense increased $0.3 million in the three-month
period ended March 31, 1997 over the same period in 1996. This increase is
primarily a function of an increase in the average outstanding balance ($260.9
million in 1997 as compared to $203.3 million in 1996), partially offset by a
lower weighted-average daily interest rate (7.10% in 1997 as compared to 7.61%
in 1996). The increase is further offset by a decrease in amortization of debt
issuance costs and other loan-related costs as a result of the write-off of
loan-related costs in the fourth quarter of 1996. Line of credit interest
expense increased $1.2 million in 1996 over 1995 and $9.1 million in 1995 over
1994. The increase in 1996 is primarily a function of an increase in the
average outstanding balance ($204.3 million in 1996 as compared to $178.3
million in 1995) partially offset by a lower weighted-average daily interest
rate (7.39% in 1996 as compared to 7.92% in 1995). The increase in 1995 is
primarily a function of an increase in the average outstanding balance ($178.3
million in 1995 as compared to $65.6 million in 1994) and a higher weighted-
average daily interest rate (7.92% in 1995 as compared to 7.34% in 1994). The
increases were also affected by amortization of issuance costs and other loan-
related costs.
 
The increase in interest expense in the three-month period ended March 31, 1997
over the same period in 1996 was offset by increases in capitalized interest of
$0.5 million. The increases in interest expense in 1996 and 1995 were offset by
increases in capitalized interest of $5.8 million in 1996 over 1995 and $3.6
million in 1995 over 1994. These increases in capitalized interest are the
result of ATLANTIC's increased development activity.
 
REIT Management Fee Paid to Affiliate
The REIT management fee paid by ATLANTIC increased by $0.9 million in the
three-month period ended March 31, 1997 as compared to the same period in 1996.
The REIT Management fee paid by ATLANTIC increased by $3.5 million in 1996 over
1995 and $3.2 million in 1995 over 1994. Because the REIT Management fee
fluctuates with the level of ATLANTIC's cash flow calculated before the REIT
Management fee, these increases are expected based upon the larger increases in
revenues than expenses experienced by ATLANTIC. In the future, interest income
recognized on the convertible mortgage notes received by ATLANTIC pursuant to
the funding commitment agreement entered into as part of the Homestead
transaction will not be included in the calculation of the REIT Management fee
to be paid by ATLANTIC. Because this interest income is not included in cash
flow for purposes of calculating the REIT Management fee, the REIT Management
fee calculated as a percentage of ATLANTIC's funds from operations will decline
as the convertible mortgage notes are funded and the related interest income
increases. See "The Merger Transaction" for information regarding a proposed
merger transaction which would result in ATLANTIC becoming an internally
managed REIT with Security Capital remaining as ATLANTIC's largest shareholder.
 
Gains on Dispositions and Valuation of Long-Lived Investments
ATLANTIC's strategy is to build its asset base through the development and
acquisition of multifamily communities that will provide long-term growth in
cash flow. ATLANTIC's real estate investments have been made with a view to
effective long-term operation and ownership. ATLANTIC's "asset optimization
strategy" is based on market research and is aimed at optimizing its portfolio
composition. Under this strategy, ATLANTIC may from time to time dispose of
assets that no longer meet its long-term investment objectives and redeploy the
proceeds therefrom, preferably through tax-deferred exchanges, into assets with
better prospects for growth. As a result of this asset optimization strategy,
ATLANTIC disposed of four operating communities aggregating 1,184 units in
1996. A gain was recognized on each disposition with the total gain aggregating
$6.7 million on total proceeds of $67.2 million. ATLANTIC did not dispose of
any communities in the three-month period ended March 31, 1997.
 
The four communities that were disposed of in 1996 accounted for $3.6 million
and $5.2 million of net operating income during 1996 and 1995, respectively.
Each disposition was included in a tax-deferred exchange. At December 31, 1996,
ATLANTIC held a portion of the proceeds from one of these dispositions
aggregating $1.7 million in an interest-bearing escrow account. These funds
were used in the acquisition of a land parcel in January 1997, completing the
tax-deferred exchange. Two communities that ATLANTIC disposed of in 1995
accounted for $2.4 million of net operating income during 1995.
 
Statement of Financial Accounting Standards No. 121, Accounting For The
Impairment Of Long-Lived Assets And For Long-Lived Assets To Be Disposed Of
("SFAS No. 121"), adopted by ATLANTIC effective
 
                                       66
<PAGE>
 
January 1, 1996, establishes accounting standards for the review of long-lived
assets to be held and used for impairment whenever the carrying amount of an
asset may not be recoverable. SFAS No. 121 also requires that certain long-
lived assets to be disposed of be reported at the lower of carrying amount or
fair value less cost to sell. ATLANTIC did not recognize any losses on the
date it adopted SFAS No. 121.
 
Long-lived investments held and used are periodically evaluated for impairment
and provisions for possible losses are made if required. As of March 31, 1997,
such investments are carried at cost, which is not in excess of fair market
value and no provisions for possible losses have been made. ATLANTIC
recognized a provision for possible loss of $0.2 million in the three-month
period ended March 31, 1997 and $2.5 million in 1996 associated with a
community that was being held for sale. ATLANTIC disposed of this community in
April 1997. The sales price approximated ATLANTIC's carrying value at March
31, 1997. This community accounted for $0.2 million of net operating income
for each of the three-month periods ended March 31, 1997 and 1996. This
community accounted for $1.0 million, $1.0 million and $0.5 million of net
operating income for 1996, 1995 and 1994, respectively. This income is
included in ATLANTIC's earnings from operations in those years.
 
Homestead Transaction
As more fully described under "--Liquidity and Capital Resources--Homestead
Transaction" and "Certain Relationships and Transactions--Homestead
Transaction", ATLANTIC sold its Homestead Village properties (one operating
property and 25 properties under construction or in planning (or the rights to
acquire such properties)) and paid $16.6 million in cash to Homestead on
October 17, 1996 in exchange for 4,201,220 shares of Homestead common stock.
ATLANTIC recognized a gain on the transaction of $2.8 million, net of expenses
of $1.3 million. The Homestead transaction was treated as a sale for financial
accounting purposes, but was treated as a contribution for tax purposes.
 
Extraordinary Item--Loss on Early Extinguishment of Debt
In December 1996, ATLANTIC replaced its existing secured line of credit with
an unsecured line of credit. Such early extinguishment of debt resulted in the
write-off of unamortized loan costs of $3.9 million and is reflected as an
extraordinary item in the statement of earnings for the year ended December
31, 1996.
 
ENVIRONMENTAL MATTERS
 
ATLANTIC is subject to environmental regulations related to the ownership,
operation, development and acquisition of real estate. As part of its due
diligence procedures, ATLANTIC has conducted Phase I environmental assessments
on each community prior to acquisition. The cost of complying with
environmental regulations was not material to ATLANTIC's results of
operations. ATLANTIC is not aware of any environmental condition on any of its
communities that is likely to have a material adverse effect on ATLANTIC's
financial position or results of operations.
 
LIQUIDITY AND CAPITAL RESOURCES
 
ATLANTIC considers its liquidity and ability to generate cash from operations
and financings to be adequate and expects it to continue to be adequate to
meet ATLANTIC's development, acquisition, operating, debt service, Homestead
commitment and shareholder distribution requirements.
 
Investing and Financing Activities
Overview. ATLANTIC's investment activities, which consisted primarily of
acquiring and developing multifamily communities, used approximately $69.4
million and $41.5 million of cash during the first three months of 1997 and
1996, respectively. ATLANTIC's investment activities used approximately $287.4
million, $235.1 million and $390.1 million of cash for 1996, 1995 and 1994,
respectively.
 
ATLANTIC's financing activities provided net cash flow of $52.1 million and
$29.2 million for the first three months of 1997 and 1996, respectively.
ATLANTIC's financing activities provided net cash flow of $230.9 million,
$195.6 million and $372.6 million for 1996, 1995 and 1994, respectively. No
equity offerings were conducted in the three-month period ended March 31,
1997. Proceeds of $0.4 million were received in the three-month period ended
March 31, 1996. Combined proceeds from equity offerings of $229.1 million in
 
                                      67
<PAGE>
 
1996, $205.8 million in 1995 (net of Share repurchases) and $239.7 million in
1994 were the primary source of financing funds. Proceeds from line of credit
borrowings, net of repayments, were $67.3 million and $36.0 million for the
first three months of 1997 and 1996, respectively, and such proceeds were $38.0
million in 1996, $37.0 million in 1995 and $153.0 million in 1994.
 
1994 Investing and Financing Activities. ATLANTIC's investment strategy in 1994
focused on two components: the acquisition of a substantial base of existing
operating communities to provide operating cash flow and the creation of an
internal development process. During 1994, ATLANTIC acquired 40 operating
communities, 31 of which were obtained in two large portfolio acquisitions.
These 40 communities, located in 14 metropolitan areas, added 11,307 units to
the portfolio for a total of 11,990 operating units. See the table of
investment activity under "--Overview" above.
 
ATLANTIC's investment in real estate during 1994 of approximately $600.3
million was financed through a combination of debt and equity. As partial
payment for one of the portfolio acquisitions, ATLANTIC issued $100.0 million
in Shares to the seller of the portfolio and subsequently repurchased certain
of these Shares with proceeds from later equity offerings. Sales of Shares
through a private placement raised an additional $239.7 million. Existing debt
of $107.5 million associated with certain of the communities acquired was
assumed by ATLANTIC. Additionally, ATLANTIC had net borrowings on its line of
credit during 1994 of $153.0 million.
 
1995 Investing and Financing Activities. In 1995, ATLANTIC acquired existing
communities aggregating 3,961 units and disposed of two communities aggregating
596 units. Also in 1995, ATLANTIC began construction on 2,214 multifamily
units. In the fourth quarter ATLANTIC completed construction on its first two
internally developed multifamily communities, a 270-unit property in Charlotte,
North Carolina and a 198-unit property in Birmingham, Alabama. See the table of
investment activity under "--Overview" above.
 
During 1995, ATLANTIC's net additional investment in real estate was $257.7
million bringing its total real estate investment at December 31, 1995 to
$888.9 million. Sales of Shares generated the largest source of capital in
1995. ATLANTIC sold $205.8 million of Shares, net of Share repurchases, through
two private placements. In connection with the acquisition of certain
communities in 1995, ATLANTIC assumed $24.7 million in existing debt.
Additional borrowings on its line of credit during 1995 aggregated $37.0
million.
 
1996 Investing and Financing Activities. In 1996, ATLANTIC acquired operating
communities aggregating 3,556 units and disposed of four communities
aggregating 1,184 units. Also in 1996, ATLANTIC began construction on 2,815
multifamily units. In 1996, ATLANTIC completed construction on three internally
developed multifamily communities (1,046 units), bringing the total of
completed internally developed multifamily communities to five (1,514 units).
See the table of investment activity under "--Overview" above.
 
During 1996, ATLANTIC's net additional investment in real estate was $268.3
million bringing its total real estate investment at December 31, 1996 to $1.16
billion. Sales of Shares generated the largest source of capital in 1996.
 
In 1996, ATLANTIC raised net proceeds of $119.1 million from a private
placement of Shares. The private placement, which began in 1995, raised a total
of $249.3 million, net of commissions and other expenses.
 
ATLANTIC's initial public offering of Shares was completed on October 18, 1996.
The proceeds from the sale, net of the underwriters' commissions and other
expenses, were $110.0 million.
 
In connection with the acquisition of certain communities in 1996, ATLANTIC
assumed $17.9 million in existing debt. Additional borrowings on the line of
credit during 1996 aggregated $38.0 million.
 
First Quarter 1997 Investing and Financing Activities
 
ATLANTIC's investment activities during the three-month period ended March 31,
1997, which consisted primarily of acquiring and developing multifamily
communities, used $69.4 million of cash, an increase of $27.8 million over the
three-month period ended March 31, 1996.
 
 
                                       68
<PAGE>
 
ATLANTIC began construction on 668 multifamily units during the three-month
period ended March 31, 1997. ATLANTIC's net additional investment in real
estate at March 31, 1997 was $51.0 million bringing its total real estate
investment at cost to $1.21 billion. During the three-month period ended March
31, 1997, ATLANTIC funded $20.0 million under its funding commitment agreement
with Homestead.
 
ATLANTIC's financing activities provided net cash flow of $52.1 million for the
three-month period ended March 31, 1997 and $29.2 million for the three-month
period ended March 31, 1996. In 1997, ATLANTIC's financing activities consisted
primarily of borrowings on its line of credit of $67.3 million, net of
repayments. In 1996, borrowings on the line of credit of $36.0 million net of
repayments were the primary source of financing funds.
 
ATLANTIC completed an underwritten public offering of 4,000,000 Shares on April
10, 1997 which generated $80.5 million of proceeds, net of commissions and
offering expenses and closed on the overallotment option on May 14, 1997,
raising additional net proceeds of $1.5 million from the sale of 77,200 Shares.
 
Homestead Transaction. On October 17, 1996, ATLANTIC sold its moderate-priced,
purpose-built, extended-stay lodging facilities known as Homestead Village
properties to Homestead. In the transaction, ATLANTIC sold one operating
property and 25 properties under construction or in planning (or the rights to
acquire such properties) and paid $16.6 million in cash (the "Homestead
Assets"). In addition, ATLANTIC entered into a funding commitment agreement to
provide secured financing of up to $111.1 million to Homestead for purposes of
completing the development and construction of the properties sold in the
transaction. The Homestead transaction was treated as a sale for financial
accounting purposes, but was treated as a contribution for tax purposes.
 
The transaction resulted in ATLANTIC receiving 4,201,220 shares of common stock
of Homestead in exchange for the Homestead Assets and 2,818,517 warrants, each
to purchase one share of Homestead common stock at $10.00 per share, in
exchange for entering into the funding commitment agreement. On November 12,
1996, ATLANTIC distributed the Homestead common stock and warrants to its
shareholders of record on October 29, 1996. ATLANTIC shareholders received
0.110875 shares of Homestead common stock and 0.074384 Homestead warrants per
Share. ATLANTIC will receive up to $98.0 million of convertible mortgage notes
from Homestead in exchange for funding up to $111.1 million under the funding
commitment agreement. The difference between the amounts funded and the
convertible mortgage notes received of $13.1 million (assuming full funding of
the funding commitment) represents a mortgage note premium that will be
amortized as a reduction to interest income over the term of the convertible
mortgage notes.
 
ATLANTIC realized a gain of $2.8 million, after deducting expenses associated
with the transaction, representing the excess of the value of the Homestead
common stock received over the recorded basis of the Homestead Assets. The
Homestead warrants received represent a funding commitment fee which has been
valued at $6.5 million. The conversion feature of the convertible mortgage
notes has been valued at $6.9 million (assuming full funding of the funding
commitment). These deferred credits will be amortized as an increase to
interest income over the term of the convertible mortgage notes. ATLANTIC
intends to fund this commitment through cash on hand, borrowings on its line of
credit and sales of securities.
 
The convertible mortgage notes received from Homestead will bear interest at
9.0% per annum, will be due October 2006, will not be callable until 2001 and
will be convertible commencing March 31, 1997 at the option of the holder into
one share of Homestead common stock for every $11.50 of principal amount
outstanding. Upon full funding of ATLANTIC's convertible mortgage notes, its
conversion rights would represent a 15.35% ownership in Homestead (assuming no
further equity offerings by Homestead, conversion of all convertible mortgage
notes and exercise of all outstanding warrants). The effective yield on the
convertible mortgage notes, assuming conversion of all convertible mortgage
notes and exercise of all outstanding warrants, is estimated to be
approximately 8.46%, after giving effect to the mortgage note premium, the
funding commitment fee and the conversion value of the convertible mortgage
notes. At December 31, 1996, no funds had been advanced pursuant to the funding
commitment agreement and there
 
                                       69
<PAGE>
 
were no convertible mortgage notes outstanding. ATLANTIC advanced $52.0 million
under the funding commitment agreement through June 27, 1997 and $45.9 million
of mortgage notes was outstanding on such date.
 
ATLANTIC will deduct from net earnings the accretion of both the funding
commitment fee and the conversion value of the convertible mortgage notes in
calculating funds from operations. Therefore, the effective yield on the
convertible mortgage notes for purposes of calculating funds from operations
will be approximately 7.09% as compared to 8.46% for purposes of calculating
net earnings.
 
Line of Credit. ATLANTIC obtained a $200 million secured line of credit from
MGT, an affiliate of J.P. Morgan Securities Inc., as agent for a group of
lenders, in June 1994. In June 1996, the line of credit was increased to $350
million. On December 18, 1996, ATLANTIC obtained a $350 million unsecured line
of credit agreement from MGT that replaced the previous secured line of credit.
Borrowings on the unsecured line of credit bear interest at prime or, at
ATLANTIC's option, LIBOR plus a margin ranging from 1.0% to 1.375% (currently
1.375% as compared to 1.5% under the previous agreement) depending on
ATLANTIC's debt rating. ATLANTIC currently pays a commitment fee on the average
unfunded line of credit balance of 0.1875%. The commitment fee on the average
unfunded line of credit balance will range from 0.125% to 0.25% per annum,
depending on the amount of undrawn commitments. The line of credit matures
December 1998 and may be extended for one year with the approval of MGT and the
other participating lenders. The line of credit agreement contains cross-
default provisions with respect to defaults relating to in excess of $25.0
million of ATLANTIC's outstanding debt.
 
In August 1995, ATLANTIC entered into a swap agreement with Goldman Sachs
Capital Markets, L.P. covering $100 million of borrowings under the line of
credit, effectively mitigating a portion of its variable interest rate
exposure. Under this one-year agreement which became effective on February 5,
1996, ATLANTIC paid a fixed interest rate of 7.46% on the $100 million of
borrowings through December 17, 1996 and 7.335% thereafter. A swap agreement
with MGT took effect upon the expiration of the prior swap agreement on
February 5, 1997 and provides for an interest rate of 7.325% on $100 million of
borrowings through February 5, 1998. ATLANTIC paid $0.1 million and $0.3
million more in interest than it received under the swap agreement during the
three-month period ended March 31, 1997 and the year ended December 31, 1996,
respectively. ATLANTIC is exposed to credit loss in the event of non-
performance by the swap counterparty; however, ATLANTIC believes the risk of
loss is minimal.
 
All debt incurrences under the line of credit are subject to certain covenants
as more fully described in the loan agreement. Specifically, distributions for
the preceding four quarters, excluding the Homestead Distribution, may not
exceed 95% (97% for distributions made before December 31, 1996) of ATLANTIC's
funds from operations (as defined in the credit agreement) for the preceding
four quarters. ATLANTIC is in compliance with all such covenants.
 
As of June 27, 1997, $278.8 million of borrowings were outstanding under the
line of credit.
 
Mortgage Debt. At March 31, 1997, ATLANTIC had approximately $155.4 million of
mortgages payable consisting of approximately $34.0 million of fixed rate
conventional mortgage debt and approximately $121.4 million of mortgages that
secure ten tax-exempt bond issues. This long-term mortgage debt, which is
substantially fully amortizing, has a weighted-average interest rate of 6.97%
and maturity dates ranging from September 1998 to March 2029, with an average
maturity of 24.2 years. This long-term mortgage debt provides ATLANTIC with
favorable and conservative financial leverage on its investment in communities
associated with such debt.
 
Nine of ATLANTIC's ten tax-exempt bond issues have variable interest rates. All
of the tax-exempt bond issues are included in a credit enhancement agreement
with FNMA. Under the agreement with FNMA, ATLANTIC makes monthly principal
payments, based upon a 30-year amortization, into a principal reserve account.
To mitigate the variable interest rate exposure associated with these bond
issues, ATLANTIC has entered into swap agreements. Under these swap agreements,
ATLANTIC pays and receives interest on the aggregate principal amount of the
underlying bonds outstanding, net of the amount held in the principal reserve
account. These swap agreements effectively result in ATLANTIC paying interest
at a fixed rate of 6.63% on these nine tax-exempt bond issues.
 
                                       70
<PAGE>
 
ATLANTIC's swap agreements related to its tax-exempt variable rate mortgages
are summarized as follows:
 
<TABLE>
<CAPTION>
   AMOUNTS OF                                        FIXED
        BONDS             TERM            INTEREST RATE(1)                  ISSUER
   ----------             ----            ----------------                  ------
<S>            <C>                        <C>              <C>
$23.1 million  June 1995 to June 2002           6.48%      General Re Financial Products Corporation
 64.6 million  June 1995 to June 2005           6.74       Morgan Guaranty Trust Company of New York
  5.0 million  March 1996 to March 2006         6.21       Morgan Guaranty Trust Company of New York
 15.5 million  August 1996 to August 2006       6.50       Morgan Stanley Derivative Products Inc.
                                                ----
Weighted-average interest rate                  6.63%
                                                ====
</TABLE>
- --------
(1) Includes the fixed interest rate provided by the swap agreements, annual
    fees associated with the swap agreements and credit enhancement agreement
    and amortization of capitalized costs associated with the credit
    enhancement agreement.
 
To the extent the deposits in the principal reserve account with FNMA have not
been used to redeem any of the outstanding bonds, ATLANTIC pays interest at the
variable rates as provided by the mortgage agreements on that portion of bonds
outstanding which is equivalent to the balance in the principal reserve fund
($1.4 million at March 31, 1997).
 
The credit enhancement agreement with FNMA is effectively cross-collateralized
with respect to the $207.5 million of communities pledged under the agreement
at March 31, 1997.
 
ATLANTIC's mortgages payable generally contain covenants common to this type of
borrowing. ATLANTIC was in compliance with all such covenants at March 31,
1997.
 
Scheduled Debt Maturities
 
As of March 31, 1997, approximate principal payments due during each of the
years in the five-year period ending December 31, 2001 and thereafter are as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                     MORTGAGES  LINE OF
                                                       PAYABLE   CREDIT    TOTAL
                                                     --------- -------- --------
      <S>                                            <C>       <C>      <C>
      1997.........................................  $  1,165  $    --  $  1,165
      1998.........................................     7,136   295,250  302,386
      1999.........................................     1,577       --     1,577
      2000.........................................     3,554       --     3,554
      2001.........................................     1,812       --     1,812
      Thereafter...................................   140,174       --   140,174
                                                     --------  -------- --------
                                                     $155,418  $295,250 $450,668
                                                     ========  ======== ========
</TABLE>
 
ATLANTIC has balloon payments of $5,539,000 and $5,556,000 due in 2002 and
2003, respectively.
 
Commitments
 
At May 31, 1997, ATLANTIC had 5,079 units under construction with a total
budgeted development cost of $320.8 million of which $85.6 million was
unfunded. In addition, ATLANTIC owned multifamily developments in planning at
May 31, 1997 aggregating 1,224 units located in various target market cities
with a total budgeted development cost of $80.4 million. ATLANTIC's multifamily
developments under control at May 31, 1997 aggregated 3,830 units with a total
budgeted development cost of $249.2 million. The foregoing developments are
subject to a number of conditions and ATLANTIC cannot predict with certainty
that any of them will be consummated.
 
At May 31, 1997, ATLANTIC had $6.1 million of budgeted capital expenditures
(major renovations, replacements or improvements with a substantial expected
economic life) for the remainder of 1997. At June 27, 1997, ATLANTIC had $59.1
million remaining to be funded under its funding commitment agreement with
Homestead.
 
ATLANTIC expects to finance construction, development and acquisition of
multifamily communities primarily with cash on hand, borrowings under its line
of credit and cash from future securities offerings. At
 
                                       71
<PAGE>
 
June 27, 1997, ATLANTIC had $278.8 million of borrowings outstanding on its
$350 million unsecured line of credit. After it has achieved a substantial
equity base, ATLANTIC intends to arrange fully amortizing, fixed rate, 15-year
to 25-year unsecured debt, such as the Notes, to finance additional
acquisitions and developments. ATLANTIC believes that its current conservative
ratio of long-term debt to total long-term undepreciated book capitalization
(which was 16.9% at March 31, 1997 on an historical basis and 25.5% on a pro
forma basis) provides considerable flexibility to prudently increase its
capital base by utilizing long-term debt as a financing tool in the future.
Long-term undepreciated book capitalization is defined as the sum of long-term
debt and shareholders' equity after adding back accumulated depreciation.
 
Distributions
 
ATLANTIC's current distribution policy is to pay quarterly cash distributions
to shareholders based upon what it considers to be a reasonable percentage of
cash flow. Because depreciation is a non-cash expense, cash flow typically will
be greater than earnings from operations and net earnings. Therefore, quarterly
cash distributions will be higher than quarterly earnings, resulting in a
reduction to shareholders' equity.
 
Cash distributions paid on Shares in the three-month period ended March 31,
1997 and the years ended December 31, 1996, 1995 and 1994 were $0.39 per Share,
$1.65 per Share, $1.60 per Share and $1.20 per Share, respectively.
Additionally in 1996, ATLANTIC made the Homestead Distribution, which was
valued at $58.2 million.
 
ATLANTIC paid a quarterly cash distribution of $0.42 per Share in each of the
first three quarters of 1996. On November 12, 1996, the Homestead Distribution
was made to shareholders of record on October 29, 1996. On December 16, 1996,
in light of the Homestead transaction and ATLANTIC's initial public offering,
ATLANTIC paid a reduced fourth quarter cash distribution of $0.39 per Share to
shareholders of record on December 2, 1996.
 
ATLANTIC announces the following year's projected annual distribution level
after the Board's annual budget review and approval in December of each year.
At its December 19, 1996 meeting, the Board announced a projected annual
distribution level of $1.56 per Share for 1997 and declared a distribution of
$0.39 per Share for the first quarter of 1997, which was paid on February 19,
1997. On April 22, 1997, the Board declared a distribution of $0.39 per Share
which was paid on May 27, 1997. The payment of distributions is subject to the
discretion of the Board and is dependent upon the financial condition and
operating results of ATLANTIC.
 
Funds from Operations
Funds from operations represents ATLANTIC's net earnings computed in accordance
with GAAP, excluding gains (or losses) from real estate transactions,
provisions for possible losses, extraordinary items and real estate
depreciation. On January 1, 1996, ATLANTIC adopted NAREIT's revised definition
of funds from operations. Under this more conservative definition, loan cost
amortization is not added back to net earnings in determining funds from
operations. For comparability, funds from operations for the periods prior to
January 1, 1996 give effect to the revised definition.
 
In 1996, ATLANTIC sold its Homestead Assets to Homestead, as more fully
described above under "--Homestead Transaction". Management believes that funds
from operations for 1996 and 1995 should be adjusted to reflect the effects of
the Homestead transaction on results of operations in order to be comparable.
Accordingly, the table below also presents pro forma funds from operations,
which have been calculated as if the Homestead transaction had occurred on
January 1, 1995. ATLANTIC did not own any Homestead properties in 1994 and,
therefore, 1994 funds from operations have not been adjusted. Management
believes that the pro forma funds from operations information presented below
provides a more meaningful comparison of 1996 and 1995; however, the pro forma
funds from operations information is unaudited, does not give effect to or
adjust for any other events (such as subsequent acquisitions and dispositions
of communities or subsequent sales of Shares), and is not necessarily
indicative of what actual funds from operations would have been if the
Homestead transaction had occurred on January 1, 1995.
 
                                       72
<PAGE>
 
Funds from operations and pro forma funds from operations were as follows
(amounts in thousands):
 
<TABLE>
<CAPTION>
                               THREE-MONTH
                           PERIOD ENDED MARCH
                                   31,            YEARS ENDED DECEMBER 31,
                                1997       1996      1996      1995      1994
                           ---------  ---------  --------  --------  --------
<S>                        <C>        <C>        <C>       <C>       <C>
Net earnings                $ 10,178   $  6,650  $ 38,629  $ 19,639  $  9,926
Add (Deduct):
  Depreciation                 6,132      4,804    20,824    15,925     8,770
  Gain on disposition of
   real estate                   --         --     (6,732)      --        --
  Gain on sale of
   Homestead Assets              --         --     (2,839)      --        --
  Provision for possible
   loss on investments           200        --      2,500       --        --
  Amortization of discount
   on conversion feature
   and deferred commitment
   fee related to the
   Homestead Convertible
   Mortgages                     (20)       --        --        --        --
  Extraordinary item-loss
   on early extinguishment
   of debt                       --         --      3,940       --        --
                           ---------  ---------  --------  --------  --------
Funds from operations         16,490     11,454    56,322    35,564    18,696
                           ---------  ---------  --------  --------  --------
Add (deduct) pro forma
 adjustments relating to
 the sale of Homestead:
  Reduction in rental
   income(1)                     --         --       (424)      --        --
  Reduction in rental
   expenses(1)                   --         --        173       --        --
  Increase in interest
   expense(2)                    --        (850)   (2,739)   (3,448)      --
  Other, net                     --          12        34        59       --
  REIT Management fee
   effect(3)                     --         134       475       542       --
                           ---------  ---------  --------  --------  --------
    Total pro forma
     adjustments                 --        (704)   (2,481)   (2,847)      --
                           ---------  ---------  --------  --------  --------
Pro forma funds from
 operations                   16,490     10,750    53,841    32,717    18,696
Cash distributions paid      (14,778)   (11,667)  (53,064)  (35,119)  (14,648)
                           ---------  ---------  --------  --------  --------
Excess (deficit) of pro
 forma funds from
 operations over cash
 distributions             $   1,712  $    (917) $    777  $ (2,402) $  4,048
                           =========  =========  ========  ========  ========
Weighted-average Shares
 outstanding (as adjusted
 for reverse Share split)     37,892     27,777    32,028    21,944    12,227
                           =========  =========  ========  ========  ========
</TABLE>
- --------
(1) Represents the reduction in rental income and rental expenses that would
    have occurred had the Homestead property that commenced operations in 1996
    been sold as of January 1, 1995.
(2) Represents the increase in interest expense due to (i) the reduction in
    capitalized interest that would have resulted from the sale of the
    Homestead Village properties under development and (ii) the increased
    borrowings necessary to fund the cash payment to Homestead upon closing of
    the Homestead transaction, as if these two items had occurred on January 1,
    1995.
(3) Represents the decrease in REIT Management fee that would have resulted
    from the pro forma adjustments.
 
Funds from operations represents net earnings computed in accordance with GAAP,
excluding gains (or losses) from real estate transactions, provisions for
possible losses, extraordinary items and real estate depreciation. ATLANTIC
believes that funds from operations is helpful to the reader in understanding
the performance of an equity REIT and will enhance the reader's comprehension
of ATLANTIC's results of operations and cash flows presented in the financial
statements and other data in this document. Funds from operations should not be
considered as an alternative to net earnings or any other GAAP measurement of
performance as an indicator of ATLANTIC's operating performance or as an
alternative to cash flows from operating, investing or financing activities as
a measure of liquidity. On January 1, 1996, ATLANTIC adopted NAREIT's revised
definition of funds from operations. Under this more conservative definition,
loan cost amortization is not added back to net earnings in determining funds
from operations. For comparability, funds from operations for the periods prior
to January 1, 1996 give effect to the revised definition. The funds from
operations measure presented by ATLANTIC, while consistent with the NAREIT
definition, will not be comparable to similarly titled measures of other REITs
which do not compute funds from operations in a manner consistent with
ATLANTIC. Funds from operations is not intended to represent cash made
available to shareholders. Cash distributions paid to shareholders is presented
in the table above.
 
                                       73
<PAGE>
 
REIT Management Agreement
ATLANTIC has a REIT Management agreement (the "REIT Management Agreement")
pursuant to which the REIT Manager provides management services to ATLANTIC.
All officers of ATLANTIC are employees of the REIT Manager and ATLANTIC
currently has no employees. The REIT Manager provides both strategic and day-
to-day management of ATLANTIC, including research, investment analysis,
acquisition, development, marketing, disposition of assets, asset management,
due diligence, capital markets, legal and accounting services.
 
The REIT Management Agreement requires ATLANTIC to pay an annual fee of 16% of
cash flow as defined in the REIT Management Agreement, payable monthly. Cash
flow is calculated by reference to ATLANTIC's cash flow from operations plus
(i) fees paid to the REIT Manager, (ii) extraordinary expenses incurred at the
request of the independent Directors of ATLANTIC (of which there were none in
the periods reported), and (iii) 33% of any interest paid by ATLANTIC on
convertible subordinated debentures (of which there were none in the periods
reported); and after deducting (i) regularly scheduled principal payments
(excluding prepayments or balloon payments) for debt with commercially
reasonable amortization schedules, (ii) assumed principal and interest
payments on senior unsecured debt, such as the Notes, treated as having
regularly scheduled principal and interest payments like a 20-year level-
payment, fully amortizing mortgage (of which there were none in the periods
reported) and (iii) distributions actually paid with respect to any non-
convertible preferred stock (of which there were none in the periods
reported). Cash flow does not include (i) realized gains or losses from
dispositions of investments, (ii) interest income from cash equivalent
investments and the Homestead convertible mortgage notes and dividend and
interest income from Atlantic Development Services, (iii) provisions for
possible losses on investments and (iv) extraordinary items.
 
The REIT Manager also receives a fee of 0.20% per year on the average daily
balance of cash equivalent investments. The REIT Management fee aggregated
$3.0 million for the three-month period ended March 31, 1997 and $10.4
million, $6.9 million and $3.7 million for the years ended December 31, 1996,
1995 and 1994, respectively.
 
Total real estate operating, interest, general and administrative costs will
increase due to ATLANTIC's larger asset size, as well as unforeseen changes
that may occur. REIT Management fees paid by ATLANTIC will increase if cash
flow of ATLANTIC, as defined in the REIT Management Agreement, increases,
including such increases that may relate to increases in ATLANTIC's assets.
ATLANTIC does not expect its other operating costs and expenses to increase
except as a result of inflation, market conditions or other factors over which
the REIT Manager has no control. Operating costs for particular items,
however, may be increased if they are expected to result in greater decreases
in other expenses or increases in revenues from ATLANTIC's assets.
 
ATLANTIC must reimburse the REIT Manager for third-party and out-of-pocket
expenses relating to travel, transaction costs and similar costs relating to
the acquisition, development or disposition of assets or the obtaining of
financing for ATLANTIC and its operations. The REIT Manager will pay all of
its own salary and other overhead expenses. ATLANTIC will not have any
employee expense; however, it will pay all of the third-party costs related to
its normal operations, including legal, accounting, travel, architectural,
engineering, shareholder relations, independent Director fees and similar
expenses, property management and similar fees paid on behalf of ATLANTIC, and
travel expenses incurred in seeking financing, community acquisitions,
community sales and similar activities on behalf of ATLANTIC and in attending
ATLANTIC Board, committee and shareholder meetings. Under the REIT Management
Agreement, the REIT Manager or any of its affiliates are not precluded from
rendering services to other investors, including REITs, even if such investors
compete with ATLANTIC. The REIT Manager is owned by ATLANTIC's largest
shareholder and, consequently, the REIT Manager has no intention of rendering
services to investors who compete with ATLANTIC.
 
The REIT Management Agreement is renewable by ATLANTIC annually, subject to a
determination by the independent Directors that the REIT Manager's performance
has been satisfactory and that the compensation payable to the REIT Manager is
fair. Each of ATLANTIC and the REIT Manager may terminate the REIT Management
Agreement on 60 days' notice. Because of the year-to-year nature of the
agreement, its maximum effect on ATLANTIC's results of operations cannot be
predicted, other than that REIT Management fees will generally increase or
decrease in proportion to cash flow increases or decreases.
 
                                      74
<PAGE>
 
On March 24, 1997, Security Capital and ATLANTIC entered into the Merger
Agreement. Pursuant to the Merger Agreement, Security Capital will cause the
REIT Manager and SCG Realty Services to be merged into a newly formed
subsidiary of ATLANTIC. The REIT Management Agreement will be terminated upon
closing of the Merger. As a result of the Merger, the employees of the REIT
Manager and SCG Realty Services will become employees of ATLANTIC. See "The
Merger Transaction" for a more complete description of the Merger.
 
                  POLICIES WITH RESPECT TO CERTAIN ACTIVITIES
 
The following policies are in effect for ATLANTIC and the REIT Manager. These
policies will continue in effect after the consummation of the Merger. To the
extent these policies refer to the REIT Manager, they will be changed to
include ATLANTIC or eliminated, as appropriate.
 
The Board reserves the right to make exceptions to ATLANTIC's policies
described below for transactions when it believes that the transaction is in
the best long-term interests of ATLANTIC and its shareholders. The Board may
amend or revise ATLANTIC's policies from time to time without a vote of the
shareholders of ATLANTIC.
 
INVESTMENT POLICIES
 
Prospective community investments are analyzed pursuant to several underwriting
criteria, including purchase price, competition and other market factors, and
prospects for long-term growth in cash flow. ATLANTIC's investment decisions
are based upon the expected contribution of the community to long-term cash
flow growth on an unleveraged basis. The expected economic contribution is
based on an evaluation of a community's stabilized operations, including an
estimate of all cash revenues from leases and other revenue sources, minus
expenses incurred in operating the community (including real estate taxes,
insurance, maintenance, turnover costs (such as carpet and appliance
replacement), personnel costs and utility charges, but excluding depreciation,
debt service and amortization of loan costs) and a reserve for capital
expenditures.
 
It is ATLANTIC's policy to generally limit its investments such that (i) no
more than 10% of its assets are invested in land held for development other
than land under development or where development is in planning, (ii) ATLANTIC
will not be treated as an investment company under the Investment Company Act
of 1940 and (iii) ATLANTIC will not invest in mortgage loans, other than
mortgage loans to third-party owner/developers in connection with the
development of multifamily communities that are contractually required to be
sold to ATLANTIC upon completion or convertible mortgage loans to Homestead or
mortgage loans to entities in which ATLANTIC owns a substantial majority of the
economic interest and other than convertible mortgage loans where the Board
believes that such loans are in the best long-term interests of ATLANTIC and
its shareholders.
 
ATLANTIC's strategy includes the development of industry-leading, moderate
income multifamily communities designed for the largest renter groups. Over the
long term, ATLANTIC believes that development will contribute as much, or more,
to its earnings growth than acquisitions.
 
While the current policy of ATLANTIC is to make equity investments in
multifamily communities exclusively, ATLANTIC may invest in other real estate
interests consistent with its qualification as a REIT. A change in this policy
could occur, for example, if ATLANTIC concludes that it may benefit from the
cash flow or any appreciation in the value of the community arising through
convertible mortgage investment.
 
Subject to the gross income and asset tests necessary for REIT qualification,
ATLANTIC may also invest in securities of other entities engaged in real estate
activities or securities of other issuers. See "Federal Income Tax
Considerations--Taxation of ATLANTIC". ATLANTIC does not currently intend to
invest in the securities of other issuers except in connection with
acquisitions of indirect interests in communities (normally, general or limited
partnership interests in special purpose partnerships controlled by ATLANTIC
and owning multifamily communities and except for preferred stock of entities
in which ATLANTIC has a substantial majority of the economic interest).
 
                                       75
<PAGE>
 
FINANCING POLICIES
 
ATLANTIC does not intend to incur long-term, floating rate debt other than in
connection with property acquisitions in which the debt assumed is
impracticable to prepay or is tax-exempt debt. Because its assets are largely
long-term, ATLANTIC's debt is expected to be unsecured long-term, fixed rate,
fully amortizing debt. ATLANTIC has an unsecured line of credit for the purpose
of facilitating investment in developments and acquisitions as well as for
working capital. ATLANTIC may also determine to issue securities senior to the
Shares, including preferred stock and debt securities (either of which may be
convertible into Shares or be accompanied by warrants to purchase Shares), such
as the Notes and the Series A Preferred Shares. ATLANTIC's financing policies
are to replace line of credit borrowings with the proceeds of equity offerings
or unsecured long-term, fixed rate, fully amortizing debt, such as the Notes.
 
The proceeds of any borrowings by ATLANTIC may be used to pay distributions, to
provide working capital, to pay existing indebtedness or to finance
acquisitions, expansions or development of new multifamily communities.
 
CONFLICT OF INTEREST POLICIES
 
ATLANTIC does not intend to engage in principal transactions with officers and
Directors or to engage independent Directors to provide services to ATLANTIC.
In addition, transactions with the REIT Manager and its affiliates are
significantly restricted and must be reviewed and approved by a majority of
independent Directors. Transactions with the REIT manager and SCG Realty
Services present a potential conflict of interest due to Security Capital's
ownership of 51.3% of ATLANTIC's outstanding Shares. In addition, future
services provided pursuant to the Administrative Services Agreement present a
similar potential conflict of interest. See "The Merger Transaction--
Relationship with Security Capital After the Merger--Administrative Services
Agreement". ATLANTIC will not borrow from or make loans to affiliates, other
than mortgage loans to entities in which ATLANTIC owns a substantial majority
of the economic interest, convertible mortgage loans to Homestead or
convertible mortgage loans where the Board believes that such loans are in the
best long-term interests of ATLANTIC and its shareholders. With a view to
resolving potential conflicts of interest and protecting the interests of
ATLANTIC's shareholders against such possible conflicts, ATLANTIC's Charter
requires that a majority of the Board be independent Directors.
 
POLICIES APPLICABLE TO THE REIT MANAGER AND OFFICERS AND DIRECTORS OF ATLANTIC
 
The REIT Manager has agreed in writing not to engage in any principal
transaction with ATLANTIC, including but not limited to purchases, sales or
leases of communities or borrowing or lending of funds, except for transactions
approved by a majority of the independent Directors not otherwise interested in
such transaction as being fair and reasonable to ATLANTIC and on terms and
conditions not less favorable to ATLANTIC than those available from
unaffiliated third parties. The REIT Manager and ATLANTIC have agreed to waive
this prohibition as it relates to the Merger. In addition to the requirements
described above, ATLANTIC will not engage in such transactions unless the
independent Directors believe that any such transaction is in the long-term
best interests of ATLANTIC and its shareholders. The sole activity of the REIT
Manager is advising ATLANTIC.
 
The REIT Management Agreement permits affiliates of the REIT Manager to provide
property management and other services to ATLANTIC for compensation. The fees
charged for such services must be comparable to fees that would be charged by
unaffiliated, qualified third parties. Any property management fees are
reviewed annually by the Board and must be approved by a majority of the
independent Directors.
 
ATLANTIC does not intend to issue options or warrants to the REIT Manager or
its employees; however, in the event that the Merger is approved, ATLANTIC
intends to adopt an employee incentive plan under which options may be granted
to employees, subject to Board and shareholder approval. See "The Merger
Transaction--Long-Term Incentive Plan".
 
Under Maryland law (where ATLANTIC is incorporated), each Director is obligated
to offer to ATLANTIC any opportunity (with certain limited exceptions) which
comes to him or her and which ATLANTIC could reasonably be expected to have an
interest in developing. In addition, under Maryland law, a contract or
 
                                       76
<PAGE>
 
other transaction between ATLANTIC and a Director or between ATLANTIC and
another corporation or entity in which a Director of ATLANTIC is a director or
has a material financial interest is not void or voidable solely because of
such interest or the presence of the Director at the meeting at which the
contract or transaction is approved or the Director's vote in favor thereof, if
(a) the contract or transaction is approved or ratified, after disclosure of
the common directorship or interest, by the affirmative vote of a majority of
disinterested Directors, even if the disinterested Directors constitute less
than a quorum, or by a majority of the votes cast by disinterested
stockholders, or (b) the contract or transaction is fair and reasonable to
ATLANTIC.
 
POLICIES WITH RESPECT TO OTHER ACTIVITIES
 
ATLANTIC may, but does not presently intend to, make investments other than as
previously described. All investments will be primarily related to multifamily
communities and the management and development thereof. The Board has authority
to reclassify unissued Shares into senior securities, to offer Shares or other
securities and, subject to certain restrictions, to repurchase or otherwise
reacquire Shares or any other securities and may engage in such activities in
the future. ATLANTIC's policy is not to make loans to its officers or directors
or to the REIT Manager; however, in the event that the Merger is approved,
ATLANTIC may (i) adopt an employee incentive plan, under which loans may be
made to employees to purchase Shares, subject to Board and shareholder
approval, and (ii) make relocation and other loans to employees, subject to
Board approval. See "The Merger Transaction--Long-Term Incentive Plan".
ATLANTIC may in the future make loans to partnerships and joint ventures in
which it participates in order to meet working capital needs. ATLANTIC has not
engaged in trading, underwriting or agency distribution or sale of securities
of other issuers and does not intend to do so. ATLANTIC does not intend to
engage in the purchase or sale of investments (other than acquisition or
disposition of communities in accordance with the REIT rules and ATLANTIC's
investment policies) and may on a selected basis in the future offer securities
in exchange for communities. ATLANTIC intends to make annual and quarterly
reports to shareholders. The annual reports will contain audited financial
statements.
 
At all times, ATLANTIC intends to make investments in such a manner as to be
consistent with the requirements of the Code for ATLANTIC to qualify as a REIT
unless, because of changing circumstances or changes in the Code (or in
Treasury Regulations), the Board determines that it is no longer in the best
interests of ATLANTIC to qualify as a REIT.
 
                     CERTAIN RELATIONSHIPS AND TRANSACTIONS
 
In addition to the transactions with affiliates described elsewhere in this
Prospectus, ATLANTIC has entered into the following transactions:
 
REIT MANAGEMENT AGREEMENT
 
Pursuant to the REIT Management Agreement, the REIT Manager assumed the day-to-
day management of ATLANTIC. The REIT Manager is owned by Security Capital,
which currently beneficially owns 51.3% of the outstanding Shares. The REIT
Manager's sole business and principal occupation since its formation in October
1993 is advising ATLANTIC. The services provided or coordinated by the REIT
Manager include strategic and day-to-day management, research, investment
analysis, acquisition and due diligence, multifamily community development,
asset management, capital markets, asset disposition, legal and accounting
services. All such services are included in the REIT Management fee, including
capital markets and development services, which most REITs capitalize (or, in
the case of capital markets, deduct from proceeds). The REIT Management fee is
paid monthly and was $3.0 million for the three-month period ended March 31,
1997 and $10.4 million for the year ended December 31, 1996. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations--REIT
Management Agreement". See "The Merger Transaction" for a description of an
agreement that ATLANTIC has entered into with Security Capital to merge the
REIT Manager and SCG Realty Services into a newly formed subsidiary of ATLANTIC
in exchange for Shares. The REIT Management Agreement will be terminated upon
closing of the Merger.
 
                                       77
<PAGE>
 
SECURITY CAPITAL INVESTOR AGREEMENT
 
ATLANTIC and Security Capital are parties to an Investor Agreement, which
required Security Capital to purchase $21.5 million of Shares, subject to
certain conditions. The Investor Agreement, among other things, requires
ATLANTIC to obtain Security Capital's approval of (i) the annual operating
budget and substantial deviations therefrom, (ii) contracts for investment
management, property management or leasing services or that contemplate annual
payments in excess of $100,000 and (iii) acquisitions or dispositions in a
single transaction or a group of related transactions where the purchase or
sale price exceeds $5.0 million. The Investor Agreement also provides that, so
long as Security Capital beneficially owns at least 10% of the outstanding
Shares, ATLANTIC is prohibited from increasing the number of members of the
Board to more than seven. Security Capital is entitled to designate one or more
persons to be nominated for election to the Board, and ATLANTIC is obligated to
use its best efforts to cause the election of such persons, as follows: (i) so
long as Security Capital Group owns at least 10%, but less than 20%, of the
outstanding Shares, it is entitled to nominate two persons; and (ii) so long as
Security Capital owns at least 20% of the outstanding Shares, it is entitled to
nominate three persons. See "The Merger Transaction--Relationship with Security
Capital After the Merger" for a description of the Amended and Restated
Investor Agreement which will replace the current Investor Agreement upon
closing of the Merger.
 
SHAREHOLDERS' AGREEMENT
 
To facilitate ATLANTIC's acquisition of certain communities from Laing,
Security Capital granted Laing certain rights to require Security Capital to
purchase Laing's Shares at pre-agreed prices. ATLANTIC assumed Security
Capital's first put obligation for 2,500,000 Shares and on March 31, 1995
purchased such Shares from Laing at $22.00 per Share. In exchange for
ATLANTIC's assumption of the first put obligation, Security Capital purchased
$94.8 million of Shares at $22.00 per Share from ATLANTIC in a private
offering. In November 1995, ATLANTIC assumed Security Capital's second put
obligation for 1,250,000 Shares at $23.136 per Share. In exchange for
ATLANTIC's assumption of the second put obligation, Security Capital purchased
1,250,000 Shares at a price of $23.136 per Share and purchased an additional
$21.1 million of Shares at $23.00 per Share in a private offering. Security
Capital's purchase under the third put obligation of 1,250,000 Shares
(representing all Shares owned by Laing) at $24.53 per Share occurred on July
1, 1996.
 
PROPERTY MANAGEMENT COMPANY
 
Commencing May 12, 1994, SCG Realty Services, an affiliate of the REIT Manager,
began providing property management services for certain of ATLANTIC's
communities. The agreements terminate September 30, 1997, subject to earlier
termination by ATLANTIC on 30 days' notice, is renewable annually upon approval
of ATLANTIC's independent Directors and contemplates a fee to SCG Realty
Services of 3.5% of community revenues for communities located in Atlanta and
Washington, D.C. markets and 3.75% of community revenues for all other
communities, paid monthly, which was $1.3 million for the three-month period
ended March 31, 1997 and $4.2 million for the year ended December 31, 1996. The
REIT Manager anticipates that SCG Realty Services will manage additional
ATLANTIC properties in the future. Any management contracts executed with SCG
Realty Services are expected to be at market rates. See "Business--ATLANTIC's
Operating System--Property Management". See "The Merger Transaction" for a
description of an agreement that ATLANTIC has entered into with Security
Capital to merge the REIT Manager and SCG Realty Services into a newly formed
subsidiary of ATLANTIC in exchange for Shares. The management agreements
between ATLANTIC and SCG Realty Services will be terminated upon closing of the
Merger.
 
HOMESTEAD TRANSACTION
 
In March 1996, the Board began considering ways for ATLANTIC to maximize
shareholder value with respect to its Homestead Village properties. In May
1996, ATLANTIC, PTR, Security Capital and Homestead entered into a merger
agreement, pursuant to which each of ATLANTIC, PTR and Security Capital agreed
to sell, through a series of merger transactions, all of their respective
assets relating to Homestead Village properties to Homestead, and ATLANTIC and
PTR agreed to enter into funding commitment agreements (see "--Funding
Commitment Agreement"). ATLANTIC's and PTR's respective
 
                                       78
<PAGE>
 
shareholders approved the Homestead transaction on September 13, 1996 and
September 12, 1996, respectively, and the closing of the Homestead transaction
occurred on October 17, 1996, which resulted in ATLANTIC (a) owning 4,201,220
shares of Homestead common stock, (b) owning 2,818,517 warrants to purchase one
share of Homestead common stock at $10.00 per share, (c) owning up to $98.0
million in convertible mortgage notes as described below (see "--Funding
Commitment Agreement") and (d) providing a cash payment of $16.6 million to
Homestead on the closing date. The $16.6 million payment was required because
ATLANTIC's Homestead Village properties, only one of which was operating, were
in earlier stages of development than PTR's Homestead Village properties,
therefore, ATLANTIC had not funded the same percentage of total costs as PTR.
The payment also assured that ATLANTIC received all of its shares of Homestead
common stock at the closing of the transaction rather than in smaller
increments over time as funds are expended to complete the properties
contributed by ATLANTIC. ATLANTIC distributed the Homestead common stock and
warrants which it received to its shareholders pro rata in the Homestead
Distribution on November 12, 1996. Each holder of record of a Share on October
29, 1996 received 0.110875 shares of Homestead common stock and warrants to
purchase 0.074384 shares of Homestead common stock.
 
FUNDING COMMITMENT AGREEMENT
 
Pursuant to a funding commitment agreement entered into at the closing of the
Homestead transaction, ATLANTIC agreed to make mortgage loans to Homestead of
up to $111.1 million, which amount was anticipated to be sufficient to complete
the development of the Homestead Village facilities contributed by ATLANTIC.
ATLANTIC received 2,818,517 warrants, each to purchase one share of Homestead
common stock, in exchange for its entering into the funding commitment
agreement, which ATLANTIC subsequently distributed pro rata to its shareholders
in the Homestead Distribution. Each Homestead warrant is exercisable at $10.00
per share and expires October 27, 1997. The exercise price was determined based
on the overall structure of the Homestead transaction and, in particular,
consideration of Homestead's future capital needs and a desire to provide
liquidity to ATLANTIC's shareholders with respect to their warrants. ATLANTIC
will receive convertible mortgage notes in respect of fundings under the
funding commitment agreement in stated amounts of up to $98.0 million. The
effect of these provisions of the funding commitment agreement is that ATLANTIC
will fund $1,133,535 for each $1,000,000 principal amount of convertible
mortgage loans. The convertible mortgage loans will be recorded for financial
reporting purposes at a premium of approximately $13.1 million which will be
amortized and recorded as an adjustment to interest income over the ten-year
term of the mortgage loans using the effective interest method. The relative
ownership percentages of ATLANTIC, PTR and Security Capital in Homestead were
determined based upon the relative value of the contributed assets assuming
that all of the properties to be contributed had been developed and were fully
operational. ATLANTIC agreed to fund convertible mortgages to provide for the
development of the Homestead Village properties and to achieve its ownership
allocations. The funded amount of ATLANTIC under the convertible mortgages
therefore was in an amount that was anticipated, pursuant to development
budgets, to be sufficient to complete the development of the Homestead Village
properties contributed by ATLANTIC. The difference between the funded amount
and the stated amount of the convertible mortgage loans arose because the rate
of return on the existing Homestead Village facilities contributed by PTR was
projected to exceed the rate of return on the Homestead Village facilities
contributed by ATLANTIC and PTR to Homestead which were under construction or
in pre-development planning. This expected difference in the rates of return
arose because, as of July 1, 1996, PTR was expected to have 28 Homestead
Village facilities in operation and generating income, while ATLANTIC was
expected to have none and the average property development costs for the
existing PTR Homestead Village properties, on balance, were expected to be less
than those for the ATLANTIC and PTR Homestead Village properties projected to
be built in the future because a large portion of the existing PTR Homestead
Village properties were in planning or under development during 1992 and 1993
when land prices and construction costs were less than they were when the
transaction was negotiated and were anticipated to be over the next 18 months.
Because of the foregoing factors, and as a result of Homestead's desire to
issue a single class of convertible mortgage notes bearing a 9% per annum
interest rate, the stated amounts of the convertible mortgage notes were
adjusted to provide an effective yield (after giving effect to the premium due
to the issuance of the Homestead warrants and the convertibility of the
mortgage notes) to each of ATLANTIC (8.46% on a fully funded basis) and PTR
(12.42% on a fully funded basis) that was reflective of the relative rates of
return anticipated to be realized on all of the facilities contributed by
ATLANTIC and PTR,
 
                                       79
<PAGE>
 
respectively. The obligation of ATLANTIC is limited to a specific dollar amount
for each property identified in the funding commitment agreement. Upon any
determination by Homestead to commence development of a property identified in
the funding commitment agreement, Homestead is required to notify ATLANTIC and
ATLANTIC is required to fund up to the full amount of its obligation with
respect to such property. Homestead is required to endeavor in good faith to
complete the development of such property consistent with the development plans
for such property. Each mortgage note issued by Homestead pursuant to the
funding commitment agreement is convertible into shares of Homestead common
stock on the basis of one share of Homestead common stock for every $11.50 of
principal outstanding on the mortgage loan. The obligation of Homestead to call
for funding of, and the obligation of ATLANTIC to provide funding for, the
mortgage loans expire on March 31, 1998, except with respect to properties for
which Homestead has given notice that it intends to develop. Interest on the
mortgage notes accrues at the rate of 9% per annum on the unpaid principal
balance, payable every six months. The mortgage notes are scheduled to mature
on October 31, 2006, and are not callable until October 27, 2001. Homestead has
pledged the assets being contributed by ATLANTIC as collateral for the mortgage
loans being made by ATLANTIC. At December 31, 1996, no funds had been advanced
pursuant to the funding commitment agreement and there were no convertible
mortgage notes outstanding. ATLANTIC advanced $52.0 million under the funding
commitment agreement through June 27, 1997 and $45.9 million of mortgage notes
was outstanding on such date.
 
PROTECTION OF BUSINESS AGREEMENT
 
ATLANTIC entered into a protection of business agreement with Homestead at the
closing of the Homestead transaction which prohibits ATLANTIC and its
affiliates from engaging, directly or indirectly, in the extended-stay lodging
business except through Homestead and its subsidiaries. The agreement also
prohibits Homestead from, directly or indirectly, engaging in the ownership,
operation, development, management or leasing of multifamily properties. The
agreement does not prohibit ATLANTIC from: (i) owning securities of Homestead;
(ii) owning up to 5% of the outstanding securities of another person engaged in
owning, operating, developing, managing or leasing extended-stay lodging
properties, so long as it does not actively participate in the business of such
person; (iii) owning the outstanding securities of another person, a majority-
owned subsidiary, division, group, franchise or segment of which is engaged in
owning, operating, developing, managing or leasing extended-stay lodging
properties, so long as not more than 5% of such person's consolidated revenues
are derived from such properties; and (iv) owning securities of another person
primarily engaged in a business other than owning, operating, developing,
managing or leasing extended-stay lodging properties, including a person
primarily engaged in business as an owner, operator or developer of hotel
properties, whether or not such person owns, operates, develops, manages or
leases extended-stay lodging properties. The agreement does not prohibit
Homestead from: (i) owning securities of ATLANTIC, PTR or Security Capital;
(ii) owning up to 5% of the outstanding securities of another person engaged in
owning, operating, developing, managing or leasing garden-style multifamily
properties; and (iii) owning the outstanding securities of another person, a
majority-owned subsidiary, division, group, franchise or segment of which is
engaged in owning, operating, developing, managing or leasing garden-style
multifamily properties, so long as not more than 5% of such person's
consolidated revenues are derived from such properties. The agreement will
terminate in the event of an acquisition, directly or indirectly (other than by
purchase from ATLANTIC, PTR or Security Capital or any of their respective
affiliates), by any person (or group of associated persons acting in concert),
other than ATLANTIC, PTR or Security Capital or their respective affiliates, of
25% or more of the outstanding voting stock of Homestead, without the prior
written consent of Homestead's board of directors. Subject to earlier
termination pursuant to the preceding sentence, the protection of business
agreement will terminate on October 17, 2006.
 
HOMESTEAD INVESTOR AGREEMENT
 
ATLANTIC entered into an investor and registration rights agreement with
Homestead at the closing of the Homestead transaction pursuant to which
ATLANTIC is entitled to designate one person for nomination to the Homestead
board of directors, and Homestead will use its best efforts to cause the
election of such nominee, until March 31, 1998 and for so long thereafter as
ATLANTIC has the right to convert in excess of $20.0 million in principal
amount of loans made pursuant to its funding commitment agreement. Such nominee
may, but need not, include the same person(s) nominated by Security Capital
pursuant to Security Capital's investor agreement with Homestead. In addition,
Homestead has granted to ATLANTIC registration rights with respect to the
distribution of all of the shares of Homestead common stock issuable
 
                                       80
<PAGE>
 
upon conversion of the convertible mortgage notes. Prior to October 22, 1997,
ATLANTIC may request one registration of those shares of Homestead common stock
which are issued upon conversion of any or all of the convertible mortgage
notes during such one-year period and which it intends to distribute to its
stockholders. After such one-year anniversary, ATLANTIC may request three
additional registrations pursuant to Rule 415 promulgated under the Securities
Act of all shares of Homestead common stock issued or issuable upon conversion
of the convertible mortgage notes. Such registration, except for the fees and
disbursements of counsel to ATLANTIC, shall be at the expense of Homestead.
 
DEVELOPMENT AGREEMENT
 
ATLANTIC and Hanover Realty Services Inc. ("Hanover") are parties to several
development agreements, in connection with the acquisition and development of
six communities. In consideration for Hanover's development of these
communities the development agreements provide that ATLANTIC will make certain
earnout payments to Hanover either in the form of cash, Shares or shares of
Security Capital's common stock, as determined in the sole discretion of
Hanover. The amount of such payments shall be determined on a per site basis
and shall be a percentage of the amount by which annualized net operating
income, capitalized at a rate as provided by the agreement, exceeds the total
actual project costs. In February 1997, Hanover was paid $0.8 million with
respect to one community. The aggregate amount of such earnout amounts for the
six remaining communities cannot exceed $6.5 million. Hanover was not entitled
to receive any earnout payments at May 31, 1997 on the six remaining
communities.
 
OTHER TRANSACTIONS WITH AFFILIATES
 
In ATLANTIC's March through June 1995 private offering, Security Capital
purchased $94.8 million of Shares at $22.00 per Share. In ATLANTIC's December
1995 through May 1996 private offering, Security Capital purchased an aggregate
of $50.0 million of Shares, $21.1 million of which were purchased at $23.00 per
Share (which was the price per Share paid by other investors in the offering)
and $28.9 million of which were purchased at $23.136 per Share. See "--
Shareholders' Agreement". In ATLANTIC's October 1996 initial public offering,
Security Capital purchased $10.0 million of Shares at $24.00 per Share. Except
as described above, all subscriptions were made on the same terms and at the
same times as made available to other investors.
 
                             PRINCIPAL SHAREHOLDERS
 
The following table sets forth, as of June 27, 1997, the beneficial ownership
of Shares for (i) each person known to ATLANTIC to be the beneficial owner of
more than 5% of ATLANTIC's Shares, (ii) each Director of ATLANTIC and (iii) all
Directors and executive officers of ATLANTIC as a group. Unless otherwise
indicated in the footnotes, all of such interests are owned directly, and the
indicated person or entity has sole voting and investment power.
 
<TABLE>
<CAPTION>
NAME AND ADDRESS                        NUMBER OF SHARES PERCENT OF
OF BENEFICIAL OWNER                   BENEFICIALLY OWNED ALL SHARES
- -------------------                   ------------------ ----------
<S>                                   <C>                <C>
Security Capital Group Incorporated       21,545,669(1)     51.3%
  125 Lincoln Avenue
  Santa Fe, NM 87501
Ameritech Pension Trust                    2,223,320(2)      5.3
  Ameritech Corporation
  225 West Randolph Street
  HQ-13A
  Chicago, IL 60606
General Motors Investment Management
 Corporation                               2,173,913(3)      5.2
  767 Fifth Avenue
  New York, NY 10153
Manuel A. Garcia III                          12,000(4)        *
  P.O. Box 2066
  Davgar Restaurants, Inc.
  Winter Park, FL 32790
</TABLE>
 
                                       81
<PAGE>
 
<TABLE>
<CAPTION>
NAME AND ADDRESS                             NUMBER OF SHARES  PERCENT OF
OF BENEFICIAL OWNER                        BENEFICIALLY OWNED  ALL SHARES
- -------------------                        ------------------  ----------
<S>                                        <C>                 <C>
Ned S. Holmes                                    59,500(4)(5)       *
  Parkway Investments/Texas, Inc.
  55 Waugh Drive
  Houston, TX 77007
Constance B. Moore                               11,600             *
  Six Piedmont Center
  Atlanta, GA 30305
James C. Potts                                   13,050             *
  Six Piedmont Center
  Atlanta, GA 30305
John M. Richman                                  12,000(4)          *
  Wachtell, Lipton, Rosen & Katz
  227 West Monroe Street, Suite 4825
  Chicago, IL 60606
All Directors and executive officers as a
 group
 (9 persons)                                    108,150             *
</TABLE>
- --------
*  Less than 1%
(1) These Shares are owned of record by SC Realty Incorporated, a wholly owned
    subsidiary of Security Capital, and are pledged to secure Security
    Capital's $300 million revolving line of credit facility with a syndicate
    of banks. As of June 27, 1997, there were $62.5 million of outstanding
    borrowings under the line of credit. The line of credit is also secured by
    securities owned by Security Capital of PTR, SCI, Homestead and Security
    Capital U.S. Realty, a publicly traded entity based in Luxembourg which
    invests in real estate operating companies in the United States. Security
    Capital estimates that the aggregate market value of the pledged securities
    exceeded $2.9 billion as of June 27, 1997. Security Capital was in
    compliance with all covenants under the line of credit at March 31, 1997.
(2) This information is based on a Schedule 13G dated February 14, 1997.
    According to the Schedule 13G, the Shares were not acquired for the purpose
    of changing or influencing the control of ATLANTIC.
(3) 1,956,522 of these Shares are owned by the General Motors Hourly-Rate
    Employees Pension Trust and 217,391 of these Shares are owned by the
    General Motors Salaried Employees Pension Trust.
(4) Includes 2,000 Shares each for Messrs. Garcia, Holmes and Richman which are
    issuable upon exercise of Options granted under the Outside Directors Plan.
    See "REIT Management--Outside Directors Plan".
(5) Mr. Holmes directly owns 2,500 of these Shares. Mr. Holmes may be deemed to
    beneficially own 55,000 of these Shares which are owned by Mr. Holmes' wife
    and children and by Holmes Family Venture Ltd., a family entity with
    respect to which Mr. Holmes shares voting and dispositive power.
 
 
                                       82
<PAGE>
 
                              DESCRIPTION OF NOTES
 
The Notes and theNotes each constitute a separate series of debt securities
("Debt Securities") to be issued under an Indenture, dated as of       , 1997
(the "Indenture"), between ATLANTIC and State Street Bank and Trust Company, as
trustee (the "Trustee"). The form of the Indenture has been filed as an exhibit
to the Registration Statement of which this Prospectus is a part and is
available for inspection at the corporate trust office of the Trustee at 225
Franklin Street, Boston, Massachusetts 02110 or as described below under
"Available Information". The Notes will be limited to an aggregate principal
amount of $       . The       Notes will be limited to an aggregate principal
amount of $     . The terms of the Notes include those provisions contained in
the Indenture and those made part of the Indenture by reference to the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act"). The statements
made hereunder relating to the Indenture and the Notes to be issued thereunder
are summaries of certain provisions thereof, do not purport to be complete and
are subject to, and are qualified in their entirety by reference to, all the
provisions of the Indenture and such Notes. All section references appearing
herein are to sections of the Indenture, and capitalized terms used but not
defined herein shall have the respective meanings set forth in the Indenture.
ATLANTIC currently has no indebtedness outstanding pursuant to the Indenture.
 
GENERAL
 
The Notes will be direct, senior unsecured obligations of ATLANTIC and will
rank equally with all other unsecured and unsubordinated indebtedness of
ATLANTIC from time to time outstanding. However, the Notes are effectively
subordinated to mortgages of ATLANTIC and ATLANTIC's subsidiaries, which
encumbered certain assets of ATLANTIC and ATLANTIC's subsidiaries
(approximately $         million of secured debt was outstanding at March 31,
1997 on a pro forma basis giving effect to the Merger, ATLANTIC's April 1997
public offering of Shares and the Offerings and the application of the proceeds
therefrom).
 
As of March 31, 1997, on a pro forma basis giving effect to the Merger,
ATLANTIC's April 1997 public offering of Shares and the Offerings and the
application of the proceeds therefrom, the total outstanding indebtedness of
ATLANTIC and its subsidiaries was approximately $        million. ATLANTIC may
incur additional indebtedness, subject to the provisions described under "--
Certain Covenants--Limitations on Incurrence of Debt".
 
The Notes will only be issued in fully registered form in denominations of
$1,000 and integral multiples thereof.
 
The Indenture provides that the Debt Securities may be issued without limit as
to aggregate principal amount, in one or more series, in each case as
established from time to time in or pursuant to authority granted by a
resolution of the Board or as established in one or more indentures
supplemental to the Indenture. All Debt Securities of one series need not be
issued at the same time and, unless otherwise provided, a series may be
reopened, without the consent of the holders of the Debt Securities of such
series, for issuances of additional Debt Securities of such series (Section
301).
 
Except as set forth under "--Certain Covenants--Limitations on Incurrence of
Debt", the Indenture does not contain any other provisions that would limit the
ability of ATLANTIC to incur indebtedness or that would afford holders of the
Notes protection in the event of a highly leveraged or similar transaction
involving ATLANTIC or in the event of a change of control. However, ATLANTIC's
Charter restricts beneficial ownership of outstanding shares of ATLANTIC's
stock, by a single person or persons acting as a group (other than Security
Capital), to 9.8% of such Shares, with certain exceptions. These restrictions
are designed to preserve ATLANTIC's status as a REIT and, therefore, may act to
prevent or hinder a change of control.
 
                                       83
<PAGE>
 
PRINCIPAL AND INTEREST
 
The Notes will bear interest at    % per annum and will mature on . The Notes
will bear interest at    % per annum and will mature on . The Notes will bear
interest from ,1997 or from the immediately preceding Interest Payment Date (as
defined below) to which interest has been paid, payable semi-annually in
arrears on and of each year, commencing on ,1997 (each, an "Interest Payment
Date"), to the persons in whose name the applicable Notes are registered in the
security register (the "Security Register") on the preceding or (whether or not
a Business Day, as defined below), as the case may be (each, a "Regular Record
Date"). Interest on the Notes will be computed on the basis of a 360-day year
of twelve 30-day months.
 
Installments of principal of $ will be paid on each $1,000 original principal
amount of the Notes annually on each (a "Principal Payment Date"), commencing
on ,. Installments of principal of $ will be paid on each $1,000 original
principal amount of the Notes annually on each , commencing on ,. In each case,
principal on the Notes will be payable to the persons in whose names the
applicable Notes are registered in the Security Register on the preceding
(whether or not a Business Day).
 
The weighted-average life of the Notes (as to all distributions of principal)
will be years. The weighted-average life of the Notes (as to all distributions
of principal) will be     years. In each case, the weighted-average life of the
Notes, for this purpose, equals the number of years obtained by (i) multiplying
the amount of each payment of principal of the Notes by the number of years
which will elapse between the date of issuance and such payments, (ii) adding
the products obtained under clause (i) and (iii) dividing such sum by $
in the case of the Notes and $ in the case of the Notes.
 
If any Interest Payment Date, Principal Payment Date or the Maturity Date falls
on a day that is not a Business Day, the required payment shall be made on the
next Business Day as if it were made on the date such payment was due and no
interest shall accrue on the amount so payable for the period from and after
such Interest Payment Date, Principal Payment Date or the Maturity Date, as the
case may be. "Business Day" means any day, other than a Saturday or Sunday, on
which banks in Boston, Massachusetts are not required or authorized by law or
executive order to close. Any interest not punctually paid or duly provided for
on any Interest Payment Date with respect to any Notes ("Defaulted Interest")
will forthwith cease to be payable to the holder on the applicable Regular
Record Date and may either be paid to the person in whose name such Notes are
registered at the close of business on a special record date (the "Special
Record Date") for the payment of such Defaulted Interest to be fixed by the
Trustee, notice of which shall be given to the holder of such Notes not less
than 10 days prior to such Special Record Date, or may be paid at any time in
any other lawful manner, all as more completely described in the Indenture
(Section 307).
 
OPTIONAL REDEMPTION
 
The Notes may be redeemed at any time at the option of ATLANTIC, in whole or in
part, at a redemption price equal to the sum of (i) the principal amount of the
Notes being redeemed plus accrued interest thereon to the redemption date and
(ii) the Make-Whole Amount, if any, with respect to such Notes (the "Redemption
Price").
 
From and after the date notice has been given as provided in the Indenture, if
funds for the redemption of any Notes called for redemption shall have been
available on such redemption date, such Notes will cease to bear interest on
the date fixed for such redemption specified in such notice and the only right
of the holders of the Notes will be to receive payment of the Redemption Price.
 
Notice of any optional redemption of any Notes will be given to holders at
their addresses, as shown in the Security Register, not more than 60 nor less
than 30 days prior to the date fixed for redemption. The notice of redemption
will specify, among other items, the Redemption Price and the principal amount
of the Notes held by such holder to be redeemed.
 
If less than all the Notes are to be redeemed at the option of ATLANTIC,
ATLANTIC will notify the Trustee at least 45 days prior to the redemption date
(or such shorter period as is satisfactory to the Trustee) of the aggregate
principal amount of the Notes to be redeemed and the redemption date. The
Trustee shall select, in such manner as it shall deem fair and appropriate,
Notes to be redeemed in whole or in part. Notes may be redeemed in part in the
minimum authorized denomination for Notes or in any integral multiple thereof.
 
                                       84
<PAGE>
 
"Make-Whole Amount" means, in connection with any optional redemption or
accelerated payment of any Notes, the excess, if any of (i) the aggregate
present value as of the date of such redemption or accelerated payment of each
dollar of principal being redeemed or paid and the amount of interest
(exclusive of interest accrued to the date of redemption or accelerated
payment) that would have been payable in respect of such dollar if such
redemption or accelerated payment had not been made, determined by discounting,
on a semiannual basis, such principal and interest at the Reinvestment Rate
(determined on the third Business Day preceding the date such notice of
redemption is given or declaration of acceleration is made) from the respective
dates on which such principal and interest would have been payable if such
redemption or accelerated payment had not been made, over (ii) the aggregate
amount of the Notes being redeemed or paid.
 
"Reinvestment Rate" means 0.25% (one-fourth of one percent) plus the arithmetic
mean of the yields under the respective headings "This Week" and "Last Week"
published in the Statistical Release under the caption "Treasury Constant
Maturities" for the maturity (rounded to the nearest month) corresponding to
the remaining life to maturity, as of the payment date of the principal being
redeemed or paid. If no maturity exactly corresponds to such maturity, yields
for the two published maturities most closely corresponding to such maturity
shall be calculated pursuant to the immediately preceding sentence and the
Reinvestment Rate shall be interpolated or extrapolated from such yields on a
straight-line basis, rounding in each of such relevant periods to the nearest
month. For the purposes of calculating the Reinvestment Rate, the most recent
Statistical Release published prior to the date of determination of the Make-
Whole Amount shall be used.
 
"Statistical Release" means the statistical release designated "H.15(519)" or
any successor publication which is published weekly by the Federal Reserve
System and which establishes yields on actively traded United States government
securities adjusted to constant maturities, or if such statistical release is
not published at the time of any determination under the Indenture, then such
other reasonably comparable index which shall be designated by ATLANTIC.
 
MERGER, CONSOLIDATION OR SALE
 
ATLANTIC may consolidate with, or sell, lease or convey all or substantially
all of its assets to, or merge with or into, any other entity, provided that
(i) either ATLANTIC shall be the continuing entity, or the successor entity (if
other than ATLANTIC) formed by or resulting from any such consolidation or
merger or which shall have received the transfer of such assets is a person
organized and existing under the laws of the United States or any State thereof
and shall expressly assume payment of the principal of (and premium or Make-
Whole Amount, if any) and any interest on all of the Debt Securities
outstanding, including the Notes, and the due and punctual performance and
observance of all of the covenants and conditions contained in the Indenture;
(ii) immediately after giving effect to such transaction and treating any
indebtedness which becomes an obligation of ATLANTIC or any Subsidiary or such
successor entity as a result thereof as having been incurred by ATLANTIC or
such Subsidiary or such successor entity at the time of such transaction, no
Event of Default under the Indenture, and no event which, after notice or the
lapse of time, or both, would become such an Event of Default, shall have
occurred and be continuing; and (iii) an officer's certificate and legal
opinion covering such conditions shall be delivered to the Trustee (Sections
801 and 803).
 
CERTAIN COVENANTS
 
Limitations on Incurrence of Debt. ATLANTIC will not, and will not permit any
Subsidiary to, incur any Debt (as defined below) if, immediately after giving
effect to the incurrence of such additional Debt and the application of the
proceeds thereof, the aggregate principal amount of all outstanding Debt of
ATLANTIC and its Subsidiaries on a consolidated basis determined in accordance
with GAAP is greater than 60% of the sum of (without duplication) (i)
ATLANTIC's Total Assets (as defined below) as of the end of the calendar
quarter covered in ATLANTIC's Annual Report on Form 10-K or Quarterly Report on
Form 10-Q, as the case may be, most recently filed with the Securities and
Exchange Commission (the "Commission") (or, if such filing is not permitted
under the Exchange Act, with the Trustee) prior to the incurrence of such
additional Debt and (ii) the purchase price of any real estate assets or
mortgages receivable acquired, and the amount of any securities offering
proceeds received (to the extent that such proceeds were not used to acquire
real estate assets or mortgages receivable or used to reduce Debt), by ATLANTIC
or any Subsidiary since the end of such calendar quarter, including those
proceeds obtained in connection with the incurrence of such additional Debt
(Section 1004).
 
                                       85
<PAGE>
 
In addition to the foregoing limitation on the incurrence of Debt, ATLANTIC
will not, and will not permit any Subsidiary to, incur any Debt secured by any
mortgage, lien, charge, pledge, encumbrance or security interest of any kind
upon any of the property of ATLANTIC or any Subsidiary if, immediately after
giving effect to the incurrence of such additional Debt and the application of
the proceeds thereof, the aggregate principal amount of all outstanding Debt of
ATLANTIC and its Subsidiaries on a consolidated basis which is secured by any
mortgage, lien, charge, pledge, encumbrance or security interest on property of
ATLANTIC or any Subsidiary is greater than 40% of the sum of (without
duplication) (i) ATLANTIC's Total Assets as of the end of the calendar quarter
covered in ATLANTIC's Annual Report on Form 10-K or Quarterly Report on Form
10-Q, as the case may be, most recently filed with the Commission (or, if such
filing is not permitted under the Exchange Act, with the Trustee) prior to the
incurrence of such additional Debt and (ii) the purchase price of any real
estate assets or mortgages receivable acquired, and the amount of any
securities offering proceeds received (to the extent that such proceeds were
not used to acquire real estate assets or mortgages receivable or used to
reduce Debt), by ATLANTIC or any Subsidiary since the end of such calendar
quarter, including those proceeds obtained in connection with the incurrence of
such additional Debt (Section 1004).
 
In addition to the foregoing limitations on the incurrence of Debt, no
Subsidiary may incur any Unsecured Debt other than intercompany Debt
subordinate to the Notes; provided, however, that ATLANTIC or a Subsidiary may
acquire an entity that becomes a Subsidiary that has Unsecured Debt if the
incurrence of such Debt (including any guarantees of such Debt assumed by
ATLANTIC or any Subsidiary) was not intended to evade the foregoing
restrictions and the incurrence of such Debt (including any guarantees of such
Debt assumed by ATLANTIC or any Subsidiary) would otherwise be permitted under
the Indenture (Section 1004).
 
ATLANTIC and its Subsidiaries may not at any time own Total Unencumbered Assets
equal to less than 150% of the aggregate outstanding principal amount of the
Unsecured Debt of ATLANTIC and its Subsidiaries on a consolidated basis
(Section 1004).
 
In addition to the foregoing limitations on the incurrence of Debt, ATLANTIC
will not, and will not permit any Subsidiary to, incur any Debt if the ratio of
Consolidated Income Available for Debt Service (as defined below) to the Annual
Service Charge (as defined below) for the four consecutive fiscal quarters most
recently ended prior to the date on which such additional Debt is to be
incurred shall have been less than 1.5 to 1.0, on a pro forma basis after
giving effect thereto and to the application of the proceeds therefrom, and
calculated on the assumption that (i) such Debt and any other Debt incurred by
ATLANTIC and its Subsidiaries since the first day of such four-quarter period
and the application of the proceeds therefrom, including to refinance other
Debt, had occurred at the beginning of such period; (ii) the repayment or
retirement of any other Debt by ATLANTIC and its Subsidiaries since the first
day of such four-quarter period had been incurred, repaid or retired at the
beginning of such period (except that, in making such computation, the amount
of Debt under any revolving credit facility shall be computed based upon the
average daily balance of such Debt during such period); (iii) in the case of
Acquired Debt (as defined below) or Debt incurred in connection with any
acquisition since the first day of such four-quarter period, the related
acquisition had occurred as of the first day of such period with the
appropriate adjustments with respect to such acquisition being included in such
pro forma calculation; and (iv) in the case of any acquisition or disposition
by ATLANTIC or its Subsidiaries of any asset or group of assets since the first
day of such four-quarter period, whether by merger, stock purchase or sale, or
asset purchase or sale, such acquisition or disposition or any related
repayment of Debt had occurred as of the first day of such period with the
appropriate adjustments with respect to such acquisition or disposition being
included in such pro forma calculation (Section 1004).
 
Existence. Except as permitted under "--Merger, Consolidation or Sale",
ATLANTIC will do or cause to be done all things necessary to preserve and keep
in full force and effect its existence, rights (Charter and statutory) and
franchises; provided, however, that ATLANTIC shall not be required to preserve
any right or franchise if it determines that the preservation thereof is no
longer desirable in the conduct of its business and that the loss thereof is
not disadvantageous in any material respect to the holders of the Debt
Securities, including the Notes (Section 1005).
 
                                       86
<PAGE>
 
Maintenance of Properties. ATLANTIC will cause all of its properties used or
useful in the conduct of its business or the business of any Subsidiary to be
maintained and kept in good condition, repair and working order and supplied
with all necessary equipment and will cause to be made all necessary repairs,
renewals, replacements, betterments and improvements thereof, all as in the
judgment of ATLANTIC may be necessary so that the business carried on in
connection therewith may be properly and advantageously conducted at all times;
provided, however, that ATLANTIC and its Subsidiaries shall not be prevented
from selling or otherwise disposing for value its properties in the ordinary
course of business (Section 1006).
 
Insurance. ATLANTIC will, and will cause each of its Subsidiaries to, keep all
of its insurable properties insured against loss or damage at least equal to
their then full insurable value with financially sound and reputable insurance
companies (Section 1007).
 
Payment of Taxes and Other Claims. ATLANTIC will pay or discharge or cause to
be paid or discharged, before the same shall become delinquent, (i) all taxes,
assessments and governmental charges levied or imposed upon it or any
Subsidiary or upon the income, profits or property of ATLANTIC or any
Subsidiary and (ii) all lawful claims for labor, materials and supplies which,
if unpaid, might by law become a lien upon the property of ATLANTIC or any
Subsidiary; provided, however, that ATLANTIC shall not be required to pay or
discharge or cause to be paid or discharged any such tax, assessment, charge or
claim whose amount, applicability or validity is being contested in good faith
by appropriate proceedings (Section 1008).
 
Provision of Financial Information. Whether or not ATLANTIC is subject to
Section 13 or 15(d) of the Exchange Act, ATLANTIC will, to the extent permitted
under the Exchange Act, file with the Commission the annual reports, quarterly
reports and other documents which ATLANTIC would have been required to file
with the Commission pursuant to such Section 13 and 15(d) (the "Financial
Statements") if ATLANTIC were so subject, such documents to be filed with the
Commission on or prior to the respective dates (the
"Required Filing Dates") by which ATLANTIC would have been required so to file
such documents if ATLANTIC were so subject. ATLANTIC will also in any event (i)
within 15 days of each Required Filing Date (a) transmit by mail to all holders
of Debt Securities, including the Notes, as their names and addresses appear in
the Security Register, without cost to such holders, copies of the annual
reports and quarterly reports which ATLANTIC would have been required to file
with the Commission pursuant to Section 13 or 15(d) of the Exchange Act if
ATLANTIC were subject to such Sections and (b) file with the Trustee copies of
the annual reports, quarterly reports and other documents which ATLANTIC would
have been required to file with the Commission pursuant to Section 13 or 15(d)
of the Exchange Act if ATLANTIC were subject to such Sections and (ii) if
filing such documents by ATLANTIC with the Commission is not permitted under
the Exchange Act, promptly upon written request and payment of the reasonable
cost of duplication and delivery, supply copies of such documents to any
prospective holder (Section 1009).
 
EVENTS OF DEFAULT, NOTICE AND WAIVER
 
The following events are "Events of Default" with respect to the Notes or the
Notes, as the case may be: (i) default in the payment of any installment of
interest payable on such Notes which continues for 30 days; (ii) default in the
payment of the principal of (or premium or Make-Whole Amount, if any, on) such
Notes at their Maturity; (iii) default in the performance of any other covenant
of ATLANTIC contained in the Indenture (other than a covenant added to the
Indenture solely for the benefit of a series of Debt Securities issued
thereunder other than such Notes), continued for 60 days after written notice
as provided in the Indenture; (iv) default in the payment of an aggregate
principal amount exceeding $      of any evidence of indebtedness of ATLANTIC
or any mortgage, indenture or other instrument under which such indebtedness is
issued or by which such indebtedness is secured, such default having occurred
after the expiration of any applicable grace period and having resulted in the
acceleration of the maturity of such indebtedness, but only if such
indebtedness is not discharged or such acceleration is not rescinded or
annulled; (v) the entry by a court of competent jurisdiction of one or more
judgments, orders or decrees against ATLANTIC or any of its Subsidiaries in an
aggregate amount (excluding amounts fully covered by insurance) in excess of
$      and such judgments, orders or decrees remain undischarged, unstayed and
unsatisfied in an aggregate amount (excluding amounts fully covered by
insurance) in excess of $      for a period of 30 consecutive days; and (vi)
certain events of bankruptcy, insolvency or reorganization, or court
appointment of a receiver, liquidator or trustee of ATLANTIC or any Significant
Subsidiary or for all or substantially all of either of its property (Section
501). The term "Significant Subsidiary" means each significant subsidiary (as
defined in Regulation S-X promulgated under the Securities Act) of ATLANTIC.
 
                                       87
<PAGE>
 
If an Event of Default under the Indenture with respect to the Notes or the
Notes occurs and is continuing, then in every such case, unless the principal
of all of the Notes or the Notes, as the case may be, shall already have become
due and payable, the Trustee or the holders of not less than 25% in principal
amount of such Notes then outstanding (or all Debt Securities then outstanding
under the Indenture, as the case may be) may declare the principal amount of,
and the Make-Whole Amount, if any, on, all of such Notes to be due and payable
immediately by written notice thereof to ATLANTIC (and to the Trustee, if given
by the holders). However, at any time after such a declaration of acceleration
with respect to such Notes (or all Debt Securities then outstanding under the
Indenture, as the case may be) has been made, but before a judgment or decree
for payment of the money due has been obtained by the Trustee, the holders of
not less than a majority in principal amount of such Notes then outstanding (or
all Debt Securities then outstanding under the Indenture, as the case may be)
may rescind and annul such declaration and its consequences if (i) ATLANTIC
shall have deposited with the Trustee all required payments of the principal of
(and premium or Make-Whole Amount, if any, on) and interest on such Notes (or
all Debt Securities then outstanding under the Indenture, as the case may be),
plus certain fees, expenses, disbursements and advances of the Trustee and (ii)
all Events of Default, other than the nonpayment of accelerated principal (or
specified portion thereof and the Make-Whole Amount, if any) or interest, with
respect to such Notes (or all Debt Securities then outstanding under the
Indenture, as the case may be) have been cured or waived as provided in the
Indenture (Section 502). The Indenture also provides that the holders of not
less than a majority in principal amount of the Notes or the Notes then
outstanding (or all Debt Securities then outstanding under the Indenture, as
the case may be) may waive any past default with respect to such Notes (or all
such Debt Securities, as the case may be) and its consequences, except a
default (a) in the payment of the principal of (or premium or Make-Whole
Amount, if any, on) or interest on such Notes or (b) in respect of a covenant
or provision contained in the Indenture that cannot be modified or amended
without the consent of the holder of each Note affected thereby (Section 513).
 
The Trustee is required to give notice to the holders of Notes within 90 days
of a default under the Indenture; provided, however, that the Trustee may
withhold notice to the holders of any series of the Notes of any default with
respect to such Notes (except a default in the payment of the principal of (or
premium or Make-Whole Amount, if any, on) or interest on such Notes) if the
Responsible Officers of the Trustee consider such withholding to be in the
interest of such holders (Section 601).
 
The Indenture provides that no holders of        Notes or        Notes may
institute any proceedings, judicial or otherwise, with respect to the Indenture
or for any remedy thereunder, except in the case of failure of the Trustee, for
60 days, to act after it has received a written request to institute
proceedings in respect of an Event of Default from the holders of not less than
25% in principal amount of such Notes then outstanding, as well as an offer of
reasonable indemnity (Section 507). This provision will not prevent, however,
any holder of Notes from instituting suit for the enforcement of payment of the
principal of (and premium or Make-Whole Amount, if any, on) and interest on
such Notes at the respective due dates thereof (Section 508).
 
Subject to provisions in the Indenture relating to its duties in case of
default, the Trustee is under no obligation to exercise any of its rights or
powers under the Indenture at the request or direction of any holders of Notes,
unless such holders shall have offered to the Trustee reasonable security or
indemnity (Section 602). The holders of not less than a majority in principal
amount of the outstanding Notes then outstanding shall have the right to direct
the time, method and place of conducting any proceeding for any remedy
available to the Trustee, or of exercising any trust or power conferred upon
the Trustee. However, the Trustee may refuse to follow any direction which is
in conflict with any law or the Indenture, which may involve the Trustee in
personal liability or which may be unduly prejudicial to the holders of such
Notes not joining therein (Section 512).
 
Within 120 days after the close of each fiscal year, ATLANTIC must deliver to
the Trustee a certificate, signed by one of several specified officers, stating
whether or not such officer has knowledge of any default under the Indenture
and, if so, specifying each such default and the nature and status thereof
(Section 1010).
 
 
                                       88
<PAGE>
 
MODIFICATION OF THE INDENTURE
 
Modifications and amendments of the Indenture may be made with the consent of
the holders of not less than a majority in principal amount of all outstanding
Debt Securities which are affected by such modification or amendment; provided,
however, that no such modification or amendment may, without the consent of the
holder of each such Debt Security affected thereby, (i) change the Stated
Maturity of the principal of (or premium or Make-Whole Amount, if any, on), or
any installment of principal of or interest on, any such Debt Security; (ii)
reduce the principal amount of, or the rate or amount of interest on, or any
premium or Make-Whole Amount payable on redemption of, any such Debt Security,
or reduce the amount of principal of an Original Issue Discount Security or
Make-Whole Amount, if any, that would be due and payable upon declaration of
acceleration of the maturity thereof or would be provable in bankruptcy, or
adversely affect any right of repayment of the holder of any such Debt
Security; (iii) change the Place of Payment, or the coin or currency, for
payment of principal of (and premium or Make-Whole Amount, if any, on) or
interest on any such Debt Security; (iv) impair the right to institute suit for
the enforcement of any payment on or with respect to any such Debt Security;
(v) reduce the above-stated percentage of outstanding Debt Securities of any
series necessary to modify or amend the Indenture, to waive compliance with
certain provisions thereof or certain defaults and consequences thereunder or
to reduce the quorum or voting requirements set forth in the Indenture; or (vi)
modify any of the foregoing provisions or any of the provisions relating to the
waiver of certain past defaults or certain covenants, except to increase the
required percentage to effect such action or to provide that certain other
provisions may not be modified or waived without the consent of the holder of
such Debt Security (Section 902).
 
The holders of not less than a majority in principal amount of outstanding Debt
Securities of the affected series have the right to waive compliance by
ATLANTIC with certain covenants in the Indenture (Section 1012).
 
Modifications and amendments of the Indenture may be made by ATLANTIC and the
Trustee without the consent of any holder of Debt Securities, including the
Notes, for any of the following purposes: (i) to evidence the succession of
another person to ATLANTIC as obligor under the Indenture; (ii) to add to the
covenants of ATLANTIC for the benefit of the holders of all or any series of
Debt Securities or to surrender any right or power conferred upon ATLANTIC in
the Indenture; (iii) to add Events of Default for the benefit of the holders of
all or any series of Debt Securities; (iv) to add or change any provisions of
the Indenture to facilitate the issuance of, or to liberalize certain terms of,
Debt Securities in bearer form, or to permit or facilitate the issuance of Debt
Securities in uncertificated form, provided that such action shall not
adversely affect the interests of the holders of the Debt Securities of any
series in any material respect; (v) to change or eliminate any provisions of
the Indenture, provided that any such change or elimination shall become
effective only when there are no outstanding Debt Securities of any series
created prior thereto which are entitled to the benefit of such provision; (vi)
to secure the Debt Securities; (vii) to establish the form or terms of Debt
Securities of any series and any related coupons; (viii) to provide for the
acceptance of appointment by a successor Trustee or facilitate the
administration of the trusts under the Indenture by more than one Trustee; (ix)
to cure any ambiguity, defect or inconsistency in the Indenture or to make any
other changes, provided that in each case, such action shall not adversely
affect the interests of holders of Debt Securities of any series in any
material respect; (x) to close the Indenture with respect to the authentication
and delivery of additional series of Debt Securities or to qualify, or maintain
qualification of, the Indenture under the Trust Indenture Act; or (xi) to
supplement any of the provisions of the Indenture to the extent necessary to
permit or facilitate defeasance and discharge of any series of such Debt
Securities, provided that such action shall not adversely affect the interests
of the holders of the Debt Securities of any series in any material respect
(Section 901).
 
The Indenture provides that in determining whether the holders of the requisite
principal amount of outstanding Debt Securities of a series have given any
request, demand, authorization, direction, notice, consent or waiver thereunder
or whether a quorum is present at a meeting of holders of Debt Securities, (i)
the principal amount of an Original Issue Discount Security that shall be
deemed to be outstanding shall be the amount of the principal thereof that
would be due and payable as of the date of such determination upon declaration
of acceleration of the maturity thereof, (ii) the principal amount of a Debt
Security denominated in a Foreign Currency that shall be deemed outstanding
shall be the United States dollar equivalent, determined on the issue date for
such Debt Security, of the principal amount (or, in the case of
 
                                       89
<PAGE>
 
an Original Issue Discount Security, the United States dollar equivalent on the
issue date of such Debt Security of the amount determined as provided in clause
(i) above), (iii) the principal amount of an Indexed Security that shall be
deemed outstanding shall be the principal face amount of such Indexed Security
at original issuance, unless otherwise provided with respect to such Indexed
Security pursuant to Section 301 of the Indenture, and (iv) Debt Securities
owned by ATLANTIC or any other obligor upon the Debt Securities or any
Affiliate of ATLANTIC or of such other obligor shall be disregarded (Section
101).
 
The Indenture contains provisions for convening meetings of the holders of Debt
Securities of a series (Section 1501). A meeting may be called at any time by
the Trustee, and also, upon request, by ATLANTIC or the holders of at least 10%
in principal amount of the outstanding Debt Securities of such series, in any
such case upon notice given as provided in the Indenture (Section 1502). Except
for any consent that must be given by the holder of each Debt Security affected
by certain modifications and amendments of the Indenture, any resolution
presented at a meeting or adjourned meeting duly reconvened at which a quorum
is present may be adopted by the affirmative vote of the holders of a majority
in principal amount of the outstanding Debt Securities of that series;
provided, however, that, except as referred to above, any resolution with
respect to any request, demand, authorization, direction, notice, consent,
waiver or other action that may be made, given or taken by the holders of a
specified percentage, which is less than a majority, in principal amount of the
outstanding Debt Securities of a series may be adopted at a meeting or
adjourned meeting duly reconvened at which a quorum is present by the
affirmative vote of the holders of such specified percentage in principal
amount of the outstanding Debt Securities of that series. Any resolution passed
or decision taken at any meeting of holders of Debt Securities of any series
duly held in accordance with the Indenture will be binding on all holders of
Debt Securities of that series. The quorum at any meeting called to adopt a
resolution, and at any reconvened meeting, will be persons holding or
representing a majority in principal amount of the outstanding Debt Securities
of a series; provided, however, that if any action is to be taken at such
meeting with respect to a consent or waiver which may be given by the holders
of not less than a specified percentage in principal amount of the outstanding
Debt Securities of a series, the persons holding or representing such specified
percentage in principal amount of the outstanding Debt Securities of such
series will constitute a quorum (Section 1504).
 
Notwithstanding the foregoing provisions, if any action is to be taken at a
meeting of holders of Debt Securities of any series with respect to any
request, demand, authorization, direction, notice, consent, waiver
or other action that the Indenture expressly provides may be made, given or
taken by the holders of a specified percentage in principal amount of all
outstanding Debt Securities affected thereby, or of the holders of such series
and one or more additional series, (i) there shall be no minimum quorum
requirement for such meeting and (ii) the principal amount of the outstanding
Debt Securities of such series that vote in favor of such request, demand,
authorization, direction, notice, consent, waiver or other action shall be
taken into account in determining whether such request, demand, authorization,
direction, notice, consent, waiver or other action has been made, given or
taken under the Indenture (Section 1504).
 
Any request, demand, authorization, direction, notice, consent, waiver or other
action provided by the Indenture to be given or taken by a specified percentage
in principal amount of the holders of any or all series of Debt Securities may
be embodied in and evidenced by one or more instruments of substantially
similar tenor signed by such specified percentage of holders in person or by an
agent duly appointed in writing; and, except as otherwise expressly provided in
the Indenture, such action shall become effective when such instrument or
instruments are delivered to the Trustee. Proof of execution of any instrument
or of a writing appointing any such agent shall be sufficient for any purpose
of the Indenture and (subject to Article Six of the Indenture) conclusive in
favor of the Trustee and ATLANTIC, if made in the manner specified above
(Section 1507).
 
DISCHARGE, DEFEASANCE AND COVENANT DEFEASANCE
 
ATLANTIC may discharge certain obligations to holders of any series of the
Notes that either have become due and payable or will become due and payable
within one year (or scheduled for redemption within one year) by irrevocably
depositing with the Trustee, in trust, funds in cash in an amount sufficient to
pay the entire indebtedness on such Notes in respect of principal (and premium
or Make-Whole Amount, if any) and interest payable to the date of such deposit
(if such Notes have become due and payable) or to the Stated Maturity or
Redemption Date, as the case may be (Section 401).
 
                                       90
<PAGE>
 
ATLANTIC may elect either (i) to defease and be discharged from any and all
obligations with respect to any series of the Notes (except for the obligations
to register the transfer or exchange of such Notes, to replace temporary or
mutilated, destroyed, lost or stolen Notes, to maintain an office or agency in
respect of such Notes and to hold moneys for payment in trust) ("defeasance")
(Section 1402) or (ii) to be released from its obligations with respect to such
Notes under Sections 1004 to 1009, inclusive, of the Indenture (being the
restrictions described under "--Certain Covenants") and any omission to comply
with such obligations shall not constitute a default or an Event of Default
with respect to such Notes ("covenant defeasance") (Section 1403), in either
case upon the irrevocable deposit by ATLANTIC with the Trustee, in trust, of an
amount of cash or Government Obligations (as defined below), or both,
applicable to such Notes which through the scheduled payment of principal and
interest in accordance with their terms will provide money in an amount
sufficient to pay the principal of (and premium or Make-Whole Amount, if any,
on) and interest on such Notes on the scheduled due dates therefor.
 
Such a trust may only be established if, among other things, ATLANTIC has
delivered to the Trustee an Opinion of Counsel (as specified in the Indenture)
to the effect that the holders of such Notes will not recognize income, gain or
loss for United States federal income tax purposes as a result of such
defeasance or covenant defeasance and will be subject to United States federal
income tax on the same amounts, in the same manner and at the same times as
would have been the case if such defeasance or covenant defeasance had not
occurred, and such Opinion of Counsel, in the case of defeasance, must refer to
and be based upon a ruling of the Internal Revenue Service (the "IRS") or a
change in applicable United States federal income tax law occurring after the
date of the Indenture (Section 1404).
 
In the event ATLANTIC effects covenant defeasance with respect to any Notes and
such Notes are declared due and payable because of the occurrence of any Event
of Default other than the Event of Default described in clause (iii) under "--
Events of Default, Notice and Waiver" with respect to Sections 1004 to 1009,
inclusive, of the Indenture (which Sections would no longer be applicable to
such Notes) as to which there has been covenant defeasance, the amount of cash
plus Government Obligations on deposit with the Trustee will be sufficient to
pay amounts due on such Notes at the time of their Stated Maturity but may not
be sufficient to pay amounts due on such Notes at the time of the acceleration
resulting from such Event of Default. However, ATLANTIC would remain liable to
make payment of such amounts due at the time of acceleration.
 
REGISTRATION AND TRANSFER
 
Subject to certain limitations imposed upon Debt Securities issued in book-
entry form, the Notes will be exchangeable for other Notes of a like aggregate
principal amount and tenor of different authorized denominations upon surrender
of such Notes at the corporate trust office of the Trustee referred to above.
In addition, subject to certain limitations imposed upon Debt Securities issued
in book-entry form, the Notes may be surrendered for conversion or registration
of transfer thereof at the corporate trust office of the Trustee referred to
above. Every Note surrendered for registration of transfer or exchange shall be
duly endorsed or accompanied by a written instrument of transfer. No service
charge will be made for any registration of transfer or exchange of any Notes,
but ATLANTIC may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith (Section 305). ATLANTIC may
at any time designate a transfer agent (in addition to the Trustee) with
respect to any series of the Notes. If ATLANTIC has designated such a transfer
agent or transfer agents, ATLANTIC may at any time rescind the designation of
any such transfer agent or approve a change in the location through which any
such transfer agent acts, except that ATLANTIC will be required to maintain a
transfer agent in each Place of Payment for such Notes (Section 1002).
 
Neither ATLANTIC nor the Trustee shall be required to (i) issue, register the
transfer of or exchange any series of the Notes during a period beginning at
the opening of business 15 days before any selection of such Notes to be
redeemed and ending at the close of business on the day of mailing of the
relevant notice of redemption; (ii) register the transfer of or exchange any
Note, or portion thereof, called for redemption, except the unredeemed portion
of any Note being redeemed in part; or (iii) issue, register the transfer of or
exchange any Note which has been surrendered for repayment at the option of the
holder, except the portion, if any, of such Note not to be so repaid (Section
305).
 
 
                                       91
<PAGE>
 
BOOK-ENTRY PROCEDURES
 
Each series of the Notes will be issued in the form of one or more Global
Securities that will be deposited with, or on behalf of DTC, as depository (the
"Depository"), and registered in the name of DTC's nominee. The Global
Securities will be issued in fully registered form and may be issued in either
temporary or permanent form. Unless and until it is exchanged in whole or in
part for the individual Notes represented thereby, a Global Security may not be
transferred except as a whole by the Depository for such Global Security to a
nominee of such Depository or by a nominee of such Depository to such
Depository or another nominee of such Depository or by the Depository or any
nominee of such Depository to a successor Depository or any nominee of such
successor. Except as described below, the Notes will not be issuable in
definitive form.
 
Upon the issuance of a Global Security, the Depository for such Global Security
or its nominee will credit on its book-entry registration and transfer system
the respective principal amounts of the individual Notes represented by such
Global Security to the accounts of persons that have accounts with such
Depository ("Participants"). Such accounts shall be designated by the
Underwriters. Ownership of beneficial interests in a Global Security will be
limited to Participants or persons that may hold interests through
Participants. Ownership of beneficial interests in such Global Security will be
shown on, and the transfer of that ownership will be effected only through,
records maintained by the applicable Depository or its nominee (with respect to
beneficial interests of Participants) and records of Participants (with respect
to beneficial interests of persons who hold through Participants). The laws of
some states require that certain purchasers of securities take physical
delivery of such securities in definitive form. Such limits and laws may impair
the ability to own, pledge or transfer beneficial interests in a Global
Security.
 
So long as the Depository for a Global Security or its nominee is the
registered owner of such Global Security, such Depository or such nominee, as
the case may be, will be considered the sole owner or holder of the Notes
represented by such Global Security for all purposes under the Indenture.
Except as provided below, owners of beneficial interests in a Global Security
will not be entitled to have any of the individual Notes of the series
represented by such Global Security registered in their names, will not receive
or be entitled to receive physical delivery of any such Notes in definitive
form and will not be considered the owners or holders thereof under the
Indenture.
 
Payments of principal of, any premium or Make-Whole Amount on and any interest
on individual Notes represented by a Global Security registered in the name of
a Depository or its nominee will be made to the Depository or its nominee, as
the case may be, as the registered owner of the Global Security representing
such Notes. None of ATLANTIC, the Trustee, any Paying Agent or the Security
Registrar for such Notes will have any responsibility or liability for any
aspect of the records relating to or payments made on account of beneficial
ownership interests in the Global Security for such Notes or for maintaining,
supervising or reviewing any records relating to such beneficial ownership
interests.
 
ATLANTIC expects that the Depository for a series of the Notes or its nominee,
upon receipt of any payment of principal, premium, Make-Whole Amount or
interest payable in respect of a permanent Global Security representing any of
such Notes, immediately will credit Participants' accounts with payments in
amounts proportionate to their respective beneficial interests in the principal
amount of such Global Security for such Notes as shown on the records of such
Depository or its nominee. ATLANTIC also expects that payments by Participants
to owners of beneficial interests in such Global Security held through such
Participants will be governed by standing instructions and customary practices,
as is the case with securities held for the account of customers in bearer form
or registered in "street name". Such payments will be the responsibility of
such Participants.
 
If a Depository for a series of the Notes is at any time unwilling, unable or
ineligible to continue as depository and a successor depository is not
appointed by ATLANTIC within 90 days, ATLANTIC will issue individual Notes of
such series in exchange for the Global Security representing such Notes. In
addition, ATLANTIC may, at any time and in its sole discretion, determine not
to have any Notes of any series represented by one or more Global Securities
and, in such event, will issue individual Notes of such series in exchange for
the Global Security or Securities representing such Notes. Individual Notes so
issued will be issued in denominations, unless otherwise specified by ATLANTIC,
of $1,000 and integral multiples thereof.
 
 
                                       92
<PAGE>
 
The following is based on information furnished by DTC:
 
DTC will act as Depository for the Notes. The Notes will be issued as fully
registered securities registered in the name of Cede & Co. (DTC's partnership
nominee). One fully registered Note certificate will be issued with respect to
each series of the Notes.
 
DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered pursuant to the provision of Section 17A of the Exchange Act. DTC
holds securities that its Participants deposit with DTC. DTC also facilitates
the settlement among Participants of securities transactions, such as transfers
and pledges, in deposited securities through electronic computerized book-entry
changes in Participants' accounts, thereby eliminating the need for the
physical movement of securities certificates. Direct Participants include
securities brokers and dealers (including the Underwriters), banks, trust
companies, clearing corporations and certain other organizations ("Direct
Participants"). DTC is owned by a number of its Direct Participants and by the
NYSE, the ASE, and the National Association of Securities Dealers, Inc. Access
to the DTC system is also available to others such as securities brokers and
dealers, banks and trust companies that clear through or maintain a custodial
relationship with a Direct Participant, either directly or indirectly. The
rules applicable to DTC and its Participants are on file with the Commission.
 
SAME-DAY SETTLEMENT AND PAYMENT
 
Settlement for the Notes will be made by the Underwriters in immediately
available funds. All payments of principal and interest will be made by
ATLANTIC in immediately available funds.
 
The Notes will trade in DTC's Same-Day Funds Settlement System until maturity,
and secondary market trading activity in the Notes will settle in immediately
available funds. No assurance can be given as to the effect, if any, of
settlement in immediately available funds on trading activity in the Notes.
 
CERTAIN DEFINITIONS
 
"Acquired Debt" means Debt of a person (i) existing at the time such person
becomes a Subsidiary or (ii) assumed in connection with the acquisition of
assets from such person, in each case, other than Debt incurred in connection
with, or in contemplation of, such person becoming a Subsidiary or such
acquisition. Acquired Debt shall be deemed to be incurred on the date of the
related acquisition of assets from any person or the date the acquired person
becomes a Subsidiary.
 
"Annual Service Charge" as of any date means the maximum amount which is
payable in any period for interest on, and original issue discount of, Debt of
ATLANTIC and its Subsidiaries and the amount of dividends which are payable in
respect of any Disqualified Stock.
 
"Capital Stock" means, with respect to any person, any capital stock (including
preferred stock), shares, interests, participations or other ownership
interests (however designated) of such person and any rights (other than debt
securities convertible into or exchangeable for capital stock), warrants or
options to purchase any thereof.
 
"Consolidated Income Available for Debt Service" for any period means Earnings
from Operations (as defined below) of ATLANTIC and its Subsidiaries plus
amounts which have been deducted, and minus amounts which have been added, for
the following (without duplication): (i) interest on Debt of ATLANTIC and its
Subsidiaries, (ii) provision for taxes of ATLANTIC and its Subsidiaries based
on income, (iii) amortization of debt discount, (iv) provision for gains and
losses on properties and property depreciation and amortization, (v) the effect
of any noncash charge resulting from a change in accounting principles in
determining Earnings from Operations for such period and (vi) amortization of
deferred charges.
 
"Debt" of ATLANTIC or any Subsidiary means any indebtedness of ATLANTIC or any
Subsidiary, whether or not contingent, in respect of (i) borrowed money or
evidenced by bonds, notes, debentures or similar instruments, (ii) indebtedness
secured by any mortgage, pledge, lien, charge, encumbrance or any security
 
                                       93
<PAGE>
 
interest existing on property owned by ATLANTIC or any Subsidiary, (iii) the
reimbursement obligations, contingent or otherwise, in connection with any
letters of credit actually issued or amounts representing the balance deferred
and unpaid of the purchase price of any property or services, except any such
balance that constitutes an accrued expense or trade payable, or all
conditional sale obligations or obligations under any title retention
agreement, (iv) the principal amount of all obligations of ATLANTIC or any
Subsidiary with respect to redemption, repayment or other repurchase of any
Disqualified Stock or (v) any lease of property by ATLANTIC or any Subsidiary
as lessee which is reflected on ATLANTIC's Consolidated Balance Sheet as a
capitalized lease in accordance with GAAP to the extent, in the case of items
of indebtedness under clauses (i) through (iii) above, that any such items
(other than letters of credit) would appear as a liability on ATLANTIC's
Consolidated Balance Sheet in accordance with GAAP, and also includes, to the
extent not otherwise included, any obligation by ATLANTIC or any Subsidiary to
be liable for, or to pay, as obligor, guarantor or otherwise (other than for
purposes of collection in the ordinary course of business), Debt of
another person (other than ATLANTIC or any Subsidiary) (it being understood
that Debt shall be deemed to be incurred by ATLANTIC or any Subsidiary whenever
ATLANTIC or such Subsidiary shall create, assume, guarantee or otherwise become
liable in respect thereof).
 
"Disqualified Stock" means, with respect to any person, any Capital Stock of
such person which by the terms of such Capital Stock (or by the terms of any
security into which it is convertible or for which it is exchangeable or
exercisable), upon the happening of any event or otherwise (i) matures or is
mandatorily redeemable, pursuant to a sinking fund obligation or otherwise,
(ii) is convertible into or exchangeable or exercisable for Debt or
Disqualified Stock or (iii) is redeemable at the option of the holder thereof,
in whole or in part, in each case on or prior to the Stated Maturity of the
Notes.
 
"Earnings from Operations" for any period means net earnings excluding gains
and losses on sales of investments, net, as reflected in the financial
statements of ATLANTIC and its Subsidiaries for such period determined on a
consolidated basis in accordance with GAAP.
 
"Government Obligations" means securities which are (i) direct obligations of
the United States of America, for the payment of which its full faith and
credit is pledged, or (ii) obligations of a person controlled or supervised by
and acting as an agency or instrumentality of the United States of America, the
payment of which is unconditionally guaranteed as a full faith and credit
obligation by the United States of America which, in either case, are not
callable or redeemable at the option of the issuer thereof, and shall also
include a depository receipt issued by a bank or trust company as custodian
with respect to any such Government Obligation or a specific payment of
interest on or principal of any such Government Obligation held by such
custodian for the account of the holder of a depository receipt, provided that
(except as required by law) such custodian is not authorized to make any
deduction from the amount payable to the holder of such depository receipt from
any amount received by the custodian in respect of the Government Obligation or
the specific payment of interest on or principal of the Government Obligation
evidenced by such depository receipt (Section 101).
 
"Subsidiary" means, with respect to any person, any corporation or other entity
of which a majority of (i) the voting power of the voting equity securities or
(ii) in the case of a partnership or any other entity other than a corporation,
the outstanding equity interests of which is owned, directly or indirectly, by
such person. For the purposes of this definition, "voting equity securities"
means equity securities having voting power for the election of directors,
whether at all times or only so long as no senior class of security has such
voting power by reason of any contingency.
 
"Total Assets" as of any date means the sum of (i) Undepreciated Real Estate
Assets and (ii) all other assets of ATLANTIC and its Subsidiaries determined in
accordance with GAAP (but excluding accounts receivable and intangibles).
 
"Undepreciated Real Estate Assets" as of any date means the cost (original cost
plus capital improvements) of real estate assets of ATLANTIC and its
Subsidiaries on such date, before depreciation and amortization determined on a
consolidated basis in accordance with GAAP.
 
"Unsecured Debt" means Debt of the types described in clauses (i), (iii) and
(iv) of the definition thereof which is not secured by any mortgage, lien,
charge, pledge or security interest of any kind upon any of the properties of
ATLANTIC or any Subsidiary.
 
                                       94
<PAGE>
 
TRUSTEE
 
The Indenture provides that there may be more than one Trustee thereunder, each
with respect to one or more series of Debt Securities. Any Trustee under the
Indenture may resign or be removed with respect to one or more series of Debt
Securities, and a successor Trustee may be appointed to act with respect to
such series (Section 608). In the event that two or more persons are acting as
Trustee with respect to different series of Debt Securities, each such Trustee
shall be a Trustee of a trust under the Indenture separate and apart from the
trust administered by any other Trustee (Sections 101 and 609), and, except as
otherwise indicated therein, any action described herein to be taken by the
Trustee may be taken by each such Trustee with respect to, and only with
respect to, the one or more series of Debt Securities for which it is Trustee
under the Indenture.
 
                       FEDERAL INCOME TAX CONSIDERATIONS
 
ATLANTIC intends to operate in a manner that permits it to satisfy the
requirements for taxation as a REIT under the applicable provisions of the
Code. No assurance can be given, however, that such requirements will be met.
The following is a description of all material federal income tax consequences
to ATLANTIC of the treatment of ATLANTIC as a REIT.
 
Based upon certain representations of ATLANTIC with respect to the facts as set
forth and explained in the discussion below, in the opinion of Mayer, Brown &
Platt, counsel to ATLANTIC, ATLANTIC has been organized in conformity with the
requirements for qualification as a REIT beginning with its taxable year ended
December 31, 1994, and its proposed method of operation described in this
Prospectus and as represented by management will enable it to satisfy the
requirements for such qualification.
 
This opinion is conditioned upon certain representations made by ATLANTIC as to
certain factual matters relating to ATLANTIC's organization and intended or
expected manner of operation. In addition, this opinion is based on the law
existing and in effect on the date hereof. ATLANTIC's qualification and
taxation as a REIT will depend upon ATLANTIC's ability to meet on a continuing
basis, through actual operating results, asset composition, distribution levels
and diversity of stock ownership, the various qualification tests imposed under
the Code discussed below. Mayer, Brown & Platt will not review compliance with
these tests on a continuing basis. No assurance can be given that ATLANTIC will
satisfy such tests on a continuing basis.
 
In brief, if certain detailed conditions imposed by the REIT provisions of the
Code are met, entities, such as ATLANTIC, that invest primarily in real estate
and that otherwise would be treated for federal income tax purposes as
corporations, are generally not taxed at the corporate level on their "REIT
taxable income" that is currently distributed to shareholders. This treatment
substantially eliminates the "double taxation" (at both the corporate and
shareholder levels) that generally results from the use of corporations.
 
If ATLANTIC fails to qualify as a REIT in any year, however, it will be subject
to federal income taxation as if it were a domestic corporation. In this event,
ATLANTIC could be subject to potentially significant tax liabilities, and
therefore the amount of cash available for payments on the Notes would be
reduced.
 
ATLANTIC elected REIT status effective for the taxable year ended December 31,
1994 and the Board currently intends that ATLANTIC will operate in a manner
that permits it to qualify as a REIT in each taxable year thereafter. There can
be no assurance, however, that this expectation will be fulfilled, since
qualification as a REIT depends on ATLANTIC continuing to satisfy numerous
asset, income and distribution tests described below, which in turn will be
dependent in part on ATLANTIC's operating results.
 
The following summary is based on the Code, its legislative history,
administrative pronouncements, judicial decisions and Treasury regulations,
subsequent changes to any of which may affect the tax consequences described
herein, possibly on a retroactive basis. The following summary is not
exhaustive of all possible tax considerations and does not give a detailed
discussion of any state, local or foreign tax considerations.
 
 
                                       95
<PAGE>
 
TAXATION OF ATLANTIC
 
General
In any year in which ATLANTIC qualifies as a REIT, in general it will not be
subject to federal income tax on that portion of its REIT taxable income or
capital gain which is distributed to shareholders. ATLANTIC may, however, be
subject to tax at normal corporate rates upon any taxable income or capital
gain not distributed.
 
Notwithstanding its qualification as a REIT, ATLANTIC may also be subject to
taxation in certain other circumstances. If ATLANTIC should fail to satisfy
either the 75% or the 95% gross income test (as discussed below), and
nonetheless maintains its qualification as a REIT because certain other
requirements are met, it will be subject to a 100% tax on the greater of the
amount by which ATLANTIC fails to satisfy either the 75% test or the 95% test,
multiplied by a fraction intended to reflect ATLANTIC's profitability. ATLANTIC
will also be subject to a tax of 100% on net income from any "prohibited
transaction", as described below, and if ATLANTIC has (i) net income from the
sale or other disposition of "foreclosure property" which is held primarily for
sale to customers in the ordinary course of business or (ii) other non-
qualifying income from foreclosure property, it will be subject to tax on such
income from foreclosure property at the highest corporate rate. In addition, if
ATLANTIC should fail to distribute during each calendar year at least the sum
of (i) 85% of its REIT ordinary income for such year, (ii) 95% of its REIT
capital gain net income for such year and (iii) any undistributed taxable
income from prior years, ATLANTIC would be subject to a 4% excise tax on the
excess of such required distribution over the amounts actually distributed.
ATLANTIC may also be subject to the corporate "alternative minimum tax", as
well as tax in certain situations and on certain transactions not presently
contemplated. ATLANTIC will use the calendar year both for federal income tax
purposes and for financial reporting purposes.
 
In order to qualify as a REIT, ATLANTIC must meet, among others, the following
requirements:
 
Share Ownership Test
ATLANTIC's shares of stock must be held by a minimum of 100 persons for at
least 335 days in each taxable year (or a proportional number of days in any
short taxable year). In addition, at all times during the second half of each
taxable year, no more than 50% in value of the stock of ATLANTIC may be owned,
directly or indirectly and by applying certain constructive ownership rules, by
five or fewer individuals, which for this purpose includes certain tax-exempt
entities. Any stock held by a qualified domestic pension or other retirement
trust will be treated as held directly by its beneficiaries in proportion to
their actuarial interest in such trust rather than by such trust. Pursuant to
the constructive ownership rules, Security Capital's ownership of shares is
attributed to its shareholders for purposes of the 50% test.
 
In order to ensure compliance with the 50% test, ATLANTIC has placed certain
restrictions on the transfer of the shares of its stock to prevent additional
concentration of ownership. Moreover, to evidence compliance with these
requirements under United States Treasury Department ("Treasury") regulations,
ATLANTIC must maintain records which disclose the actual ownership of its
outstanding shares of stock. In fulfilling its obligations to maintain records,
ATLANTIC must and will demand written statements each year from the record
holders of designated percentages of shares of its stock disclosing the actual
owners of such shares (as prescribed by Treasury regulations). In addition,
ATLANTIC's Charter provides restrictions regarding the transfer of shares of
its stock that are intended to assist ATLANTIC in continuing to satisfy the
share ownership requirements. ATLANTIC intends to enforce the 9.8% limitation
on ownership of shares of its stock to assure that its qualification as a REIT
will not be compromised.
 
Asset Tests
At the close of each quarter of ATLANTIC's taxable year, ATLANTIC must satisfy
certain tests relating to the nature of its assets (determined in accordance
with GAAP). First, at least 75% of the value of ATLANTIC's total assets must be
represented by interests in real property, interests in mortgages on real
property, shares in other REITs, cash, cash items, and government securities
(including certain government guaranteed securities) and qualified temporary
investments. Second, although the remaining 25% of ATLANTIC's assets generally
may be invested without restriction, securities in this class may not exceed
 
                                       96
<PAGE>
 
either (i) in the case of securities of any one non-government issuer, 5% of
the value of ATLANTIC's total assets or (ii) 10% of the outstanding voting
securities of any one such issuer. Where ATLANTIC invests in a partnership, it
will be deemed to own a proportionate share of the partnership's assets.
 
Gross Income Tests
There are three separate percentage tests relating to the sources of ATLANTIC's
gross income which must be satisfied for each taxable year. For purposes of
these tests, where ATLANTIC invests in a partnership, ATLANTIC will be treated
as receiving its share of the income and loss of the partnership, and the gross
income of the partnership will retain the same character in the hands of
ATLANTIC as it has in the hands of the partnership. The three tests are as
follows:
 
  1. THE 75% TEST. At least 75% of ATLANTIC's gross income for the taxable
  year must be "qualifying income". Qualifying income generally includes: (i)
  rents from real property (except as modified below); (ii) interest on
  obligations collateralized by mortgages on, or interests in, real property;
  (iii) gains from the sale or other disposition of interests in real
  property and real estate mortgages, other than gain from property held
  primarily for sale to customers in the ordinary course of ATLANTIC's trade
  or business ("dealer property"); (iv) dividends or other distributions on
  shares in other REITs, as well as gain from the sale of such shares; (v)
  abatements and refunds of real property taxes; (vi) income from the
  operation, and gain from the sale, of property acquired at or in lieu of a
  foreclosure of the mortgage collateralized by such property ("foreclosure
  property"); and (vii) commitment fees received for agreeing to make loans
  collateralized by mortgages on real property or to purchase or lease real
  property.
 
  Rents received from a resident will not, however, qualify as rents from
  real property in satisfying the 75% test (or the 95% gross income test
  described below) if ATLANTIC, or an owner of 10% or more of ATLANTIC,
  directly or constructively owns 10% or more of such resident. In addition,
  if rent attributable to personal property leased in connection with a lease
  of real property is greater than 15% of the total rent received under the
  lease, then the portion of rent attributable to such personal property will
  not qualify as rents from real property. Moreover, an amount received or
  accrued will not qualify as rents from real property (or as interest
  income) for purposes of the 75% and 95% gross income tests if it is based
  in whole or in part on the income or profits of any person, although an
  amount received or accrued generally will not be excluded from "rents from
  real property" solely by reason of being based on a fixed percentage or
  percentages of receipts or sales. Finally, for rents received to qualify as
  rents from real property, ATLANTIC generally must not operate or manage the
  property or furnish or render services to residents, other than through an
  "independent contractor" from whom ATLANTIC derives no income, except that
  the "independent contractor" requirement does not apply to the extent that
  the services provided by ATLANTIC are "usually or customarily rendered" in
  connection with the rental of multifamily units for occupancy only, or are
  not otherwise considered "rendered to the occupant for his convenience".
 
  2. THE 95% TEST. In addition to deriving 75% of its gross income from the
  sources listed above, at least 95% of ATLANTIC's gross income for the
  taxable year must be derived from the above-described qualifying income, or
  from dividends, interest or gains from the sale or disposition of stock or
  other securities that are not dealer property. Dividends (other than on
  REIT shares) and interest on any obligations not collateralized by an
  interest in real property are included for purposes of the 95% test, but
  not for purposes of the 75% test.
 
  For purposes of determining whether ATLANTIC complies with the 75% and 95%
  income tests, gross income does not include income from prohibited
  transactions. A "prohibited transaction" is a sale of dealer property
  (excluding foreclosure property) unless such property is held by ATLANTIC
  for at least four years and certain other requirements (relating to the
  number of properties sold in a year, their tax bases, and the cost of
  improvements made thereto) are satisfied. See "--Taxation of ATLANTIC--
  General".
 
  Even if ATLANTIC fails to satisfy one or both of the 75% or 95% gross
  income tests for any taxable year, it may still qualify as a REIT for such
  year if it is entitled to relief under certain provisions of the Code.
  These relief provisions will generally be available if: (i) ATLANTIC's
  failure to comply was due to reasonable cause and not to willful neglect;
  (ii) ATLANTIC reports the nature and amount of each item of its income
  included in the tests on a schedule attached to its tax return; and (iii)
  any incorrect
 
                                       97
<PAGE>
 
  information on this schedule is not due to fraud with intent to evade tax.
  If these relief provisions apply, however, ATLANTIC will nonetheless be
  subject to a special tax upon the greater of the amount by which it fails
  either the 75% or 95% gross income test for that year.
 
  3. THE 30% TEST. ATLANTIC must derive less than 30% of its gross income for
  each taxable year from the sale or other disposition of: (i) real property
  held for less than four years (other than foreclosure property and
  involuntary conversions); (ii) stock or securities held for less than one
  year; and (iii) property in a prohibited transaction. ATLANTIC does not
  anticipate that it will have any substantial difficulty in complying with
  this test.
 
Annual Distribution Requirements
In order to qualify as a REIT, ATLANTIC is required to make distributions
(other than capital gain dividends) to its shareholders each year in an amount
at least equal to (i) the sum of (a) 95% of ATLANTIC's REIT taxable income
(computed without regard to the dividends paid deduction and the REIT's net
capital gain) and (b) 95% of the net income (after tax), if any, from
foreclosure property, minus (ii) the sum of certain items of non-cash income.
Such distributions must be paid in the taxable year to which they relate, or in
the following taxable year if declared before ATLANTIC timely files its tax
return for such year and if paid on or before the first regular dividend
payment after such declaration. To the extent that ATLANTIC does not distribute
all of its net capital gain or distributes at least 95%, but less than 100%, of
its REIT taxable income, as adjusted, it will be subject to tax on the
undistributed amount at regular capital gains or ordinary corporate tax rates,
as the case may be.
 
ATLANTIC intends to make timely distributions sufficient to satisfy the annual
distribution requirements. It is possible that ATLANTIC may not have sufficient
cash or other liquid assets to meet the 95% distribution requirement, due to
timing differences between the actual receipt of income and actual payment of
expenses on the one hand, and the inclusion of such income and deduction of
such expenses in computing ATLANTIC's REIT taxable income on the other hand. To
avoid any problem with the 95% distribution requirement, ATLANTIC will closely
monitor the relationship between its REIT taxable income and cash flow and, if
necessary, intends to borrow funds in order to satisfy the distribution
requirement. However, there can be no assurance that such borrowing would be
available at such time.
 
If ATLANTIC fails to meet the 95% distribution requirement as a result of an
adjustment to ATLANTIC's tax return by the IRS, ATLANTIC may retroactively cure
the failure by paying a "deficiency dividend" (plus applicable penalties and
interest) within a specified period.
 
Failure to Qualify
If ATLANTIC fails to qualify for taxation as a REIT in any taxable year and the
relief provisions do not apply, ATLANTIC will be subject to applicable federal
and state tax (including any applicable alternative minimum tax) on its taxable
income at regular corporate rates. Distributions to shareholders in any year in
which ATLANTIC fails to qualify will not be deductible by ATLANTIC, nor
generally will they be required to be made under the Code. In such event, to
the extent of current and accumulated earnings and profits, all distributions
to shareholders will be taxable as ordinary income and, subject to certain
limitations in the Code, corporate distributees may be eligible for the
dividends received deduction. Unless entitled to relief under specific
statutory provisions, ATLANTIC also will be disqualified from re-electing
taxation as a REIT for the four taxable years following the year during which
qualification was lost.
 
Homestead Mortgages
ATLANTIC holds mortgage notes of Homestead which are convertible into shares of
Homestead common stock. See "Certain Relationships and Transactions--Funding
Commitment Agreement". Pursuant to the terms of the funding commitment
agreement, ATLANTIC funded $1,133,535 for each $1,000,000 of convertible
mortgage loans. Accordingly, ATLANTIC is treated as having acquired the
convertible mortgage loans at a premium which ATLANTIC is entitled to amortize
as an offset to interest income (with a corresponding reduction in ATLANTIC's
tax basis) under a constant yield method over the terms of the convertible
mortgage notes if (as ATLANTIC intends) an election under Section 171 of the
Code is made. Interest paid by Homestead to ATLANTIC on the mortgage notes
constitutes qualified income for purposes of determining whether ATLANTIC meets
the gross income requirements for REIT qualification.
 
                                       98
<PAGE>
 
The terms of the mortgages provide for adjustment of the price for conversion
of the mortgages into the Homestead common stock if Homestead makes certain
distributions of stock, cash or other property to its shareholders. If
Homestead makes a distribution of cash or property resulting in an adjustment
to the conversion price, ATLANTIC, as a holder of such convertible mortgages,
may be viewed as receiving a "deemed distribution" under Section 305 of the
Code, even if ATLANTIC does not hold any Homestead common stock at such time.
The deemed distribution would constitute a taxable dividend, taxable as
ordinary income, to the extent that the earnings and profits of Homestead were
allocable to the deemed distribution. The amount of the deemed distribution
which exceeded the allocated earnings and profits of Homestead would be
considered a return of capital and would reduce ATLANTIC's tax basis in the
convertible mortgages (but not below zero) by the value of the deemed
distribution. To the extent that the value of the deemed distribution exceeds
ATLANTIC's tax basis in the convertible mortgages, the deemed distribution
would result in gain to ATLANTIC. ATLANTIC's tax basis in the convertible
mortgages would then immediately be increased by the value of the property
deemed to have been distributed.
 
Except as discussed below with respect to cash received in lieu of fractional
shares of Homestead common stock, ATLANTIC will not recognize gain or loss upon
the exercise of the conversion right. ATLANTIC's tax basis in the Homestead
common stock received upon the conversion will be equal to ATLANTIC's tax basis
in the mortgages converted. Upon conversion of the mortgages, ATLANTIC will
receive cash in lieu of any fractional shares of Homestead common stock and
will recognize gain to the extent that the cash received exceeds ATLANTIC's tax
basis in the portion of the mortgages converted for cash in lieu of fractional
shares. In the event that ATLANTIC exercises its conversion right, it is
expected that ATLANTIC, consistent with its status as a REIT, will shortly
thereafter distribute to its shareholders or sell in the open market the
Homestead common stock received. ATLANTIC will recognize gain upon such
distribution or sale of the Homestead common stock received upon conversion in
an amount equal to the excess of the fair market value of the Homestead common
stock over ATLANTIC's tax basis therein, and the earnings and profits of
ATLANTIC will be increased by the amount of any such gain recognized. In
computing its taxable income for the year in which any Homestead common stock
is distributed, ATLANTIC will be allowed a dividends-paid deduction in an
amount equal to the fair market value at the time of distribution of the
Homestead common stock distributed, but in no event in excess of the earnings
and profits of ATLANTIC.
 
TAXATION OF NOTE HOLDERS
 
General
The following discussion is a summary of certain U.S. federal income tax
considerations relevant to the purchase, ownership and disposition of the Notes
by the holders thereof. This summary does not purport to be a complete analysis
of all the potential federal income tax effects relating to the purchase,
ownership and disposition of the Notes. The following discussion is not
exhaustive of all possible tax considerations and does not give a detailed
discussion of any state, local or foreign tax considerations, nor does it
address all aspects of taxation that may be relevant to particular purchasers
in light of their individual circumstances (including dealers in securities,
insurance companies, financial institutions, tax-exempt entities and other
taxpayers who are subject to special treatment under U.S. federal income tax
laws). The discussion below assumes that the Notes are held as capital assets
and only addresses holders who are initial purchasers of the Notes. Because
individual circumstances may differ, each prospective purchaser of the Notes is
strongly urged to consult its own tax advisor with respect to its particular
tax situation and the particular tax effects of any state, local, non-U.S., or
other tax laws and possible changes in the tax law.
 
As used herein, the term, "U.S. Holder" means a beneficial owner of a Note who
or which is for U.S. federal income tax purposes (i) a citizen or resident of
the United States, (ii) a corporation, partnership or other entity created or
organized in or under the laws of the United States or of any political
subdivision thereof, (iii) an estate the income of which is subject to U.S.
federal income taxation regardless of its source, or (iv) a "U.S. Trust." A
U.S. Trust is (a) for taxable years beginning after December 31, 1996, or if
the trustee of a trust elects to apply the following definition to an earlier
taxable year ending after August 20, 1996, any trust if, and only if, (i) a
court within the United States is able to exercise primary supervision over the
administration of the trust and (ii) one or more U.S. trustees have the
authority to control all substantial decisions of the trust and (b) for all
other taxable years, any trust whose income is includible in gross income for
U.S. federal income tax purposes regardless of its source. The term U.S. Holder
also includes certain former U.S. citizens whose income and gain on the Notes
will be subject to U.S. taxation. As used herein, the term "Non-U.S. Holder"
means a beneficial owner of a Note that is not a U.S. Holder.
 
                                       99
<PAGE>
 
U.S. Holders
Interest paid on a Note will generally be taxable to a U.S. Holder as ordinary
interest income at the time it accrues or is received in accordance with the
U.S. Holder's method of accounting for federal income tax purposes. Upon the
sale, exchange or retirement of a Note, a U.S. Holder will recognize taxable
gain or loss equal to the difference between the amount realized on the sale,
exchange or retirement (not including any amount attributable to accrued but
unpaid interest) and such holder's adjusted tax basis in the Note. A U.S.
Holder's adjusted tax basis in a Note will equal the cost of the Note to such
holder increased by the amount of any accrued but unpaid interest previously
included in income by the U.S. Holder with respect to such Note. Gain or loss
realized on the sale, exchange or retirement of a Note by a U.S. Holder will be
capital gain or loss, and will be long-term capital gain or loss if at the time
of the sale, exchange or retirement the Note has been held for more than one
year. Net capital gain is taxed at a lower rate than ordinary income for
certain non-corporate taxpayers, but not for corporate taxpayers. The
distinction between capital gain or loss and ordinary income or loss is also
relevant for purposes of, among other things, limitations on the deductibility
of capital losses.
 
Non-U.S. Holders
On April 15, 1996, proposed Treasury Regulations (the "1996 Proposed
Regulations") were issued which, if adopted in final form, could affect the
U.S. taxation of Non-U.S. Holders. The 1996 Proposed Regulations are generally
proposed to be effective for payments after December 31, 1997, regardless of
the issue date of the Note with respect to which such payments are made,
subject to certain transition rules. It cannot be predicted at this time
whether the 1996 Proposed Regulations will become effective as proposed or
what, if any, modifications may be made to them. The discussion under this
heading and under "--Backup Withholding and Information Reporting" below, is
not intended to be a complete discussion of the provisions of the 1996 Proposed
Regulations, and prospective Non-U.S. Holders of Notes are urged to consult
their tax advisors with respect to the effect the 1996 Proposed Regulations may
have if adopted.
 
Payments of interest on the Notes by ATLANTIC or any paying agent to a
beneficial owner of a Note that is a Non-U.S. Holder will not be subject to
U.S. federal withholding tax, provided that, (i) such holder does not own,
actually or constructively, 10 percent or more of the total combined voting
power of all classes of stock of ATLANTIC entitled to vote, (ii) such holder is
not, for U.S. federal income tax purposes, a controlled foreign corporation
related, directly or indirectly, to ATLANTIC through stock ownership, (iii)
such holder is not a bank receiving interest described in Section 881(c)(3)(A)
of the Code, and (iv) certain certification requirements (summarized below) are
met. If a Non-U.S. Holder of a Note is engaged in a trade or business in the
United States, and if interest on the Note is effectively connected with the
conduct of such trade or business (and, if certain tax treaties apply, is
attributable to a U.S. permanent establishment maintained by the Non-U.S.
Holder), the Non-U.S. Holder, although exempt from U.S. withholding tax, will
generally be subject to regular U.S. income tax on such interest in the same
manner as if it were a U.S. Holder. In addition, if such Non-U.S. Holder is a
foreign corporation, it may be subject to a branch profits tax equal to 30% (or
such lower rate provided by an applicable treaty) of its effectively connected
earnings and profits for the taxable year, subject to certain adjustments. For
purposes of the branch profits tax, interest on a Note will be included in the
earnings and profits of such Non-U.S. Holder if such interest is effectively
connected with the conduct by the Non-U.S. Holder of a trade or business in the
United States.
 
Under current Treasury Regulations, in order to obtain the exemption from
withholding tax described in the first sentence of the preceding paragraph,
either (i) the beneficial owner of a Note must certify on IRS Form W-8 or a
substitute form that is substantially similar to Form W-8, under penalties of
perjury, to ATLANTIC or paying agent, as the case may be, that such owner is a
Non-U.S. Holder and must provide such owner's name and address or (ii) a
securities clearing organization, bank or other financial institution that
holds customers' securities in the ordinary course of its trade or business (a
"Financial Institution") and holds the Note on behalf of the beneficial owner
thereof must certify, under penalties of perjury, to ATLANTIC or paying agent,
as the case may be, that such certificate has been received from the beneficial
owner by it or by a Financial Institution between it and the beneficial owner
and must furnish the payor with a copy thereof. A certificate described in this
paragraph is effective only with respect to payments of interest made to the
certifying Non-U.S. Holder after delivery of the certificate in the calendar
year of its delivery and the two immediately succeeding calendar years. In lieu
of the certificate described in this paragraph, a Non-U.S. Holder engaged in a
trade or business in the United States (with which interest payments on the
Note are effectively connected) must provide to ATLANTIC a properly executed
IRS Form 4224 in order to claim an exemption from withholding tax.
 
                                      100
<PAGE>
 
The 1996 Proposed Regulations provide optional documentation procedures
designed to simplify compliance by withholding agents. The 1996 Proposed
Regulations also add "intermediary certification" options for certain
qualifying withholding agents. Under one such option, a withholding agent would
be allowed to rely on IRS Form W-8 furnished by a financial institution or
other intermediary on behalf of one or more beneficial owners (or other
intermediaries) without having to obtain the beneficial owner certificate
described in the preceding paragraph, provided that the financial institution
or intermediary has entered into a withholding agreement with the IRS and thus
is a "qualified intermediary." Under another option, an authorized foreign
agent of a U.S. withholding agent would be permitted to act on behalf of the
U.S. withholding agent, provided certain conditions are met.
 
The 1996 Proposed Regulations, if adopted, would also provide certain
presumptions with respect to withholding for holders not providing the required
certifications to qualify for the withholding exemption described above. In
addition, the 1996 Proposed Regulations would replace a number of current tax
certification forms (including IRS Form W-8 and IRS Form 4224) with a single,
restated form (IRS Form W-8) and standardize the period of time for which
withholding agents could rely on such certifications.
 
Under current law, a Non-U.S. Holder of a Note generally will not be subject to
U.S. federal income tax on any gain recognized on the sale, exchange or other
disposition of such Note, unless (i) the gain is effectively connected with the
conduct of a trade or business in the United States of the non-U.S. holder
(and, if certain tax treaties apply, is attributable to a U.S. permanent
establishment maintained by the Non-U.S. Holder) or (ii) the Non-U.S. Holder is
an individual who holds the Note as a capital asset, is present in the United
States for 183 days or more in the taxable year of the disposition and either
(a) such individual has a U.S. "tax home" (as defined for U.S. federal income
tax purposes) or (b) the gain is attributable to an office or other fixed place
of business maintained in the United States by such individual. In the case of
a Non-U.S. Holder that is described under clause (i) above, its gain will be
subject to the U.S. federal income tax on net income that applies to U.S.
persons and, in addition, if such Non-U.S. Holder is a foreign corporation, it
may be subject to the branch profits tax. An individual Non-U.S. Holder that is
described under clause (ii) above will be subject to a flat 30% on any tax gain
derived from the sale, which may be offset by U.S. capital losses
(notwithstanding the fact that he or she is not considered a U.S. resident).
Thus, individual Non-U.S. Holders who have spent 183 days or more in the United
States in the taxable year in which they contemplate a sale of a Note are urged
to consult their tax advisers as to the tax consequences of such sale.
 
A Note held by an individual who is not a citizen or resident (as specially
defined for U.S. federal estate tax purposes) of the United States at the date
of his or her death will not be subject to U.S. federal estate tax as a result
of such individual's death, provided that, at the time of such individual's
death, the individual does not own, actually or constructively, 10 percent or
more of the total combined voting power of all classes of stock of ATLANTIC
entitled to vote and payments with respect to such Note would not have been
effectively connected with the conduct by such individual of a trade or
business in the United States.
 
Backup Withholding and Information Reporting
Under current U.S. federal income tax law, information reporting requirements
apply to interest and principal payments made to, and to the proceeds of sales
before maturity by, certain non-corporate U.S. Holders. In addition, a 31%
backup withholding tax requirement applies to certain payments of interest on,
and the proceeds of a sale, exchange or redemption of, the Notes.
 
Backup withholding will generally not apply with respect to payments made to
certain exempt recipients such as corporations or other tax-exempt entities. In
the case of a non-corporate U.S. Holder, backup withholding will apply only if
such holder (i) fails to furnish its taxpayer identification number ("TIN")
which for an individual would be his Social Security number, (ii) furnishes an
incorrect TIN, (iii) is notified by the IRS that it has failed to properly
report payments of interest and dividends or (iv) under certain circumstances,
fails to certify, under penalties of perjury, that it has furnished a correct
TIN and has not been notified by the IRS that it is subject to backup
withholding for failure to report interest and dividend payments.
 
In the case of a Non-U.S. Holder, under current Treasury Regulations, backup
withholding and information reporting will not apply to payments made by
ATLANTIC or any paying agent thereof on a Note if such holder has provided the
required certification under penalties of perjury that it is not a U.S. Holder
or has otherwise established an exemption, provided in each case that ATLANTIC
or such paying agent, as the case may be, does not have actual knowledge that
the payee is a U.S. Holder.
 
                                      101
<PAGE>
 
Under current Treasury Regulations, if payments on a Note are made to or
through a foreign office of a custodian, nominee or other agent acting on
behalf of a beneficial owner of a Note, such custodian, nominee or other agent
will not be required to apply backup withholding to such payments made to such
beneficial owner. However, under the 1996 Proposed Regulations, backup
withholding may apply if such custodian, nominee or other agent has actual
knowledge that the payee is a U.S. Holder. In the case of payments made to or
through the foreign office of a custodian, nominee or other agent that is (i)
a U.S. Person, (ii) a controlled foreign corporation for U.S. tax purposes or
(iii) a foreign person 50% or more of the gross income of which for the three-
year period ending with the close of its taxable year preceding the year of
payment is effectively connected with the conduct of a trade or business
within the United States, information reporting (but not backup withholding)
is required unless the custodian, nominee or other agent has documentary
evidence in its files that the payee is not a U.S. person and certain other
conditions are met, or the payee otherwise establishes an exemption.
 
Under current Treasury Regulations, payments on the sale, exchange or other
disposition of a Note made to or through a foreign office of a broker
generally will not be subject to backup withholding. However, under the 1996
Proposed Regulations, backup withholding may apply if such broker has actual
knowledge that the payee is a U.S. Holder. In the case of proceeds from a sale
of a Note by a Non-U.S. Holder paid to or through the foreign office of a U.S.
broker or a foreign office of a foreign broker that is (i) a controlled
foreign corporation for U.S. tax purposes or (ii) a person 50% or more of
whose gross income for the three-year period ending with the close of the
taxable year preceding the year of payment (or for the part of that period
that the broker has been in existence) is effectively connected with the
conduct of a trade or business within the United States, information reporting
(but not backup withholding) is required unless the broker has documentary
evidence in its files that the payee is not a U.S. person and certain other
conditions are met, or the payee otherwise establishes an exemption. Payments
to or through the U.S. office of a broker will be subject to backup
withholding and information reporting unless the holder certifies, under
penalties of perjury, that it is not a U.S. Holder and that certain other
conditions are met or otherwise establishes an exemption.
 
The 1996 Proposed Regulations would, if adopted, alter the foregoing rules as
described above and in other certain respects. In particular, the 1996
Proposed Regulations would provide certain presumptions under which Non-U.S.
Holders may be subject to backup withholding in the absence of required
certifications.
 
Holders of Notes should consult their tax advisors regarding the application
of backup withholding in their particular situations, the availability of an
exemption therefrom, and the procedure for obtaining such an exemption, if
available. Any amounts withheld from payment under the backup withholding
rules will be allowed as a credit against a holder's U.S. federal income tax
liability and may entitle such holder to a refund, provided that the required
information is furnished to the IRS.
 
TAX EFFECTS OF THE MERGER
 
General
The following discussion summarizes the material U.S. federal income tax
considerations of the Merger to ATLANTIC. The following discussion is based
upon the current provisions of the Code, its legislative history,
administrative pronouncements, judicial decisions and Treasury regulations,
all of which are subject to change, possibly with retroactive effect. The
following discussion does not purport to be a complete discussion of all U.S.
federal income tax considerations. The following discussion does not address
the tax consequences of the Merger under state, local or non-U.S. tax laws.
 
The Merger
In the opinion of Mayer, Brown & Platt, based on certain representations of
Security Capital and ATLANTIC, the Merger will be treated for federal income
tax purposes as a reorganization within the meaning of Section 368(a) of the
Code. Accordingly, ATLANTIC will not recognize income, gain or loss upon the
consummation of the Merger (assuming that ATLANTIC makes the election
described under "--Built-in Gain Rules" below). In addition, the Merger will
not result in a taxable event to the ATLANTIC shareholders. Nonetheless, such
opinion is not binding on the IRS nor will it preclude the IRS from adopting a
contrary position. Moreover, since no ruling from the IRS will be sought with
respect to the federal income tax consequences of the Merger, there can be no
complete assurance that the IRS will agree with the conclusions set forth
herein. The discussion below assumes that the Merger will be treated as a
reorganization within the meaning of Section 368(a) of the Code.
 
                                      102
<PAGE>
 
Basis and Holding Period. Immediately following the closing date of the Merger,
the assets of the REIT Manager and SCG Realty Services in the hands of ATLANTIC
will have the same adjusted tax basis as they had in the hands of the REIT
Manager and SCG Realty Services immediately prior to the closing date of the
Merger. The holding period for each of the assets of the REIT Manager and SCG
Realty Services in the hands of ATLANTIC following the closing date of the
Merger will include the period each asset was held by the REIT Manager and SCG
Realty Services immediately prior to the closing date of the Merger.
 
Built-in Gain Rules. Under the "Built-in Gain Rules" of IRS Notice 88-19, 1988-
1 C.B. 486, ATLANTIC will be subject to a corporate level tax if it disposes of
any of the assets acquired from Security Capital in the Merger at any time
during the 10-year period beginning on the closing date of the Merger (the
"Restriction Period"). This tax would be imposed on ATLANTIC at the top regular
corporate rate (currently 35%) in effect at the time of the disposition on the
excess of (i) the lesser of (a) the fair market value on the closing date of
the assets disposed of or (b) the selling price of such assets over (ii)
ATLANTIC's adjusted basis on the closing date in such assets (such excess being
referred to as the "Built-in Gain"). ATLANTIC currently does not intend to
dispose of any of the assets acquired in the Merger during the Restriction
Period, but there can be no assurance that one or more of such dispositions
will not occur. The results described above with respect to the recognition of
Built-in Gain assume that ATLANTIC will make the appropriate election pursuant
to the Built-in Gain Rules or applicable future administrative rules or
Treasury regulations. Under the Merger Agreement, ATLANTIC has covenanted to
make this election.
 
Liability for Other Taxes. Pursuant to the Merger Agreement, Security Capital
will be responsible for income tax liabilities attributable to the operations
of the REIT Manager and SCG Realty Services through the consummation of the
Merger. However, ATLANTIC, as successor to the REIT Manager and SCG Realty
Services in the Merger, will be severally liable (together with Security
Capital and the members of its "affiliated group" within the meaning of Section
1502 of the Code) for income tax liabilities of Security Capital and the
members of its "affiliated group" for periods prior to and including the year
in which the consummation of the Merger occurs. Security Capital, however, has
agreed to indemnify and hold harmless ATLANTIC from and against any income tax
liabilities of the REIT Manager and SCG Realty Services for all periods prior
to the closing date of the Merger and any income tax liabilities of Security
Capital and the members of its "affiliated group".
 
Consequences of the Merger on ATLANTIC's Qualification as a REIT. In light of
the unique federal income tax requirements applicable to REITs, the Merger
could have adverse consequences on ATLANTIC's continued qualification as a
REIT. In the opinion of Mayer, Brown & Platt, based upon certain
representations of Security Capital and ATLANTIC, the consummation of the
Merger will not jeopardize the status of ATLANTIC as a REIT under the Code.
 
OTHER TAX CONSIDERATIONS
 
Tax on Built-in Gain
Pursuant to I.R.S. Notice 88-19, 1988-1 C.B. 486, a "C" corporation that elects
to be taxed as a REIT has to recognize any gain that would have been realized
if the "C" corporation had sold all of its assets for their respective fair
market values at the end of its last taxable year before the taxable year in
which it qualifies to be taxed as a REIT and immediately liquidated unless the
REIT elects to be taxed under rules similar to the rules of Section 1374 of the
Code.
 
Since ATLANTIC has made this election, if during the 10-year period beginning
on the first day of the first taxable year for which ATLANTIC qualifies as a
REIT (the "Recognition Period"), ATLANTIC recognizes gain on the disposition of
any asset held by ATLANTIC as of the beginning of such Recognition Period,
then, to the extent of the excess of (a) the fair market value of such asset as
of the beginning of such Recognition Period over (b) ATLANTIC's adjusted basis
in such asset as of the beginning of such Recognition Period, such gain will be
subject to tax at the highest regular corporate rate. Because ATLANTIC acquired
many of its communities in fully taxable transactions and presently expects to
hold each community beyond the Recognition Period, it is not anticipated that
ATLANTIC will pay a substantial corporate level tax on its built-in gain.
 
 
                                      103
<PAGE>
 
Possible Legislative or Other Actions Affecting Tax Consequences
Prospective investors should recognize that the present federal income tax
treatment of an investment in the Notes may be modified by legislative,
judicial or administrative action at any time and that any such action may
affect investments and commitments previously made. The rules dealing with
federal income taxation are constantly under review by persons involved in the
legislative process and by the IRS and the Treasury, resulting in revisions of
regulations and revised interpretations of established concepts as well as
statutory changes. Revisions in federal tax laws and interpretations thereof
could adversely affect the tax consequences of an investment in the Notes.
 
State and Local Taxes
ATLANTIC may be subject to state or local taxation in various jurisdictions,
including those in which it or they transact business or reside. The state and
local tax treatment of ATLANTIC may not conform to the federal income tax
consequences discussed above. Consequently, prospective investors should
consult their own tax advisors regarding the effect of state and local tax laws
on ATLANTIC.
 
EACH PROSPECTIVE PURCHASER OR HOLDER OF NOTES IS ADVISED TO CONSULT WITH HIS OR
HER OWN TAX ADVISOR REGARDING THE SPECIFIC TAX CONSEQUENCES TO HIM OR HER OF
THE PURCHASE, OWNERSHIP AND SALE OF NOTES OF AN ENTITY ELECTING TO BE TAXED AS
A REAL ESTATE INVESTMENT TRUST, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN
AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE, OWNERSHIP, SALE AND ELECTION AND
OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.
 
                                  UNDERWRITING
 
Subject to the terms and conditions of the underwriting agreement dated the
date hereof (the "Underwriting Agreement"), the underwriters (the
"Underwriters") named below have severally agreed to purchase, and ATLANTIC has
agreed to sell to them, severally, the respective principal amounts of Notes
set forth opposite their names below:
 
<TABLE>
<CAPTION>
                                   -------------------
                                   PRINCIPAL PRINCIPAL
                                   AMOUNT OF AMOUNT OF
      UNDERWRITERS                     NOTES     NOTES
      ------------                 --------- ---------
      <S>                          <C>       <C>
      J.P. Morgan Securities Inc.
                                   --------  --------
          Total                    $         $
                                   ========  ========
</TABLE>
 
Under the terms and conditions of the Underwriting Agreement, the Underwriters
are obligated to take and pay for all of the Notes if any are taken.
 
The Underwriters have advised ATLANTIC that they propose initially to offer the
Notes directly to the public at the public offering prices set forth on the
cover page hereof and to certain dealers at such prices
less a concession not in excess of    % of the principal amount at maturity of
the    Notes and    % of the principal amount at maturity of the     Notes. The
Underwriters may allow, and such dealers may reallow, a concession not in
excess of    % of the principal amount at maturity of the Notes to certain
other dealers. After the initial public offering of the Notes, the offering
prices and such concessions may be changed.
 
The Notes are a new issues of securities with no established trading market.
ATLANTIC has been advised by the Underwriters that the Underwriters intend to
make a market in the Notes but are not obligated to do so and may discontinue
market making at any time without notice. No assurance can be given as to the
liquidity of the trading markets for the Notes.
 
                                      104
<PAGE>
 
In connection with the Offering, the Underwriters may engage in transactions
that stabilize, maintain or otherwise affect the prices of the Notes.
Specifically, the Underwriters may overallot the Offering, creating a syndicate
short position. In addition, the Underwriters may bid for, and purchase, in the
open market to cover syndicate shorts or to stabilize the prices of the Notes.
Finally, the underwriting syndicate may reclaim selling concessions allowed for
distributing the Notes in the Offering, if the syndicate repurchases previously
distributed Notes in syndicate covering transactions, in stabilization
transactions or otherwise. Any of these activities may stabilize or maintain
the prices of the Notes above independent market levels. The Underwriters are
not required to engage in these activities, and may end any of these activities
at any time.
 
ATLANTIC has agreed to indemnify the Underwriters against certain liabilities,
including liabilities under the Securities Act.
 
In the ordinary course of their respective businesses, affiliates of J.P.
Morgan Securities Inc. have engaged, and may in the future engage, in
investment banking and commercial banking transactions with ATLANTIC and its
affiliates. It is expected that approximately    % of the net proceeds of the
Offering will be applied to repayment of a loan made to ATLANTIC by MGT, an
affiliate of J.P. Morgan Securities Inc. See "Use of Proceeds".
 
                      CONCURRENT PREFERRED SHARE OFFERING
 
At or about the same time as the Offering, ATLANTIC may offer approximately $50
million (which may increase or decrease subject to market conditions) of its
Series A Preferred Shares in the Preferred Share Offering. The closing of the
Offering will not be conditioned upon the closing of the Preferred Share
Offering, nor will the closing of the Preferred Share Offering be conditioned
upon the closing of the Offering.
 
Holders of the Series A Preferred Shares will be entitled to receive cumulative
preferential cash distributions at the rate specified in the Articles
Supplementary relating thereto. Such distributions will accrue whether or not
ATLANTIC has earnings, whether or not there are funds legally available for the
payment of such distributions and whether or not such distributions are
declared. ATLANTIC will be restricted from declaring or paying distributions
on, or redeeming, any securities ranking junior to or on a parity with the
Series A Preferred Shares unless full cumulative distributions have been or are
declared and paid or declared and set apart for payment on the Series A
Preferred Shares for all past and then current distribution periods. Holders of
Series A Preferred Shares will also be entitled to receive preferential
liquidating distributions in the amount of the liquidation preference specified
in the Articles Supplementary relating thereto, plus an amount equal to all
distributions accrued and unpaid thereon.
 
The Series A Preferred Shares will be redeemable after a specified date by
ATLANTIC for cash at the redemption price specified in the Articles
Supplementary relating thereto, plus all accrued and unpaid distributions. In
addition, the Series A Preferred Shares will be redeemable by ATLANTIC in order
to preserve ATLANTIC's status as a REIT.
 
The Holders of Series A Preferred Shares will have no voting rights, unless
distributions required to be paid on the Series A Preferred Shares have not
been paid for a specified time, in which case such holders will be entitled to
elect additional Directors to the Board. In addition, the holders of the Series
A Preferred Shares will be entitled to vote on proposals to (i) amend the
Charter, (ii) enter into a share exchange, consolidate with or merge into
another entity or permit another entity to consolidate with or merge into
ATLANTIC or (iii) authorize, reclassify, create or increase the authorized
amount of any senior class of securities.
 
The Series A Preferred Shares will not be convertible into or exchangeable for
any other property or securities of ATLANTIC.
 
                        INDEPENDENT AUDITORS AND EXPERTS
 
The financial statements of ATLANTIC at December 31, 1996 and 1995 and for each
of the three years in the period ended December 31, 1996 and related schedule
as of December 31, 1996, have been audited by Ernst & Young LLP, independent
auditors, as set forth in their report thereon included herein. Such financial
statements are included herein in reliance on their report given on their
authority as experts in accounting and auditing.
 
                                      105
<PAGE>
 
With respect to the unaudited condensed interim financial information for the
three-month periods ended March 31, 1997 and March 31, 1996, included herein,
Ernst & Young LLP have reported that they have applied limited procedures in
accordance with professional standards for a review of such information.
However, their separate report states that they did not audit and they do not
express an opinion on that interim financial information. Accordingly, the
degree of reliance on their report on such information should be restricted
considering the limited nature of the review procedures applied. The
independent auditors are not subject to the liability provisions of Section 11
of the Act for their report on the unaudited interim financial information
because that report is not a "report" or a "part" of the Registration Statement
prepared or certified by the auditors within the meaning of Sections 7 and 11
of the Act.
 
                               VALIDITY OF NOTES
 
The validity of the issuance of the Notes offered pursuant to this Prospectus
will be passed upon for ATLANTIC by Mayer, Brown & Platt, Chicago, Illinois.
Certain legal matters will be passed upon for the Underwriters by Skadden,
Arps, Slate, Meagher & Flom LLP, New York, New York. Mayer, Brown & Platt has
in the past represented, and is currently representing, ATLANTIC, Security
Capital and certain of their affiliates. As to certain matters of Maryland law,
Mayer, Brown & Platt will rely upon the opinion of Ballard Spahr Andrews &
Ingersoll, Baltimore, Maryland.
 
                             ADDITIONAL INFORMATION
 
ATLANTIC is subject to the informational requirements of the Exchange Act and,
in accordance therewith, files reports, proxy statements and other information
with the Commission. Such reports, proxy statements and other information can
be inspected and copied at the public reference facilities maintained by the
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at the following regional offices of the Commission: Seven
World Trade Center, Suite 1300, New York, New York 10048 and Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such
material can be obtained from the Public Reference Section of the Commission,
450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. Such
reports, proxy statements and other information can also be inspected at the
offices of the NYSE, 20 Broad Street, New York, New York 10005. In addition,
such reports, proxy statements and other information can also be obtained from
the Commission's Web site at http://www.sec.gov.
 
This Prospectus constitutes a part of a Registration Statement filed by
ATLANTIC with the Commission under the Securities Act. This Prospectus does not
contain all the information set forth in the Registration Statement, certain
portions of which have been omitted as permitted by the rules and regulations
of the Commission. Statements contained in this Prospectus as to the content of
any contract or other document are not necessarily complete, and in each
instance reference is made to the copy of such contract or other document
incorporated by reference in, or filed as an exhibit to, the Registration
Statement, each such statement being qualified in all respects by such
reference and the exhibits and schedules hereto. For further information
regarding ATLANTIC and the Notes offered hereby, reference is hereby made to
the Registration Statement and such exhibits and schedules.
 
                                      106
<PAGE>
 
                                    GLOSSARY
 
"1996 Proposed Regulations" means the proposed Treasury Regulations which were
issued on April 15, 1996.
 
"ADA" means the Americans with Disabilities Act of 1990.
 
"Administrative Services Agreement" means the administrative services agreement
to be entered into between ATLANTIC and Security Capital upon the closing of
the Merger.
 
"Administrator" means the Secretary of ATLANTIC as administrator of the Outside
Directors Plan.
 
"Amended and Restated Investor Agreement" means the Amended and Restated
Investor Agreement to be entered into between Security Capital and ATLANTIC
upon the closing of the Merger.
 
"ASE" means the American Stock Exchange.
 
"ATLANTIC" means, as the context may require, Security Capital Atlantic
Incorporated, a Maryland corporation formed in April 1994, and/or its
predecessor and its subsidiaries.
 
"Atlantic Development Services" means Atlantic Development Services
Incorporated, an entity in which ATLANTIC owns substantially all of the
economic interest.
 
"Board" means ATLANTIC's Board of Directors.
 
"Capital Markets Group" means Security Capital Markets Group Incorporated, an
affiliate of the REIT Manager and a registered broker-dealer.
 
"Charter" means the charter of ATLANTIC.
 
"Class A Stock" means shares of Security Capital's Class A common stock, par
value $.01 per share.
 
"Class B Stock" means shares of Security Capital's Class B common stock, par
value $.01 per share.
 
"Code" means the Internal Revenue Code of 1986, as amended.
 
"Commission" means the Securities and Exchange Commission.
 
"Compensation Committee" means the Compensation Committee of the Board.
 
"Debt Securities" means the debt securities issued by ATLANTIC pursuant to the
Indenture.
 
"DTC" means the Depository Trust Company.
 
"Exchange Act" means the Securities Exchange Act of 1934, as amended.
 
"FHA" means the Fair Housing Amendments Act of 1988.
 
"Financial Statements" means the annual reports, quarterly reports and other
documents which ATLANTIC is required to file pursuant to Section 13 and 15(d)
of the Exchange Act.
 
"FIRPTA" means the Foreign Investment in Real Property Tax Act of 1980.
 
"FNMA" means the Federal National Mortgage Association.
 
"Funds from operations" means net earnings (computed in accordance with GAAP),
excluding gains (or losses) from real estate transactions, provisions for
losses, extraordinary items and depreciation, and after adjustments for
unconsolidated partnerships and joint ventures. Adjustments for unconsolidated
partnerships and joint ventures are calculated to reflect funds from operations
on the same basis.
 
                                      107
<PAGE>
 
"GAAP" means generally accepted accounting principles.
 
"Global Securities" means the global securities registered in the name of DTC
or its nominee.
 
"Historical Financial Results" means selected financial information on an
historical basis for ATLANTIC as of and for the years ended December 31, 1996,
1995 and 1994 and the period from inception (October 26, 1993) through December
31, 1993.
 
"Homestead" means Homestead Village Incorporated, a Maryland corporation.
 
"Homestead Assets" means the assets ATLANTIC sold to Homestead on October 17,
1996.
 
"Homestead Distribution" means the distribution on November 12, 1996 by
ATLANTIC of 0.110875 shares of Homestead common stock and warrants to purchase
0.074384 shares of Homestead common stock to each holder of a Share on October
29, 1996.
 
"Incentive Plan" means the 1997 Incentive Plan adopted by the Board, subject to
shareholder approval.
 
"Indenture" means the Indenture, dated as of    , 1997, between ATLANTIC and
State Street Bank and Trust Company.
 
"In planning" means communities owned or under control by ATLANTIC (land which
is under control through contingent contract or letter of intent) with
construction anticipated to commence within 12 months.
 
"Investor Agreement" means the Investor Agreement dated October 28, 1993
between Security Capital and ATLANTIC.
 
"IRS" means the Internal Revenue Service.
 
"Laing" means Laing Properties, Inc.
 
"License Agreement" means the license agreement to be entered into between
ATLANTIC and Security Capital upon the closing of the Merger.
 
"Merger" means the merger of the REIT Manager and SCG Realty Services into a
newly formed subsidiary of ATLANTIC.
 
"Merger Agreement" means the Merger and Issuance Agreement dated March 24, 1997
between Security Capital and ATLANTIC relating to the Merger.
 
"Named Executive Officers" means the Co-Chairmen and the three other most
highly compensated executive officers of ATLANTIC.
 
"Non-U.S. Holder" means a beneficial owner of a Note that is not a U.S. Holder.
 
"NAREIT" means the National Association of Real Estate Investment Trusts.
 
"Notes" means unsecured senior debt securities of ATLANTIC which are offered by
this Prospectus.
 
"NYSE" means the New York Stock Exchange, Inc.
 
"Offering" means the offering of Notes to the public by the Underwriters
pursuant to this Prospectus.
 
"Offerings" means the Offering together with the Preferred Share Offering.
 
"Options" means options to acquire Shares granted pursuant to the Outside
Directors Plan.
 
"Outside Directors" means the Directors of ATLANTIC who are not employees or
officers of ATLANTIC or Security Capital or any of its affiliates.
 
"Outside Directors Plan" means the Security Capital Atlantic Incorporated Share
Option Plan for Outside Directors.
 
                                      108
<PAGE>
 
"Preferred Share Offering" means the offering of Series A Cumulative Redeemable
Shares of Preferred Stock.
 
"Pro Forma Financial Results" means selected financial information on a pro
forma basis for ATLANTIC as of and for the three months ended March 31, 1997
and the year ended December 31, 1996.
 
"Protection of Business Agreement" means the protection of business agreement
to be entered into between ATLANTIC and Security Capital upon the closing of
the Merger.
 
"PTR" means Security Capital Pacific Trust, a publicly traded REIT managed by
an affiliate of Security Capital.
 
"Recognition Period" means the 10-year period beginning on the first day of the
first taxable year for which ATLANTIC qualifies as a REIT.
 
"REIT" means a real estate investment trust as defined under the Code.
 
"REIT Management Agreement" means the REIT management agreement pursuant to
which the REIT Manager assumed the day-to-day management of ATLANTIC.
 
"REIT Manager" or "REIT Management" means Security Capital (Atlantic)
Incorporated, a wholly owned subsidiary of Security Capital.
 
"Required Filing Dates" means the dates on which ATLANTIC is required to file
its Financial Statements pursuant to Section 13 and 15(d) of the Exchange Act.
 
"Restriction Period" means the 10-year period beginning on the closing date of
the Merger.
 
"RIM" means the Regional Information Management Center.
 
"SCG Realty Services" means SCG Realty Services Atlantic Incorporated, an
affiliate of the REIT Manager.
 
"SCI" means Security Capital Industrial Trust, a publicly traded REIT managed
by an affiliate of Security Capital.
 
"Securities Act" means the Securities Act of 1933, as amended.
 
"Security Capital" means Security Capital Group Incorporated, ATLANTIC's
principal shareholder and the owner of the REIT Manager.
 
"Security Capital Real Estate Research" means Security Capital Real Estate
Research Group Incorporated, an affiliate of the REIT Manager.
 
"Series A Preferred Shares" means shares of Series A Cumulative Redeemable
Preferred Stock, par value, $.01 per share, of ATLANTIC which are proposed to
be offered in the Preferred Share Offering.
 
"Shares" means the shares of common stock, par value $.01 per share, of
ATLANTIC.
 
"Stabilized" means that renovation, repositioning, new management and new
marketing programs (or development and marketing in the case of newly developed
communities) have been completed and in effect for a sufficient period of time
(but in no event longer than 12 months, except in cases of major
rehabilitation) to achieve 93% occupancy at market rents. Prior to being
"stabilized", a community is considered "pre-stabilized".
 
"TIN" means taxpayer identification number.
 
"Total expected investment cost" represents cost plus budgeted renovations (for
operating communities) or cost plus additional budgeted development
expenditures (for communities under construction and in planning).
 
                                      109
<PAGE>
 
"Treasury" means the United States Treasury Department.
 
"Trust Indenture Act" means the Trust Indenture Act of 1939, as amended.
 
"Trustee" means State Street Bank and Trust Company.
 
"UBTI" means unrelated business taxable income as defined under the Code.
 
"Under control" means that ATLANTIC has an exclusive right (through contingent
contract or letter of intent), during a contractually agreed-upon time period,
to acquire land for future development of multifamily communities, subject to
removal of contingencies during the due diligence process, but does not
currently own the land.
 
"Underwriters" means the Underwriters participating in the Offering.
 
"U.S. Holder" means a beneficial owner of a Note who or which is for U.S.
federal income tax purposes (i) a citizen or resident of the United States,
(ii) a corporation, partnership or other entity created or organized in or
under the laws of the United States or of any political subdivision thereof,
(iii) an estate the income of which is subject to U.S. federal income taxation
regardless of its source, or (iv) a U.S. Trust.
 
"U.S. Trust" means (a) for taxable years beginning after December 31, 1996 or
an earlier taxable year ending after August 20, 1996, any trust if, and only
if, (i) a court within the United States is able to exercise primary
supervision over the administration of the trust and (ii) one or more U.S.
trustees have the authority to control all substantial decisions of the trust
and (b) for all other taxable years, any trust whose income is includible in
gross income for U.S. federal income tax purposes regardless of its source.
 
"Warrant Issuance" means the issuance of warrants by Security Capital to
ATLANTIC's shareholders in connection with the Merger Agreement.
 
                                      110
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>   
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
HISTORICAL:
  Independent Accountants' Review Report..................................  F-2
  Condensed Balance Sheets as of March 31, 1997 and December 31, 1996.....  F-3
  Condensed Statements of Earnings for the three-month periods ended March
   31, 1997 and 1996......................................................  F-4
  Condensed Statements of Cash Flows for the three-month periods ended
   March 31, 1997 and 1996................................................  F-5
  Notes to Condensed Financial Statements.................................  F-6
  Report of Independent Auditors.......................................... F-13
  Balance Sheets as of December 31, 1996 and 1995......................... F-14
  Statements of Earnings for the years ended December 31, 1996, 1995 and
   1994................................................................... F-15
  Statements of Shareholders' Equity for the years ended December 31,
   1994, 1995 and 1996.................................................... F-16
  Statements of Cash Flows for the years ended December 31, 1996, 1995 and
   1994................................................................... F-17
  Notes to Financial Statements........................................... F-18
  Schedule III--Real Estate and Accumulated Depreciation.................. F-32
  Note to Schedule III.................................................... F-37
PRO FORMA (UNAUDITED):
  Summary of Pro Forma adjustments........................................ F-38
  Pro Forma Condensed Balance Sheet as of March 31, 1997.................. F-40
  Pro Forma Condensed Statement of Earnings for the three-month period
   ended March 31, 1997................................................... F-41
  Pro Forma Condensed Statement of Earnings for the year ended December
   31, 1996............................................................... F-42
  Notes to Pro Forma Financial Statements................................. F-43
COMBINED HISTORICAL SUMMARY OF GROSS INCOME AND DIRECT OPERATING EXPENSES
 PURSUANT TO RULE 3-14:
  Report of Independent Auditors.......................................... F-50
  Group C Communities Combined Historical Summary of Gross Income and
   Direct Operating Expenses for the year ended December 31, 1995......... F-51
  Notes to Group C Communities Combined Historical Summary of Gross Income
   and Direct Operating Expenses.......................................... F-52
  Report of Independent Auditors.......................................... F-53
  Group D Communities Combined Historical Summary of Gross Income and
   Direct Operating Expenses for the year ended December 31, 1995......... F-54
  Notes to Group D Communities Combined Historical Summary of Gross Income
   and Direct Operating Expenses.......................................... F-55
  Report of Independent Auditors.......................................... F-57
  Group E Communities Combined Historical Summary of Gross Income and
   Direct Operating Expenses for the year ended December 31, 1995......... F-58
  Notes to Group E Communities Combined Historical Summary of Gross Income
   and Direct Operating Expenses.......................................... F-59
</TABLE>    
 
                                      F-1
<PAGE>
 
                    INDEPENDENT ACCOUNTANTS' REVIEW REPORT
 
The Board of Directors and Shareholders
Security Capital Atlantic Incorporated
 
  We have reviewed the accompanying condensed balance sheet of Security
Capital Atlantic Incorporated as of March 31, 1997 and the related condensed
statements of earnings and statements of cash flows for the three-month
periods ended March 31, 1997 and 1996. These financial statements are the
responsibility of the Company's management.
 
  We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial statements consists principally of applying analytical procedures to
financial data, and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, which will be
performed for the full year, with the objective of expressing an opinion
regarding the financial statements taken as a whole. Accordingly, we do not
express such an opinion.
 
  Based on our reviews, we are not aware of any material modifications that
should be made to the accompanying condensed financial statements for them to
be in conformity with generally accepted accounting principles.
 
  We have previously audited, in accordance with generally accepted auditing
standards, the balance sheet of Security Capital Atlantic Incorporated as of
December 31, 1996 and the related statements of earnings, shareholders'
equity, and cash flows for the year then ended (not presented herein) and in
our report dated February 3, 1997, we expressed an unqualified opinion on
those financial statements. In our opinion, the information set forth in the
accompanying condensed balance sheet as of December 31, 1996, is fairly
stated, in all material respects, in relation to the balance sheet from which
it has been derived.
 
                                          Ernst & Young LLP
 
Dallas, Texas
   
April 24, 1997, except for Note 6,     
   
as to which the date is May 1, 1997.     
 
 
                                      F-2
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
                            CONDENSED BALANCE SHEETS
 
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                        MARCH 31,   DECEMBER 31,
                                                          1997          1996
                                                       -----------  ------------
                                                       (UNAUDITED)
<S>                                                    <C>          <C>
                        ASSETS
                        ------
Real estate........................................... $1,208,229    $1,157,235
Less accumulated depreciation.........................     47,297        41,166
                                                       ----------    ----------
                                                        1,160,932     1,116,069
Homestead Convertible Mortgages.......................     25,891           --
                                                       ----------    ----------
    Net investments...................................  1,186,823     1,116,069
Cash and cash equivalents--unrestricted...............      3,953         4,339
Cash and cash equivalents--restricted tax-deferred
 exchange proceeds....................................        --          1,672
Other assets..........................................     13,455        12,985
                                                       ----------    ----------
    Total assets...................................... $1,204,231    $1,135,065
                                                       ==========    ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                                    <C>          <C>
Liabilities:
  Line of credit...................................... $  295,250    $  228,000
  Mortgages payable...................................    155,418       155,790
  Distributions payable...............................        --         14,778
  Accounts payable....................................     18,189        20,076
  Accrued expenses and other liabilities..............     20,654        17,779
                                                       ----------    ----------
    Total liabilities.................................    489,511       436,423
                                                       ----------    ----------
Shareholders' equity:
  Common shares (250,000,000 authorized, 37,891,580
   issued and outstanding at March 31, 1997 and
   December 31, 1996).................................        379           379
  Additional paid-in capital..........................    747,640       747,640
  Unrealized gains on Homestead Convertible Mortgages.      5,900           --
  Distributions in excess of net earnings.............    (39,199)      (49,377)
                                                       ----------    ----------
    Total shareholders' equity........................    714,720       698,642
                                                       ----------    ----------
    Total liabilities and shareholders' equity ....... $1,204,231    $1,135,065
                                                       ==========    ==========
</TABLE>
 
 
         See accompanying notes to the condensed financial statements.
 
                                      F-3
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
                        CONDENSED STATEMENTS OF EARNINGS
 
                                  (UNAUDITED)
 
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                  THREE-MONTH
                                                                    PERIODS
                                                                ENDED MARCH 31,
                                                                ---------------
                                                                 1997    1996
                                                                ------- -------
<S>                                                             <C>     <C>
Revenues:
  Rental income................................................ $39,715 $30,809
  Homestead Convertible Mortgages interest income..............     185     --
  Other interest income........................................      57      72
                                                                ------- -------
                                                                 39,957  30,881
                                                                ------- -------
Expenses:
  Rental expenses..............................................   9,974   8,495
  Real estate taxes............................................   3,849   3,104
  Property management fees:
    Paid to affiliate..........................................   1,280     920
    Paid to third parties......................................     232     217
  Depreciation.................................................   6,132   4,804
  Interest.....................................................   4,761   4,342
  REIT management fee paid to affiliate........................   3,029   2,123
  General and administrative...................................     265     187
  Provision for possible loss on investments...................     200     --
  Other........................................................      57      39
                                                                ------- -------
                                                                 29,779  24,231
                                                                ------- -------
Net earnings................................................... $10,178 $ 6,650
                                                                ======= =======
Weighted-average shares outstanding............................  37,892  27,777
                                                                ======= =======
Net earnings per share......................................... $  0.27 $  0.24
                                                                ======= =======
Distributions paid per share................................... $  0.39 $  0.42
                                                                ======= =======
</TABLE>
 
 
 
         See accompanying notes to the condensed financial statements.
 
                                      F-4
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
                       CONDENSED STATEMENTS OF CASH FLOWS
 
                                  (UNAUDITED)
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                          THREE-MONTH PERIODS
                                                            ENDED MARCH 31,
                                                          --------------------
                                                            1997       1996
                                                          ---------  ---------
<S>                                                       <C>        <C>
Operating activities:
  Net earnings........................................... $  10,178  $   6,650
  Adjustments to reconcile net earnings to net cash flow
   provided by operating activities:
    Depreciation and amortization........................     6,205      5,236
    Provision for possible loss on investments...........       200        --
    Decrease in accounts payable.........................    (2,056)      (444)
    Increase in accrued expenses and other liabilities...     2,884      2,076
    Increase in other assets.............................      (498)    (1,188)
                                                          ---------  ---------
      Net cash flow provided by operating activities.....    16,913     12,330
                                                          ---------  ---------
Investing activities:
  Real estate investments................................   (51,026)   (41,520)
  Tax-deferred exchange proceeds held in escrow..........     1,672        --
  Fundings on Homestead Convertible Mortgages............   (20,000)       --
                                                          ---------  ---------
      Net cash flow used by investing activities.........   (69,354)   (41,520)
                                                          ---------  ---------
Financing activities:
  Proceeds from sale of shares...........................       --         430
  Proceeds from line of credit...........................    75,000     42,000
  Payments on line of credit.............................    (7,750)    (6,000)
  Proceeds from mortgage debt............................       --       5,000
  Distributions paid.....................................   (14,778)   (11,667)
  Debt issuance costs incurred...........................       (45)      (281)
  Regularly scheduled mortgage principal payments........      (372)      (233)
                                                          ---------  ---------
      Net cash flow provided by financing activities.....    52,055     29,249
                                                          ---------  ---------
Net increase (decrease) in cash and cash equivalents.....      (386)        59
Cash and cash equivalents, beginning of period...........     4,339      6,494
                                                          ---------  ---------
Cash and cash equivalents, end of period................. $   3,953  $   6,553
                                                          =========  =========
Non-cash investing activities:
  Unrealized gains on Homestead convertible mortgages.... $   5,900  $     --
</TABLE>
 
 
         See accompanying notes to the condensed financial statements.
 
                                      F-5
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
 
                                MARCH 31, 1997
                                  (UNAUDITED)
 
NOTE 1 GENERAL
 
  The financial statements of Security Capital Atlantic Incorporated
("ATLANTIC") as of March 31, 1997 and for the three-month periods ended March
31, 1997 and 1996 are unaudited and certain information and footnote
disclosures normally included in financial statements have been omitted. While
management of ATLANTIC believes that the disclosures presented are adequate,
these interim financial statements should be read in conjunction with the
financial statements and notes included in ATLANTIC's 1996 Annual Report on
Form 10-K.
 
  In the opinion of management, the accompanying unaudited financial
statements contain all adjustments, consisting only of normal recurring
adjustments, necessary for a fair presentation of ATLANTIC's financial
statements for the interim periods presented. The results of operations for
the three-month periods ended March 31, 1997 and 1996 are not necessarily
indicative of the results to be expected for the entire year.
 
  The preparation of financial statements in conformity with generally
accepted accounting principles requires 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 financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
NOTE 2 REAL ESTATE
 
 Real Estate
 
  ATLANTIC's real estate, which consists entirely of multifamily communities,
at cost, was as follows (dollar amounts in thousands):
 
<TABLE>
<CAPTION>
                                     MARCH 31, 1997      DECEMBER 31, 1996
                                    -----------------    --------------------
                                    INVESTMENT UNITS     INVESTMENT    UNITS
                                    ---------- ------    ----------    ------
<S>                                 <C>        <C>       <C>           <C>
Operating communities:
  Acquired........................  $  880,634 17,727    $  878,029    17,727
  Developed.......................      75,711  1,514        74,741     1,514
                                    ---------- ------    ----------    ------
                                       956,345 19,241       952,770    19,241
Communities under construction(1).     238,176  5,395       194,587     4,727
Communities in planning(1):
  Owned...........................      11,625  1,172(2)      7,795       868(2)
  Under control(3)................         --   2,332(2)        --      2,228(2)
                                    ---------- ------    ----------    ------
                                        11,625  3,504         7,795     3,096
Land held for future development..       2,083    --          2,083       --
                                    ---------- ------    ----------    ------
    Total.........................  $1,208,229 28,140(4) $1,157,235(4) 27,064
                                    ========== ======    ==========    ======
</TABLE>
- --------
(1) At March 31, 1997, ATLANTIC had unfunded commitments for communities under
    construction of $97.4 million, for a total completed construction cost of
    $335.6 million. Costs for communities in planning shown above are
    primarily for land acquisitions.
(2) Unit information is based on management's estimates and is unaudited and
    unreviewed.
(3) ATLANTIC's investment at March 31, 1997 and December 31, 1996 in land in
    planning and under control for future development was $1.2 million and
    $1.4 million, respectively, and is reflected in the "Other assets" caption
    of ATLANTIC's balance sheets.
(4) Of ATLANTIC's real estate, at cost, communities located in Atlanta,
    Georgia aggregated 30.1% and 30.7% at March 31, 1997 and December 31,
    1996, respectively.
 
                                      F-6
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
 
  The change in real estate, at cost, for the three-month period ended March
31, 1997 consisted of the following (in thousands):
 
<TABLE>
      <S>                                                            <C>
      Balance at January 1, 1997.................................... $1,157,235
      Acquisition and renovation expenditures.......................      2,397
      Development expenditures, including land acquisitions.........     48,279
      Recurring capital expenditures................................        518
      Provision for possible loss on investments....................       (200)
                                                                     ----------
      Balance at March 31, 1997..................................... $1,208,229
                                                                     ==========
</TABLE>
 
 Gains and Losses from Dispositions or Impairments of Real Estate
 
  ATLANTIC's real estate investments have been made with a view to effective
long-term operation and ownership. Based upon ATLANTIC's market research and
in an effort to optimize its portfolio composition, ATLANTIC may from time to
time seek to dispose of assets that no longer meet ATLANTIC's investment
criteria and redeploy the proceeds therefrom, primarily through tax-deferred
exchanges, into assets with better prospects for growth. ATLANTIC did not
dispose of any communities in the three-month period ended March 31, 1997. As
discussed below, one community was disposed of subsequent to March 31, 1997.
 
  Long-lived investments held and used are periodically evaluated for
impairment and provisions for possible losses are made if required. At March
31, 1997, such investments are carried at cost, which is not in excess of fair
market value. ATLANTIC recognized a provision for possible loss of $200,000
during the three-month period ended March 31, 1997 and $2,500,000 during 1996
associated with a community that was being held for sale. ATLANTIC disposed of
this community in April 1997. The sales price approximated ATLANTIC's carrying
value at March 31, 1997. This community accounted for $224,000 and $236,000 of
net operating income for the three-month periods ended March 31, 1997 and
1996, respectively.
 
NOTE 3 HOMESTEAD CONVERTIBLE MORTGAGES
 
 General
 
  To provide funds for the completion of construction of the Homestead Village
assets sold by ATLANTIC in October 1996, ATLANTIC entered into a funding
commitment agreement ("Funding Agreement") which provides for aggregate
fundings of $111.1 million in exchange for convertible mortgages ("Homestead
Convertible Mortgages"). During the three-month period ended March 31, 1997
ATLANTIC funded $20.0 million.
 
  The Homestead Convertible Mortgages (i) bear interest at 9% per annum which
is due in interest only payments on a semi-annual basis, (ii) are due October
2006, (iii) are not callable until 2001, and (iv) beginning March 31, 1997,
are convertible at ATLANTIC's option into one share of common stock of
Homestead Village Incorporated ("Homestead") for every $11.50 of principal
outstanding (approximately 8,522,000 shares upon full funding). The individual
Homestead Village development projects serve as collateral individually and in
the aggregate under cross-collateral provisions. The Homestead Convertible
Mortgages represent approximately 70% of the estimated value of the projects
upon completion.
 
 Carrying Value
 
  ATLANTIC will receive $98.0 million of Homestead Convertible Mortgages
assuming full funding under the Funding Agreement of $111.1 million, resulting
in the recognition of an original issue premium which will be amortized over
the term of the Homestead Convertible Mortgages. The value attributed to the
conversion
 
                                      F-7
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
feature of the Homestead Convertible Mortgages issued ($6,900,000 assuming
full funding) has been recognized along with an offsetting discount in the
Homestead Convertible Mortgages balance. This discount will be amortized over
the term of the Homestead Convertible Mortgages. The carrying value of the
Homestead Convertible Mortgages has been further adjusted to fair value. The
fair value adjustment of $5,900,000 is recognized as an unrealized gain in
shareholders' equity. The amount of the adjustment is based upon the
conversion value of the Homestead Convertible Mortgages and is calculated
using the trading price of Homestead common stock at March 31, 1997 of
$16.875.
 
  At March 31, 1997 the carrying value of the Homestead Convertible Mortgages
consisted of the following components (in thousands):
 
<TABLE>
      <S>                                                               <C>
      Face amount...................................................... $17,644
      Original issue premium...........................................   2,356
                                                                        -------
      Amount funded....................................................  20,000
      Amortization of original issue premium...........................     (20)
      Initial value of conversion feature..............................   1,243
      Unamortized discount on conversion feature.......................  (1,232)
      Fair value adjustment............................................   5,900
                                                                        -------
        Carrying value................................................. $25,891
                                                                        =======
</TABLE>
 
 Deferred Revenue
 
  ATLANTIC received a commitment fee in the form of warrants to purchase
shares of Homestead common stock in return for entering into the Funding
Agreement. The warrants, which were distributed to ATLANTIC's shareholders,
were valued at $6,500,000. The commitment fee has been recognized as deferred
revenue in the liability section of ATLANTIC's balance sheet and is being
amortized over the term of the Homestead Convertible Mortgages.
 
 Income Recognized
   
  The aggregate income recognized on the Homestead Convertible Mortgages
consists of (i) the interest income recognized at 9.0% per annum, (ii) the
amortization of the original issue premium which reduces income, (iii) the
amortization of the discount on the conversion feature which increases income,
and, (iv) the amortization of the deferred commitment fee which increases
income. ATLANTIC uses the effective interest method to calculate the
amortization of all items associated with the Homestead Convertible Mortgages.
The effective interest rate on the funded amount is approximately 8.46% per
annum.     
 
NOTE 4 LINE OF CREDIT AND MORTGAGES PAYABLE
 
 Variable Interest Rate Swap Agreements
 
  ATLANTIC has effectively eliminated its variable interest rate debt exposure
on all of its variable interest rate mortgages and $100 million of borrowings
on its line of credit by entering into swap agreements. Under the swap
agreements ATLANTIC pays a fixed rate of interest to a swap counterparty
pursuant to one agreement and receives a variable rate of interest from a swap
counterparty pursuant to another agreement. The amounts received from the
variable rate agreement are structured such that these amounts will closely
approximate the amount of variable interest due on the underlying line of
credit or mortgage note borrowings. The difference
 
                                      F-8
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
between the variable amount received and the fixed amount paid represents
either the cost or the benefit of the interest rate swap agreement and is
recorded as an increase or decrease to the variable interest paid on the
underlying debt instrument.
 
 Line of Credit
 
  On December 18, 1996, ATLANTIC entered into a $350 million unsecured
revolving line of credit agreement with Morgan Guaranty Trust Company of New
York, as agent for a group of lenders ("MGT"). Borrowings on the unsecured
line of credit bear interest at prime, or at ATLANTIC's option, LIBOR plus a
margin ranging from 1.0% to 1.375% (currently 1.375%) depending on ATLANTIC's
credit rating. ATLANTIC's objective is to achieve an investment-grade debt
rating in 1997. ATLANTIC currently pays a commitment fee on the average
unfunded line of credit balance of 0.1875%. If ATLANTIC achieves an
investment-grade debt rating, the commitment fee on the average unfunded line
of credit balance will range from 0.125% to 0.25% per annum, depending on the
amount of undrawn commitments. The line of credit matures December 1998 and
may be extended for one year with the approval of MGT and the other
participating lenders.
 
  All debt incurrences under the unsecured line of credit are subject to
certain covenants. Specifically, distributions for the preceding four
quarters, excluding the non-cash distribution related to the transaction with
Homestead in October 1996, may not exceed 95% of ATLANTIC's funds from
operations (as defined in the credit agreement) for the preceding four
quarters. ATLANTIC is in compliance with all such covenants.
 
  ATLANTIC has a swap agreement with MGT covering $100 million of borrowings
under the line of credit, effectively eliminating a portion of its variable
interest rate exposure associated with the line of credit. Under this one-year
agreement which became effective on February 5, 1997, ATLANTIC pays a fixed
rate of interest of 7.325% on the $100 million of borrowings. The interest
rate ATLANTIC will pay will be reduced if ATLANTIC achieves an investment-
grade debt rating and will range from 6.95% to 7.2% depending on the rating
achieved. ATLANTIC had a similar swap agreement in place from February 5, 1996
through February 4, 1997. Under that agreement, ATLANTIC paid a fixed rate of
interest on the $100 million of borrowings of 7.46% through December 17, 1996
and 7.335% thereafter. ATLANTIC paid $77,000 and $110,000 more in interest
than it received under the swap agreement during the three-month periods ended
March 31, 1997 and 1996, respectively. ATLANTIC is exposed to credit loss in
the event of non-performance by the swap counterparty; however, ATLANTIC
believes the risk of loss is minimal.
 
                                      F-9
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
 
 Mortgages Payable
 
  Mortgages payable consisted of the following at March 31, 1997 (dollar
amounts in thousands):
 
<TABLE>
<CAPTION>
                                INTEREST MATURITY        PERIODIC     PRINCIPAL
COMMUNITY                         RATE     DATE       PAYMENT TERMS    BALANCE
- ---------                       -------- --------    ---------------- ---------
<S>                             <C>      <C>         <C>              <C>
Conventional fixed rate:
  Cameron Ridge...............   7.000%  09/10/98(1) fully amortizing $  5,839
  Country Place Village I.....   7.750%  11/01/00          (2)           1,995
  Country Oaks................   7.655%  07/01/02          (3)           5,918
  Cameron at Hickory Grove....   8.000%  07/10/03          (4)           5,967
  Cameron Villas I............   8.750%  04/01/24    fully amortizing    6,327
  Cameron on the Cahaba II....   7.125%  03/01/29    fully amortizing    8,005
                                                                      --------
                                                                        34,051
                                                                      --------
Tax-exempt fixed rate or
 variable rate subject to swap
 agreements(5):
  Cameron Station.............   6.000%  06/01/07     interest only     14,500
  Azalea Park.................    (6)    06/01/25     interest only     15,500
  Cameron Brook...............    (6)    06/01/25     interest only     19,500
  Cameron Cove................    (6)    06/01/25     interest only      8,500
  Clairmont Crest.............    (6)    06/01/25     interest only     11,600
  Forestwood..................    (6)    06/01/25     interest only     11,485
  Foxbridge on the Bay........    (6)    06/01/25     interest only     10,400
  The Greens..................    (6)    06/01/25     interest only     10,400
  Parrot's Landing I..........    (6)    06/01/25     interest only     15,835
  WintersCreek................    (6)    06/01/25     interest only      5,000
  Less amounts held in
   principal reserve fund(7)..                                          (1,353)
                                                                      --------
                                                                       121,367
                                                                      --------
                                                                      $155,418
                                                                      --------
    Total annual weighted-
     average interest rate....                                            6.97%
                                                                      ========
</TABLE>
- --------
(1) This loan is callable at the option of the mortgage lender on September
    10, 1998 and at subsequent five-year intervals through September 10, 2013.
(2) Interest and principal payments due monthly; balloon payment of $1,849,000
    due at maturity.
(3) Interest and financial payments due monthly; balloon payment of $5,539,000
    due at maturity.
(4) Interest and principal payments due monthly; balloon payment of $5,556,000
    due at maturity.
(5) These communities, in addition to others, are held by Security Capital
    Atlantic Multifamily Incorporated, a wholly owned subsidiary of ATLANTIC.
    Security Capital Atlantic Multifamily Incorporated is a legal entity that
    is separate and distinct from ATLANTIC with separate assets, liabilities
    and business operations.
(6) Interest rate is fixed through swap agreements executed in conjunction
    with the credit enhancement agreement with the Federal National Mortgage
    Association ("FNMA") discussed below. Through these swap agreements,
    ATLANTIC has effectively eliminated its variable interest rate exposure
    associated with its tax-exempt bond issues.
(7) ATLANTIC has a 30-year credit enhancement agreement with FNMA related to
    the tax-exempt bond issues. This credit enhancement agreement requires
    ATLANTIC to make monthly payments on each mortgage into a principle
    reserve account based on a 30-year amortization.
 
                                     F-10
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
 
  ATLANTIC's swap agreements related to its tax-exempt variable rate mortgages
are summarized as follows:
 
<TABLE>
<CAPTION>
  AMOUNT OF                                    FIXED
  MORTGAGES               TERM            INTEREST RATE(1)                  ISSUER
  ---------               ----            ----------------                  ------
<S>            <C>                        <C>              <C>
$23.1 million    June 1995 to June 2002        6.48%       General Re Financial Products Corporation
 64.6 million    June 1995 to June 2005        6.74%       Morgan Guaranty Trust Company of New York
  5.0 million   March 1996 to March 2006       6.21%       Morgan Guaranty Trust Company of New York
 15.5 million  August 1996 to August 2006      6.50%       Morgan Stanley Derivative Products Inc.
                                               -----
     Weighted-average interest rate            6.63%
                                               =====
</TABLE>
- --------
(1) Includes the fixed interest rate provided by the swap agreements, annual
    fees associated with the swap agreements and credit enhancement agreement
    and amortization of capitalized costs associated with the credit
    enhancement agreement.
 
  ATLANTIC paid $493,000 and $428,000 more in interest during the three-month
periods ended March 31, 1997 and 1996, respectively than it received under the
swap agreements. The swap agreements cover the principal amount of the bonds,
net of amounts deposited in the principal reserve fund. ATLANTIC pays interest
on that portion of bonds not covered by the swap agreements (an amount equal
to the amount of the principal reserve fund) at the variable rates as provided
by the mortgage agreements. ATLANTIC is exposed to credit loss in the event of
non-performance by the swap counterparties, however, ATLANTIC believes the
risk of loss is minimal.
 
  Real estate with an aggregate undepreciated cost at March 31, 1997 of
$51,019,000 and $207,462,000 serves as collateral for the conventional
mortgages payable and the tax-exempt mortgages payable, respectively.
 
  The change in mortgages payable for the three-month period ended March 31,
1997 is as follows (in thousands):
 
<TABLE>
      <S>                                                              <C>
      Balance at January 1, 1997...................................... $155,790
      Regularly scheduled principal payments..........................     (372)
                                                                       --------
      Balance at March 31, 1997....................................... $155,418
                                                                       ========
</TABLE>
 
  ATLANTIC is in compliance with all debt covenants required by the mortgage
agreements.
 
 Interest Expense
 
  Interest paid in cash on all outstanding debt for the three-month period
ended March 31, 1997 was $7,516,000, including $2,553,000 of interest
capitalized during construction. Interest paid in cash on all outstanding debt
for the three-month period ended March 31, 1996 was $5,948,000, including
$2,036,000 of interest capitalized during construction.
 
  Amortization of loan costs included in interest expense for the three-month
periods ended March 31, 1997 and 1996 was $72,000 and $432,000, respectively.
 
NOTE 5 SHAREHOLDERS' EQUITY
 
 Capital Offerings
 
  On April 10, 1997 ATLANTIC completed an underwritten public offering of
4,000,000 common shares, par value $.01, ("Shares") at a price of $21.50 per
Share. The proceeds from the sale of these Shares, net of
 
                                     F-11
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
 
             NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONCLUDED)
   
underwriters' commissions and other expenses, were approximately $80.5
million. The proceeds were used to repay borrowings under ATLANTIC's $350
million line of credit which had an outstanding balance of $228,250,000 on May
9, 1997.     
 
 Distributions
   
  ATLANTIC paid a quarterly distribution of $0.39 per Share on February 19,
1997. On April 22, 1997 the Board declared a distribution of $0.39 per Share
for the second quarter of 1997. The distribution is payable on May 27, 1997 to
shareholders of record on May 12, 1997.     
 
 Earnings Per Share
 
  In the fourth quarter of 1997, ATLANTIC will adopt Statement of Financial
Accounting Standards ("SFAS") No. 128, Earnings per Share, which changes the
method used to compute earnings per share. The impact of SFAS No. 128 on the
calculation of ATLANTIC's earnings per share is not expected to be material.
 
NOTE 6 REIT MANAGER AND PROPERTY MANAGER ACQUISITION PROPOSAL
   
  ATLANTIC has a REIT management agreement with Security Capital (Atlantic)
Incorporated (the "REIT Manager"), to provide REIT management services to
ATLANTIC. The REIT Manager is a wholly-owned subsidiary of Security Capital
Group Incorporated ("Security Capital"), which owned 56.9% of ATLANTIC's
Shares at March 31, 1997 (51.4% after the completion of ATLANTIC's public
offering in April 1997). The REIT management agreement is renewable annually,
subject to a determination by ATLANTIC's independent directors that the REIT
Manager's performance has been satisfactory and that the compensation payable
to the REIT Manager is fair.     
   
  SCG Realty Services Atlantic Incorporated ("SCG Realty Services") currently
manages approximately 88% of ATLANTIC's multifamily properties. Security
Capital owns 100% of SCG Realty Services' voting shares. Rates for services
performed by SCG Realty Services are reviewed annually by a third party and
are subject to approval by ATLANTIC's independent Directors and are at rates
prevailing in the markets in which ATLANTIC operates.     
   
  On May 1, 1997, Security Capital filed a Form S-4 Registration Statement
with the Securities and Exchange Commission, containing ATLANTIC's preliminary
proxy statement and Security Capital's preliminary prospectus relating to
warrants to purchase Class B common stock of Security Capital, relating to a
proposed merger transaction whereby ATLANTIC would acquire the operations and
businesses of its REIT Manager and SCG Realty Services in exchange for Shares
valued at approximately $54.6 million. The number of Shares issuable to
Security Capital will depend on the average market price of the Shares over
the five-day period prior to the record date, subject to such average not
being more than $25.8633 or less than $20.6367. As a result of the
transaction, ATLANTIC would become an internally managed REIT and Security
Capital would remain ATLANTIC's largest shareholder. ATLANTIC's Board recently
approved the proposed merger transaction based on the recommendation of a
special committee comprised of independent directors. The proposed merger
transaction requires the approval of a majority of the holders of the
outstanding Shares. ATLANTIC's proxy statement, after review and clearance by
the Securities and Exchange Commission will be mailed to ATLANTIC's
shareholders prior to the shareholder vote.     
 
                                     F-12
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and Shareholders
  SECURITY CAPITAL ATLANTIC INCORPORATED
 
  We have audited the accompanying balance sheets of Security Capital Atlantic
Incorporated as of December 31, 1996 and 1995, and the related statements of
earnings, shareholders' equity, and cash flows for each of the three years in
the period ended December 31, 1996. These financial statements 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. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
  In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Security Capital Atlantic
Incorporated at December 31, 1996 and 1995, and the results of its operations
and its cash flows for each of the three years in the period ended December
31, 1996 in conformity with generally accepted accounting principles.
 
  Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The Supplemental Schedule of Real
Estate and Accumulated Depreciation is presented for purposes of additional
analysis and is not a required part of the basic financial statements. Such
information has been subjected to the auditing procedures applied in the
audits of the basic financial statements and, in our opinion, is fairly stated
in all material respects in relation to the basic financial statements taken
as a whole.
 
                                          Ernst & Young LLP
 
Dallas, Texas
February 3, 1997
 
                                     F-13
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                                 BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                          --------------------
                                                             1996       1995
                                                          ----------  --------
<S>                                                       <C>         <C>
                         ASSETS
                         ------
Real estate.............................................. $1,157,235  $888,928
Less accumulated depreciation............................     41,166    23,561
                                                          ----------  --------
  Net investments in real estate.........................  1,116,069   865,367
Cash and cash equivalents--unrestricted..................      4,339     6,494
Cash and cash equivalents--restricted tax-deferred
 exchange proceeds.......................................      1,672       --
Other assets.............................................     12,985    13,963
                                                          ----------  --------
  Total assets........................................... $1,135,065  $885,824
                                                          ==========  ========
          LIABILITIES AND SHAREHOLDERS' EQUITY
          ------------------------------------
Liabilities:
  Line of credit......................................... $  228,000  $190,000
  Mortgages payable......................................    155,790   118,524
  Distributions payable..................................     14,778       --
  Accounts payable.......................................     20,076    11,030
  Accrued expenses and other liabilities.................     17,779     9,332
                                                          ----------  --------
    Total liabilities....................................    436,423   328,886
                                                          ----------  --------
Shareholders' equity:
  Common shares (250,000,000 authorized, 37,891,580
   issued and outstanding at December 31, 1996 and
   27,762,817 issued and outstanding at December 31,
   1995).................................................        379       278
  Additional paid-in capital.............................    747,640   576,824
  Distributions in excess of net earnings................    (49,377)  (20,164)
                                                          ----------  --------
    Total shareholders' equity...........................    698,642   556,938
                                                          ----------  --------
    Total liabilities and shareholders' equity........... $1,135,065  $885,824
                                                          ==========  ========
</TABLE>
 
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-14
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                             STATEMENTS OF EARNINGS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                                                      -------------------------
                                                        1996     1995    1994
                                                      -------- -------- -------
<S>                                                   <C>      <C>      <C>
Revenues:
  Rental income...................................... $137,729 $103,634 $55,071
  Interest income....................................      427      245     149
                                                      -------- -------- -------
                                                       138,156  103,879  55,220
                                                      -------- -------- -------
Expenses:
  Rental expenses....................................   36,808   27,814  15,260
  Real estate taxes..................................   12,293    9,570   5,595
  Property management fees:
    Paid to affiliate................................    4,208    3,475   1,536
    Paid to third parties............................      971      591     661
  Depreciation.......................................   20,824   15,925   8,770
  Interest...........................................   16,181   19,042   9,240
  REIT management fee paid to affiliate..............   10,445    6,923   3,671
  General and administrative.........................      673      646     266
  Provision for possible loss on investments.........    2,500      --      --
  Other..............................................      255      254     295
                                                      -------- -------- -------
                                                       105,158   84,240  45,294
                                                      -------- -------- -------
Earnings from operations.............................   32,998   19,639   9,926
  Gain on disposition of real estate.................    6,732      --      --
  Gain on sale of Homestead Assets...................    2,839      --      --
                                                      -------- -------- -------
Earnings before extraordinary item...................   42,569   19,639   9,926
  Extraordinary item--loss on early extinguishment of
   debt..............................................    3,940      --      --
                                                      -------- -------- -------
Net earnings......................................... $ 38,629 $ 19,639 $ 9,926
                                                      ======== ======== =======
Weighted-average shares outstanding..................   32,028   21,944  12,227
                                                      ======== ======== =======
Per share amounts:
  Earnings per share before extraordinary item....... $   1.33 $   0.89 $  0.81
                                                      ======== ======== =======
  Net earnings per share............................. $   1.21 $   0.89 $  0.81
                                                      ======== ======== =======
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-15
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                       STATEMENTS OF SHAREHOLDERS' EQUITY
 
                  YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                      COMMON            DISTRIBUTIONS
                                      SHARES ADDITIONAL   IN EXCESS
                                      AT PAR  PAID-IN      OF NET
                                      VALUE   CAPITAL     EARNINGS     TOTAL
                                      ------ ---------- ------------- --------
<S>                                   <C>    <C>        <C>           <C>
Balances at December 31, 1993........  $ 16   $ 31,618    $     38    $ 31,672
  Net earnings.......................   --         --        9,926       9,926
  Distributions paid.................   --         --      (14,648)    (14,648)
  Shares issued--private offerings...   170    339,510         --      339,680
                                       ----   --------    --------    --------
Balances at December 31, 1994........   186    371,128      (4,684)    366,630
  Net earnings.......................   --         --       19,639      19,639
  Distributions paid.................   --         --      (35,119)    (35,119)
  Shares issued--private offerings...   130    289,578         --      289,708
  Shares repurchased.................   (38)   (83,882)        --      (83,920)
                                       ----   --------    --------    --------
Balances at December 31, 1995........   278    576,824     (20,164)    556,938
  Net earnings.......................   --         --       38,629      38,629
  Distributions paid.................   --         --      (53,064)    (53,064)
  Distributions--Homestead...........   --     (58,228)        --      (58,228)
  Distributions accrued..............   --         --      (14,778)    (14,778)
  Shares issued--private offerings...    52    119,125         --      119,177
  Shares issued--initial public
   offering..........................    49    109,919         --      109,968
                                       ----   --------    --------    --------
Balances at December 31, 1996........  $379   $747,640    $(49,377)   $698,642
                                       ====   ========    ========    ========
</TABLE>
 
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-16
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31,
                                               -------------------------------
                                                 1996       1995       1994
                                               ---------  ---------  ---------
<S>                                            <C>        <C>        <C>
Operating activities:
  Net earnings................................ $  38,629  $  19,639  $   9,926
  Adjustments to reconcile net earnings to net
   cash flow provided by operating activities:
    Depreciation and amortization.............    22,492     17,496      9,480
    Provision for possible loss on
     investments..............................     2,500        --         --
    Gain on disposition of real estate........    (6,732)       --         --
    Gain on sale of Homestead Assets..........    (2,839)       --         --
    Extraordinary item-loss on early
     extinguishment of debt...................     3,940        --         --
    Increase (decrease) in accounts payable...      (374)       937      1,909
    Increase in accrued expenses and other
     liabilities..............................     1,993      3,053      6,141
    Increase in other assets..................    (5,253)    (1,393)    (3,892)
                                               ---------  ---------  ---------
   Net cash flow provided by operating
    activities................................    54,356     39,732     23,564
                                               ---------  ---------  ---------
Investing activities:
  Real estate investments.....................  (331,440)  (259,008)  (390,077)
  Proceeds from disposition of real estate....    63,544     23,859        --
  Cash payment to Homestead...................   (16,595)       --         --
  Tax-deferred exchange proceeds held in es-
   crow.......................................    (1,672)       --         --
  Other.......................................    (1,255)       --         --
                                               ---------  ---------  ---------
  Net cash flow used by investing activities..  (287,418)  (235,149)  (390,077)
                                               ---------  ---------  ---------
Financing activities:
  Proceeds from sale of shares................   229,145    289,708    239,680
  Repurchase of shares........................       --     (83,920)       --
  Proceeds from line of credit................   246,000    270,000    166,000
  Payments on line of credit..................  (208,000)  (233,000)   (13,000)
  Proceeds from mortgage debt.................    20,500        --         --
  Distributions paid..........................   (53,064)   (35,119)   (14,648)
  Debt issuance costs incurred................    (2,573)    (5,019)    (5,204)
  Regularly scheduled mortgage principal
   payments...................................    (1,101)      (623)      (190)
  Mortgage principal payments at maturity.....       --      (6,378)       --
                                               ---------  ---------  ---------
  Net cash flow provided by financing
   activities.................................   230,907    195,649    372,638
                                               ---------  ---------  ---------
  Net increase (decrease) in cash and cash
   equivalents................................    (2,155)       232      6,125
  Cash and cash equivalents, beginning of
   year.......................................     6,494      6,262        137
                                               ---------  ---------  ---------
  Cash and cash equivalents, end of year...... $   4,339  $   6,494  $   6,262
                                               =========  =========  =========
</TABLE>
 
See Note 9 for information on non-cash investing and financing activities.
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-17
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                         NOTES TO FINANCIAL STATEMENTS
 
                               DECEMBER 31, 1996
 
NOTE 1 DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Business
 
  Security Capital Atlantic Incorporated ("ATLANTIC") is an equity real estate
investment trust organized as a corporation under the laws of the State of
Maryland, which owns, acquires, develops and operates income-producing
multifamily communities in the southeastern United States.
 
 Principles of Financial Presentation
 
  The accounts of ATLANTIC and its wholly owned subsidiaries are consolidated
in the accompanying financial statements. All significant intercompany
accounts and transactions have been eliminated in consolidation.
 
  The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reported period.
Actual results could differ from those estimates.
 
 Cash and Cash Equivalents
 
  ATLANTIC considers all cash on hand, demand deposits with financial
institutions and short-term, highly liquid investments with original
maturities of three months or less to be cash equivalents.
 
 Real Estate and Depreciation
 
  Real estate is carried at cost, which is not in excess of net realizable
value. Costs directly related to the acquisition, renovation or development of
real estate are capitalized. Costs incurred in connection with the pursuit of
unsuccessful acquisitions are expensed at the time the pursuit is abandoned.
 
  Repairs and maintenance, including carpet and appliance replacements, are
expensed as incurred. Renovations and improvements are capitalized and
depreciated over their estimated useful lives.
 
  Depreciation is computed over the economic useful lives of depreciable
property on a straight-line basis. Communities are depreciated principally
over the following periods:
 
<TABLE>
        <S>                                              <C>
        Buildings and improvements...................... 20-40 years
        Furnishings and other...........................  2-10 years
</TABLE>
 
 Make-Ready and Repairs and Maintenance
 
  Make-ready expenses (expenses incurred in preparing a vacant multifamily
unit for the next resident) and repairs and maintenance, other than
acquisition-related renovation costs identified during ATLANTIC's pre-
acquisition due diligence, are expensed as incurred. ATLANTIC expenses carpet
and appliance repairs and replacements once all planned acquisition-related
renovation expenses for such items have been incurred.
 
                                     F-18
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
 Interest
 
  Periodically, ATLANTIC enters into swap agreements to manage its variable
interest rate exposure. Swap agreements are used to exchange interest rate
payment streams based on a notional principal amount. Under the swap
agreements, ATLANTIC pays a fixed rate of interest to a swap counterparty
pursuant to one agreement and receives a variable rate of interest from a swap
counterparty pursuant to another agreement. The amounts received from the
variable rate agreement are structured such that the amount received will
closely approximate the amount of variable interest due on a portion of the
underlying line of credit or mortgage note borrowings. The difference between
the variable amount received and the fixed amount paid represents either the
cost or the benefit of the interest rate swap agreement and is recorded as an
increase or decrease to the variable interest paid on the underlying debt
instrument.
 
  During 1996, 1995 and 1994, the total interest paid in cash on all
outstanding debt was $24,677,000, $20,609,000 and $8,412,000, respectively.
 
  ATLANTIC capitalizes interest as part of the cost of real estate projects
under development. Interest capitalized during 1996, 1995 and 1994 aggregated
$10,250,000, $4,404,000 and $793,000, respectively.
 
 Cost of Raising Capital
 
  Costs incurred in connection with the issuance of shares of common stock,
par value $.01 per share (the "Shares"), are deducted from shareholders'
equity. Costs incurred in connection with the incurrence or renewal of debt
are capitalized, included with other assets and amortized over the term of the
related loan or renewal term. Amortization of deferred financing costs
included in interest expense for 1996, 1995 and 1994 totaled $1,663,000,
$1,568,000 and $707,000, respectively.
 
 Revenue Recognition
 
  Rental and interest income are recorded on the accrual method of accounting.
Gains on sales of real estate are recorded when criteria required by Statement
of Financial Accounting Standards No. 66, Accounting for Sales of Real Estate,
have been met. A provision for possible loss is made when collection of
receivables is considered doubtful.
 
 Rental Expenses
 
  Rental expenses include utilities, repairs and maintenance, make-ready costs
(including carpet and appliance replacement), property insurance, marketing,
landscaping, on-site personnel and other administrative costs.
 
 Federal Income Taxes
 
  ATLANTIC has made an election to be taxed as a real estate investment trust
under the Internal Revenue Code of 1986, as amended. ATLANTIC believes it
qualifies as a real estate investment trust. Accordingly, no provisions have
been made for federal income taxes in the accompanying financial statements.
 
 Per Share Data
 
  Per share data is computed based on the weighted average number of Shares
outstanding during the period. The Share and per Share amounts included in the
financial statements have been restated to reflect the reverse Share split
discussed in Note 6.
 
                                     F-19
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
 Reclassifications
 
  Certain of the 1995 and 1994 amounts have been reclassified to conform to
the 1996 presentation.
 
NOTE 2 HOMESTEAD TRANSACTION
 
  On October 17, 1996, ATLANTIC sold its moderate-priced, purpose-built,
extended-stay lodging facilities known as Homestead Village(R) properties to
Homestead Village Incorporated ("Homestead"). In the transaction, ATLANTIC
sold one operating property and 25 properties under construction or in
planning (or the rights to acquire such properties) and paid $16.6 million in
cash (the "Homestead Assets"). In addition, ATLANTIC entered into a funding
commitment agreement to provide secured financing of up to $111.1 million to
Homestead for purposes of completing the development and construction of the
properties sold in the transaction. The Homestead transaction was treated as a
sale for financial accounting purposes, but was treated as a contribution for
tax purposes.
 
  The transaction resulted in ATLANTIC receiving 4,201,220 shares of common
stock of Homestead in exchange for the Homestead Assets and 2,818,517 warrants
to purchase one share of Homestead common stock at $10 per share in exchange
for entering into the funding commitment agreement. On November 12, 1996,
ATLANTIC distributed the Homestead common stock and warrants to its
shareholders of record on October 29, 1996 (the "Homestead Distribution").
ATLANTIC shareholders received 0.110875 shares of Homestead common stock and
0.074384 Homestead warrants per Share. ATLANTIC will receive up to $98.0
million of convertible mortgage notes from Homestead in exchange for funding
up to $111.1 million under the funding commitment agreement. The difference
between the amounts funded and the convertible mortgage notes received of
$13.1 million (assuming full funding of the funding commitment) represents a
mortgage note premium that will be amortized as a reduction to interest income
over the term of the convertible mortgage notes.
 
  ATLANTIC realized a gain of $2.8 million, after deducting expenses
associated with the transaction, representing the excess value of the
Homestead common stock received over the recorded basis of the Homestead
Assets. The Homestead warrants received represent a funding commitment fee
which has been valued at $6.5 million. The conversion feature of the
convertible mortgage notes has been valued at $6.9 million (assuming full
funding of the funding commitment). These deferred credits will be amortized
as an increase to interest income over the term of the convertible mortgage
notes.
 
  The convertible mortgage notes received from Homestead will bear interest at
9% per annum, will be due October 2006, will not be callable until 2001 and
will be convertible commencing March 31, 1997 at the option of the holder into
one share of Homestead common stock for every $11.50 of principal amount
outstanding. Upon full funding of ATLANTIC's convertible mortgage notes, its
conversion rights would represent a 15.35% ownership in Homestead (assuming no
further equity offerings by Homestead, conversion of all convertible mortgage
notes and exercise of all outstanding warrants). The effective yield on the
convertible mortgage notes, assuming conversion of all convertible mortgage
notes and exercise of all outstanding warrants, is estimated to be 8.46%,
after giving effect to the mortgage note premium, the funding commitment fee
and the conversion value of the convertible mortgage notes. At December 31,
1996, no funds had been advanced pursuant to the funding commitment agreement
and there were no convertible mortgage notes outstanding. ATLANTIC advanced
$6.0 million under the funding commitment agreement in January 1997.
 
                                     F-20
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
NOTE 3 REAL ESTATE
 
 Investment in Real Estate
 
  Investments in real estate, at cost, were as follows (dollar amounts in
thousands):
 
<TABLE>
<CAPTION>
                                            DECEMBER 31,
                                 -------------------------------------------
                                       1996                    1995
                                 --------------------    -------------------
                                 INVESTMENT    UNITS     INVESTMENT   UNITS
                                 ----------    ------    ----------   ------
<S>                              <C>           <C>       <C>          <C>
Multifamily:
  Operating communities:
    Acquired.................... $  878,029    17,727     $757,986    15,355
    Developed...................     74,741     1,514       23,097       468
                                 ----------    ------     --------    ------
                                    952,770    19,241      781,083    15,823
  Developments under
   construction.................    194,587     4,727       94,094     2,958
  Developments in planning:
    Owned.......................      7,795       868(1)     9,830     1,258(1)
    Under control(2)............        --      2,228(1)       --        922(1)
                                 ----------    ------     --------    ------
                                      7,795     3,096        9,830     2,180
  Land held for future
   development..................      2,083       --         1,294       --
                                 ----------    ------     --------    ------
      Total multifamily(3)......  1,157,235    27,064      886,301    20,961
                                 ----------    ------     --------    ------
Homestead Village(R)
 properties(4)..................        --        --         2,627     2,515
                                 ----------    ------     --------    ------
      Total..................... $1,157,235(5) 27,064     $888,928(5) 23,476
                                 ==========    ======     ========    ======
</TABLE>
- --------
(1) Unit information is based on management's estimates and is unaudited.
(2) ATLANTIC's investment at December 31, 1996 and 1995 for multifamily
    developments under control was $1.4 million and $0.6 million,
    respectively, and is reflected in the "Other assets" caption of ATLANTIC's
    balance sheets.
(3) At December 31, 1996, ATLANTIC had unfunded commitments for multifamily
    developments under construction of $95.9 million, for a total completed
    construction cost of $290.5 million. Cost for multifamily developments in
    planning shown above are primarily for land acquisitions.
(4) ATLANTIC sold all of its Homestead Village(R) properties to Homestead on
    October 17, 1996. The Homestead transaction is discussed in Note 2.
(5) Of ATLANTIC's investment in real estate, at cost, communities located in
    Atlanta, Georgia aggregated 30.7% and 36.4% at December 31, 1996 and 1995,
    respectively.
 
                                     F-21
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
  The change in investments in real estate, at cost, consisted of the
following (in thousands):
 
<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31,
                                                 ------------------------------
                                                    1996       1995      1994
                                                 ----------  --------  --------
<S>                                              <C>         <C>       <C>
Beginning balances.............................. $  888,928  $631,260  $ 31,005
Acquisitions and renovation expenditures........    179,752   187,267   571,288
Development expenditures, including land
 acquisitions...................................    179,783   101,335    28,967
Recurring capital expenditures..................      2,783       --        --
Provision for possible loss.....................     (2,500)      --        --
Dispositions....................................    (59,988)  (30,934)      --
Sale of Homestead Assets........................    (31,523)      --        --
                                                 ----------  --------  --------
Ending balances................................. $1,157,235  $888,928  $631,260
                                                 ==========  ========  ========
</TABLE>
 
 Third Party Owner/Developers
 
  To enhance its flexibility in developing and acquiring multifamily
communities, ATLANTIC has and will enter into presale agreements to acquire
communities developed by third-party owner/developers where the developments
meet ATLANTIC's investment criteria. ATLANTIC has and will fund such
developments through development loans to these owner/developers. In addition,
to provide greater flexibility for the use of land acquired for development
and to dispose of excess parcels, ATLANTIC plans to make mortgage loans to
Atlantic Development Services Incorporated ("Atlantic Development Services")
to purchase land for development. ATLANTIC owns all of the preferred stock of
Atlantic Development Services, which entitles ATLANTIC to substantially all of
the net operating cash flow (95%) of Atlantic Development Services. All of the
common stock of Atlantic Development Services is owned by an unaffiliated
trust. The common stock is entitled to receive the remaining 5% of net
operating cash flow. As of December 31, 1996, the outstanding balance of
development and mortgage loans made by ATLANTIC to third-party
owner/developers and Atlantic Development Services aggregated $15,413,000 and
none, respectively. The activities of Atlantic Development Services and third-
party owner/developers are consolidated with ATLANTIC's activities and all
intercompany transactions have been eliminated in consolidation.
 
 Gains and Losses from Dispositions or Impairments of Real Estate
 
  ATLANTIC acquires and develops communities with a view to effective long-
term operation and ownership. Each year, REIT Management generates operating
and capital plans based on an ongoing active review of ATLANTIC's portfolio.
Based upon ATLANTIC's market research and in an effort to optimize its
portfolio composition, ATLANTIC may from time to time dispose of assets that
no longer meet its long-term investment objectives and redeploy the proceeds,
preferably through tax-deferred exchanges, into assets with better prospects
for growth.
 
  As a result of this asset optimization strategy, ATLANTIC disposed of four
operating communities aggregating 1,184 units in 1996. A gain was recognized
on each disposition with the total gain aggregating $6,732,000. These four
communities accounted for $3,648,000 and $5,174,000 of net operating income
during 1996 and 1995, respectively. Each disposition has been included in a
tax-deferred exchange. At December 31, 1996, ATLANTIC held a portion of the
proceeds from one of these dispositions aggregating $1,672,000 in an interest-
bearing escrow account. These funds were used in the acquisition of a land
parcel in January 1997, completing the tax-deferred exchange.
 
  ATLANTIC disposed of two communities in 1995. The proceeds from these
dispositions were not materially different from the book value of the assets
on the date of disposition. These two communities accounted for $2,409,000 of
net operating income during 1995.
 
                                     F-22
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
  Statement of Financial Accounting Standards No. 121, Accounting For The
Impairment of Long-Lived Assets And For Long-Lived Assets To Be Disposed Of
("SFAS No. 121"), adopted by ATLANTIC effective January 1, 1996, establishes
accounting standards for the review of long-lived assets to be held and used
for impairment whenever the carrying amount of an asset may not be
recoverable. SFAS No. 121 also requires that certain long-lived assets to be
disposed of be reported at the lower of carrying amount or fair value less
cost to sell. ATLANTIC did not recognize any losses on the date it adopted
SFAS No. 121.
 
  Long-lived investments held and used are periodically evaluated for
impairment and provisions for possible losses are made if required. As of
December 31, 1996, such investments are carried at cost, which is not in
excess of fair market value and no provisions for possible losses have been
made. ATLANTIC recognized a provision for possible loss of $2,500,000 in 1996
associated with a community that is being held for sale. The carrying value of
this community at December 31, 1996 was $8,842,000. This community is not
being depreciated during the period in which it is being held for sale.
ATLANTIC expects the disposition of this community to occur in 1997. This
community accounted for $959,000, $1,023,000 and $501,000 of net operating
income for 1996, 1995 and 1994, respectively. This income is included in
ATLANTIC's earnings from operations in these years.
 
NOTE 4 LINE OF CREDIT AND MORTGAGES PAYABLE
 
 Line of Credit
 
  On December 18, 1996, ATLANTIC obtained a $350 million unsecured line of
credit from Morgan Guaranty Trust Company of New York ("MGT"), as agent for a
group of lenders, that replaced the previous $350 million secured line of
credit. Borrowings on the unsecured line of credit bear interest at prime or,
at ATLANTIC's option, LIBOR plus a margin ranging from 1.0% to 1.375%
(currently 1.375% as compared to 1.5% under the previous agreement) depending
on ATLANTIC's debt rating. ATLANTIC's objective is to achieve an investment-
grade debt rating in 1997. ATLANTIC currently pays a commitment fee on the
average unfunded line of credit balance of 0.1875%. If ATLANTIC achieves an
investment-grade debt rating, the commitment fee on the average unfunded line
of credit balance will range from 0.125% to 0.25% per annum, depending on the
amount of undrawn commitments. The line of credit matures December 1998 and
may be extended for one year with the approval of MGT and the other
participating lenders.
 
  In 1996, ATLANTIC expensed all previously unamortized costs associated with
the secured line of credit that was extinguished in 1996. These costs
aggregated $3,940,000 and are reflected as an extraordinary item in ATLANTIC's
1996 statement of earnings.
 
  All debt incurrences under the unsecured line of credit are subject to
certain covenants. Specifically, distributions for the preceding four
quarters, excluding the Homestead Distribution, may not exceed 95% (97% for
distributions made before December 31, 1996) of ATLANTIC's funds from
operations (as defined in the loan agreement) for the preceding four quarters.
ATLANTIC is in compliance with all such covenants.
 
  A summary of ATLANTIC's line of credit borrowings is as follows (dollar
amounts in thousands):
 
<TABLE>
<CAPTION>
                          YEAR ENDED DECEMBER 31,
                         ----------------------------
                           1996      1995      1994
                         --------  --------  --------
<S>                      <C>       <C>       <C>
Total line of credit.... $350,000  $300,000  $225,000
Borrowings outstanding
 at December 31.........  228,000   190,000   153,000
Weighted-average daily
 borrowings.............  204,265   178,318    65,556
Maximum borrowings
 outstanding at any
 month end..............  234,000   252,000   153,000
Weighted-average daily
 interest rate..........     7.39%     7.92%     7.34%
Weighted-average
 interest rate at
 December 31............     7.24%     7.73%     8.17%
</TABLE>
 
 
                                     F-23
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
  In August 1995, ATLANTIC entered into a swap agreement with Goldman Sachs
Capital Markets, L.P. covering $100 million of borrowings under the line of
credit, effectively mitigating a portion of its variable interest rate
exposure. Under this one-year agreement which became effective on February 5,
1996, ATLANTIC paid a fixed rate of interest of 7.46% on the $100 million of
borrowings through December 17, 1996 and 7.335% thereafter. Upon expiration of
the existing swap agreement on February 5, 1997, a swap agreement with MGT
will take effect. The new agreement will provide for a fixed rate of 7.325% on
$100 million of borrowings through February 5, 1998. The interest rate
ATLANTIC will pay under the new agreement will be reduced if ATLANTIC achieves
an investment-grade debt rating and will range from 6.95% to 7.2%, depending
on the rating achieved. ATLANTIC paid $332,000 more in interest than it
received under the swap agreement during 1996. ATLANTIC is exposed to credit
loss in the event of non-performance by the swap counterparty; however,
ATLANTIC believes the risk of loss is minimal.
 
 Mortgages Payable
 
  Mortgages payable consisted of the following at December 31, 1996 (dollar
amounts in thousands):
 
<TABLE>
<CAPTION>
                                                       PERIODIC
                              INTEREST MATURITY        PAYMENT      PRINCIPAL
  COMMUNITY                     RATE     DATE           TERMS        BALANCE
  ---------                   -------- --------    ---------------- ---------
<S>                           <C>      <C>         <C>              <C>
Conventional fixed rate:
  Cameron Ridge..............  7.000%  09/18/98(1) fully amortizing  $  5,888
  Country Place Village I....  7.750   11/01/00      (2)                2,004
  Country Oaks...............  7.655   07/01/02      (3)                5,933
  Cameron at Hickory Grove...  8.000   07/10/03      (4)                5,979
  Cameron Villas I...........  8.750   04/01/24    fully amortizing     6,343
  Cameron on the Cahaba II...  7.125   03/01/29    fully amortizing     8,021
                                                                     --------
                                                                       34,168
                                                                     --------
Tax exempt fixed rate or
 variable rate subject to
 swap agreements(5):
  Cameron Station............  6.000%  06/01/07    interest only       14,500
  Azalea Park................   (6)    06/01/25    interest only       15,500
  Cameron Brook..............   (6)    06/01/25    interest only       19,500
  Clairmont Crest............   (6)    06/01/25    interest only       11,600
  Forestwood.................   (6)    06/01/25    interest only       11,485
  Foxbridge on the Bay.......   (6)    06/01/25    interest only       10,400
  The Greens.................   (6)    06/01/25    interest only       10,400
  Parrot's Landing I.........   (6)    06/01/25    interest only       15,835
  Sun Pointe Cove............   (6)    06/01/25    interest only        8,500
  WintersCreek...............   (6)    06/01/25    interest only        5,000
  Less amounts held in
   principal reserve
   fund(7)...................                                          (1,098)
                                                                     --------
                                                                      121,622
                                                                     --------
                                                                     $155,790
                                                                     ========
  Total annual weighted-
   average interest rate.....                                            6.95%
                                                                     ========
</TABLE>
- --------
(1) This loan is callable at the option of the mortgage lender on September
    10, 1998 and at subsequent five-year intervals through September 10, 2013.
(2) Interest and principal payments due monthly; balloon payment of $1,849,000
    due at maturity.
 
                                     F-24
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
(3) Interest and principal payments due monthly; balloon payment of $5,539,000
    due at maturity.
(4) Interest and principal payments due monthly; balloon payment of $5,556,000
    due at maturity.
(5) These communities, in addition to others, are held by Security Capital
    Atlantic Multifamily Incorporated, a wholly owned subsidiary of ATLANTIC.
    Security Capital Atlantic Multifamily Incorporated is a legal entity that
    is separate and distinct from ATLANTIC with separate assets and
    liabilities and business operations.
(6) Interest rate is fixed through swap agreements executed in conjunction
    with the credit enhancement agreement with the Federal National Mortgage
    Association ("FNMA") discussed below. Through these swap agreements,
    ATLANTIC has effectively mitigated its variable interest rate exposure.
(7) ATLANTIC has a 30-year credit enhancement agreement with FNMA related to
    the tax-exempt bond issues. This credit enhancement agreement requires
    ATLANTIC to make monthly payments on each mortgage, based on a 30-year
    amortization, into a principal reserve account.
 
  ATLANTIC's swap agreements related to its tax-exempt variable rate mortgages
are summarized as follows:
 
<TABLE>
<CAPTION>
AMOUNTS                               FIXED
  OF                                 INTEREST
 BONDS               TERM            RATE(1)                   ISSUER
- -------              ----            --------                  ------
<S>       <C>                        <C>      <C>
$23.1
 million  June 1995 to June 2002       6.48%  General Re Financial Products Corporation
 64.6
 million  June 1995 to June 2005       6.74   Morgan Guaranty Trust Company of New York
  5.0
 million  March 1996 to March 2006     6.18   Morgan Guaranty Trust Company of New York
 15.5
 million  August 1996 to August 2006   6.51   Morgan Stanley Derivative Products Inc.
                                       ----
Weighted-average interest rate....     6.64%
                                       ====
</TABLE>
- --------
(1) Includes the fixed interest rate provided by the swap agreements, annual
    fees associated with the swap agreements and credit enhancement agreement
    and amortization of capitalized costs associated with the credit
    enhancement agreement.
 
 
  ATLANTIC paid $1,832,000 more in interest during 1996 and $575,000 more in
interest during 1995 than it received under the swap agreements. The swap
agreements cover the principal amount of the bonds, net of amounts deposited
in the principal reserve fund. ATLANTIC pays interest on that portion of bonds
not covered by the swap agreements at the variable rates as provided by the
mortgage agreements. ATLANTIC is exposed to credit loss in the event of non-
performance by the swap counterparties; however, ATLANTIC believes the risk of
loss is minimal.
 
  Real estate with an aggregate undepreciated cost at December 31, 1996 of
$50,714,000 and $206,963,000 serves as collateral for the conventional
mortgages payable and the tax-exempt mortgages payable, respectively.
 
  The change in mortgages payable is as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31,
                                                  ----------------------------
                                                    1996      1995      1994
                                                  --------  --------  --------
<S>                                               <C>       <C>       <C>
Balances at January 1............................ $118,524  $107,347  $    --
Mortgages assumed................................   17,867    24,678   107,537
Mortgage proceeds................................   20,500       --        --
Regularly scheduled principal payments...........   (1,101)     (623)     (190)
Reduction upon disposition of multifamily
 community.......................................      --     (6,500)      --
Principal payments at maturity...................      --     (6,378)      --
                                                  --------  --------  --------
Balances at December 31.......................... $155,790  $118,524  $107,347
                                                  ========  ========  ========
</TABLE>
 
 
                                     F-25
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
  Approximate principal payments due on mortgages payable during each of the
years in the five-year period ending December 31, 2001 and thereafter are as
follows (in thousands):
 
<TABLE>
<S>                                                                     <C>
1997................................................................... $  1,537
1998...................................................................    7,136
1999...................................................................    1,577
2000...................................................................    3,554
2001...................................................................    1,812
Thereafter.............................................................  140,174
                                                                        --------
                                                                        $155,790
                                                                        ========
</TABLE>
 
NOTE 5 DISTRIBUTIONS
 
  ATLANTIC made total cash distributions of $1.65 per Share in 1996, $1.60 per
Share in 1995 and $1.20 per Share in 1994. On December 19, 1996, ATLANTIC's
Board of Directors (the "Board") declared a distribution of $0.39 per Share
for the first quarter of 1997. The distribution is payable on February 19,
1997.
 
  In addition, on November 12, 1996, ATLANTIC distributed 0.110875 shares of
Homestead common stock and warrants to purchase 0.074384 shares of Homestead
common stock per Share in the Homestead Distribution to each shareholder of
record on October 29, 1996. The Homestead Distribution was valued at $58.2
million based on the estimated fair value of the net assets sold to Homestead.
 
  For federal income tax purposes, the following summarizes the taxability of
cash distributions paid for 1994 and 1995 and the estimated taxability for
1996:
 
<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                         -----------------------
                                                          1996    1995    1994
                                                         ------- ------- -------
<S>                                                      <C>     <C>     <C>
Per Share:
  Ordinary income....................................... $  0.78 $  0.92 $  0.92
  Return of capital.....................................    0.87    0.68    0.28
                                                         ------- ------- -------
    Total............................................... $  1.65 $  1.60 $  1.20
                                                         ======= ======= =======
</TABLE>
 
  The securities distributed to each ATLANTIC shareholder in the Homestead
Distribution were valued at $1.91 per Share for federal income tax purposes,
of which $0.90 was taxable as ordinary income and $1.01 was treated as a
return of capital. ATLANTIC's tax return for the year ended December 31, 1996
has not been filed, and the taxability information for 1996 is based on the
best available data. ATLANTIC's tax returns for prior years have not been
examined by the Internal Revenue Service and, therefore, the taxability of
distributions and dividends is subject to change.
 
NOTE 6 SHAREHOLDERS' EQUITY
 
 Shares Authorized
 
  At December 31, 1996, 250,000,000 Shares were authorized. The Board may
classify or reclassify any unissued shares of ATLANTIC's stock from time to
time by setting or changing the preferences, conversion or other rights,
voting powers, restrictions, limitations as to distributions, qualifications
and terms or conditions of redemption of such shares. No such shares have been
reclassified, except as described under "Purchase Rights" below, and no
reclassified shares are issued or outstanding.
 
                                     F-26
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
 Reverse Share Split
 
  On September 10, 1996, the shareholders of ATLANTIC authorized a one-for-two
reverse split of ATLANTIC's Shares. A transfer from the common shares account
to additional paid-in capital was made to reflect the reduced number of Shares
outstanding after the split. All references in the accompanying financial
statements to the number of Shares and per Share amounts have been restated to
reflect the reverse Share split.
 
 Ownership Restrictions and Significant Shareholder
 
  ATLANTIC's Charter restricts beneficial ownership (or ownership generally
attributed to a person under the REIT tax rules) of ATLANTIC's outstanding
shares of stock by a single person, or persons acting as a group, to 9.8% of
ATLANTIC's outstanding shares of stock. The purpose of this provision is to
assist in protecting and preserving ATLANTIC's REIT status and to protect the
interest of shareholders in takeover transactions by preventing the
acquisition of a substantial block of shares unless the acquiror makes a cash
tender offer for all outstanding shares. For ATLANTIC to qualify as a REIT
under the Internal Revenue Code of 1986, as amended, not more than 50% in
value of its outstanding shares of stock may be owned by five or fewer
individuals at any time during the last half of ATLANTIC's taxable year. The
provision permits five persons to individually acquire up to a maximum of 9.8%
each of the outstanding shares of stock, or an aggregate of 49% of the
outstanding shares and, thus, assists the Board in protecting and preserving
ATLANTIC's REIT status for tax purposes.
 
  Shares of stock owned by a person or group of persons in excess of these
limits are subject to redemption by ATLANTIC. The provision does not apply
where a majority of the Board, in its sole absolute discretion, waives such
limit after determining that the status of ATLANTIC as a REIT for federal
income tax purposes will not be jeopardized or the disqualification of
ATLANTIC as a REIT is advantageous to the shareholders.
   
  The Board has exempted Security Capital Group Incorporated ("Security
Capital"), an affiliate of the REIT Manager (see Note 7), from the ownership
restrictions described above. Security Capital owned 56.9% of the outstanding
Shares at December 31, 1996. For tax purposes, Security Capital's ownership is
attributed to its shareholders.     
 
 Capital Offerings
   
  On October 18, 1996, ATLANTIC completed an initial public offering of
4,940,000 Shares at a price of $24.00 per Share (before adjusting for the
Homestead Distribution described in Notes 2 and 5). The Shares, excluding the
416,666 Shares sold to Security Capital, were sold through an underwritten
offering. The proceeds from the sale of these 4,940,000 Shares, net of
underwriters' commission and other expenses, were approximately $110.0
million. The proceeds were used to repay borrowings under ATLANTIC's $350
million line of credit.     
   
  From inception through May 1996, ATLANTIC raised capital through various
private offerings. ATLANTIC sold a total of 31,701,580 Shares during this
period at prices ranging from $20 to $23.136 per Share. In addition, ATLANTIC
exchanged 5,000,000 Shares at a price of $20 per Share as partial
consideration for the acquisition of a pool of communities in May 1994. The
acquisition price was negotiated prior to the seller becoming a related party.
To facilitate ATLANTIC's transactions with the seller, Security Capital
granted the seller certain rights to require Security Capital to purchase the
5,000,000 Shares owned by the seller at pre-agreed prices. In consideration
for Security Capital purchasing Shares through its private offerings, ATLANTIC
assumed Security Capital's obligation with respect to 3,750,000 Shares.
ATLANTIC repurchased these Shares directly from the seller. The remaining
1,250,000 Shares were acquired directly from the seller by Security Capital.
    
                                     F-27
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
 Option Plan
   
  On March 12, 1996, ATLANTIC adopted the Security Capital Atlantic
Incorporated Share Option Plan for Outside Directors (the "Outside Directors
Plan"). There are 100,000 Shares reserved for issuance upon exercise of
options granted under the Outside Directors Plan. The Outside Directors Plan
provides that each member of the Board who is not an employee of ATLANTIC or
the REIT Manager on the date of each annual meeting of ATLANTIC's shareholders
will receive an option to purchase 1,000 Shares at an exercise price equal to
the fair market value of the Shares on such date. The options will be granted
on the date of the annual meeting of shareholders for the years 1997 through
and including 2006. The options granted are for a term of five years and are
exercisable in whole or in part. At December 31, 1996, 3,000 options had been
granted at an exercise price of $24.00 per Share, none of which have been
exercised.     
 
 Purchase Rights
 
  On March 12, 1996, the Board declared and paid a dividend of one preferred
share purchase right ("Purchase Right") for each Share outstanding at the
close of business on March 12, 1996 to the holders of ATLANTIC's Shares on
that date. Holders of additional Shares issued after March 12, 1996 and prior
to the expiration of the rights on March 12, 2006 will be entitled to one
Purchase Right for each additional Share.
   
  Each Purchase Right entitles the holder, under certain circumstances, to
purchase from ATLANTIC two one-hundredths of a share of non-redeemable Series
A Junior Participating Preferred Stock of ATLANTIC, par value $0.01 per share
(the "Participating Preferred Shares"), at a price of $40 per one one-
hundredth of a Participating Preferred Share, subject to adjustment. ATLANTIC
has designated two one-hundredths of the total Shares outstanding at any point
in time as Participating Preferred Shares. Purchase Rights are exercisable
when a person or group of persons (other than certain affiliates of ATLANTIC)
acquire beneficial ownership of 20% or more of the outstanding Shares,
commence or announce a tender offer or exchange offer which would result in
the beneficial ownership by a person or group of persons (other than certain
affiliates of ATLANTIC) of 25% or more of the outstanding Shares or file or
announce their intention to file with any regulatory authority an application
seeking approval of any transaction which would result in the beneficial
ownership by a person or group of persons (other than certain affiliates of
ATLANTIC) of 25% or more of the outstanding Shares. Under certain
circumstances, each Purchase Right entitles the holder to purchase at the
Purchase Right's then current subscription price, a number of Shares having a
market value of twice the Purchase Right's subscription price. The acquisition
of ATLANTIC pursuant to certain mergers or other business transactions would
entitle each holder to purchase, at the Purchase Right's then current
subscription price, a number of the acquiring company's common shares having a
market value at that time equal to twice the Purchase Right's subscription
price. The Purchase Rights held by certain 20% shareholders (other than
certain affiliates of ATLANTIC) would not be exercisable. As of December 31,
1996, ATLANTIC had no Participating Preferred Shares outstanding and the
events required to exercise the Purchase Rights had not occurred. Therefore,
the Purchase Rights dividend had no value and was not recorded in the
financial statements.     
 
NOTE 7 REIT MANAGEMENT AND PROPERTY MANAGEMENT AGREEMENTS
 
 REIT Management Agreement
   
  ATLANTIC has a REIT management agreement (the "REIT Management Agreement")
with Security Capital (Atlantic) Incorporated (the "REIT Manager") to provide
management services to ATLANTIC. The REIT Manager is a subsidiary of Security
Capital (see Note 6). All officers of ATLANTIC are employees     
 
                                     F-28
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
of the REIT Manager and ATLANTIC currently has no employees. The REIT Manager
provides both strategic and day-to-day management of ATLANTIC, including
research, investment analysis, acquisition, development, marketing,
disposition of assets, asset management, due diligence, capital markets, legal
and accounting services.
 
  The REIT Management Agreement requires ATLANTIC to pay an annual fee of 16%
of cash flow, as defined in the REIT Management Agreement, payable monthly.
Cash flow is calculated by reference to ATLANTIC's cash flow from operations
plus (i) fees paid to the REIT Manager, (ii) extraordinary expenses incurred
at the request of the independent Directors of ATLANTIC (of which there were
none in the periods reported) and (iii) 33% of any interest paid by ATLANTIC
on convertible subordinated debentures (of which there were none in the
periods reported); and after deducting (i) regularly scheduled principal
payments (excluding prepayments or balloon payments) for debt with
commercially reasonable amortization schedules, (ii) assumed principal and
interest payments on senior unsecured debt treated as having regularly
scheduled principal and interest payments like a 20-year level-payment, fully
amortizing mortgage (of which there were none in the periods reported) and
(iii) distributions actually paid with respect to any non-convertible
preferred stock (of which there were none in the periods reported). Cash flow
does not include: (i) realized gains or losses from dispositions of
investments, (ii) interest income from cash equivalent investments and the
Homestead convertible mortgage notes and dividend and interest income from
Atlantic Development Services, (iii) provisions for possible losses on
investments and (iv) extraordinary items.
 
  The REIT Manager also receives a fee of 0.20% per year on the average daily
balance of cash equivalent investments. ATLANTIC must also reimburse the REIT
Manager for third-party and out-of-pocket expenses relating to travel,
transaction costs and similar costs relating to the acquisition, development
or disposition of assets or the obtaining of financing for ATLANTIC and its
operations. The REIT Manager will pay all of its own salary and other overhead
expenses. ATLANTIC will not have any employee expense; however, it will pay
all of the third-party costs related to its normal operations, including
legal, accounting, travel, architectural, engineering, shareholder relations,
independent Director fees and similar expenses, property management and
similar fees paid on behalf of ATLANTIC, and travel expenses incurred in
seeking financing, community acquisitions, community dispositions and similar
activities on behalf of ATLANTIC and in attending ATLANTIC Board, committee
and shareholder meetings.
 
  The REIT Management Agreement is renewable by ATLANTIC annually, subject to
a determination by the independent Directors that the REIT Manager's
performance has been satisfactory and that the compensation payable to the
REIT Manager is fair. Each of ATLANTIC and the REIT Manager may terminate the
REIT Management Agreement on 60 days' notice. Because of the year-to-year
nature of the agreement, its maximum effect on ATLANTIC's results of
operations cannot be predicted, other than that REIT management fees will
generally increase or decrease in proportion to cash flow increases or
decreases.
 
 Property Management Agreement
   
  SCG Realty Services Atlantic Incorporated ("SCG Realty Services") provides
property management services to ATLANTIC. At January 31, 1997, SCG Realty
Services managed approximately 87% of ATLANTIC's multifamily communities.
Security Capital owns 100% of SCG Realty Services' voting shares.     
 
  The property management agreement, like the REIT Management Agreement, is
renewable annually and subject to a determination by the independent Directors
that SCG Realty Services' performance has been satisfactory and that the
compensation payable to SCG Realty Services is at rates prevailing in the
markets in which ATLANTIC operates. ATLANTIC may terminate the property
management agreement on 30 days' notice.
 
                                     F-29
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
NOTE 8 SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
 
  Selected quarterly financial data (in thousands except per Share amounts)
for 1996 and 1995 is as follows:
 
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED
                             --------------------------------------------------
                             MARCH 31 JUNE 30 SEPTEMBER 30 DECEMBER 31  TOTAL
                             -------- ------- ------------ ----------- --------
<S>                          <C>      <C>     <C>          <C>         <C>
1996:
 Rental income.............. $30,809  $32,876   $35,959      $38,085   $137,729
                             =======  =======   =======      =======   ========
 Earnings before
  extraordinary item........ $ 6,650  $ 9,747   $11,131      $15,041   $ 42,569
                             =======  =======   =======      =======   ========
 Net earnings............... $ 6,650  $ 9,747   $11,131      $11,101   $ 38,629
                             =======  =======   =======      =======   ========
 Earnings per Share before
  extraordinary item........ $  0.24  $  0.32   $  0.34      $  0.41   $   1.33
                             =======  =======   =======      =======   ========
 Net earnings per Share..... $  0.24  $  0.32   $  0.34      $  0.30   $   1.21
                             =======  =======   =======      =======   ========
 Weighted-average Shares....  27,777   30,393    32,952       36,925     32,028
                             =======  =======   =======      =======   ========
1995:
 Rental income.............. $22,952  $24,330   $26,969      $29,383   $103,634
                             =======  =======   =======      =======   ========
 Net earnings............... $ 4,175  $ 4,956   $ 5,333      $ 5,175   $ 19,639
                             =======  =======   =======      =======   ========
 Net earnings per Share..... $  0.22  $  0.23   $  0.23      $  0.21   $   0.89
                             =======  =======   =======      =======   ========
 Weighted-average Shares....  18,567   21,642    23,340       24,153     21,944
                             =======  =======   =======      =======   ========
</TABLE>
 
  The total of the four quarterly amounts for net earnings per Share may not
equal the total for the year. These differences result from the use of a
weighted average to compute the average number of Shares outstanding.
 
NOTE 9 SUPPLEMENTAL CASH FLOW INFORMATION
 
  Non-cash investing and financing activities for the years ended December 31,
1996, 1995 and 1994 are as follows:
 
    (a) As discussed in Note 2, in 1996, ATLANTIC received Homestead common
  stock valued at $51,717,000 upon the sale of the Homestead Assets (assets
  with a net book value of $31,028,000 and cash of $16,595,000). A gain of
  $2,839,000, net of expenses of $1,255,000, was recognized on the
  transaction.
 
    (b) As discussed in Note 2, in 1996, ATLANTIC received warrants to
  purchase Homestead common stock valued at $6,511,000 in exchange for
  entering into a funding commitment agreement. The value of the warrants has
  been recognized as deferred revenue.
 
    (c) ATLANTIC made a $58,228,000 non-cash distribution to its shareholders
  in November 1996 consisting of the Homestead common stock and warrants.
 
    (d) In December 1996, ATLANTIC declared a distribution for the first
  quarter of 1997 in the amount of $14,778,000.
 
    (e) In connection with the acquisition of communities, ATLANTIC assumed
  mortgage debt in the amount of $17,867,000, $24,678,000 and $107,537,000 in
  1996, 1995 and 1994, respectively.
 
    (f) In 1994, ATLANTIC issued $100,000,000 of Shares in partial
  consideration for the purchase of a pool of communities.
 
    (g) ATLANTIC sold a community in 1995 that secured $6,500,000 of mortgage
  debt.
 
                                     F-30
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
 
NOTE 10 COMMITMENTS AND CONTINGENCIES
 
  ATLANTIC is a party to various claims and routine litigation arising in the
ordinary course of business. ATLANTIC does not believe that the claims and
litigation, individually or in the aggregate, will have a material adverse
effect on its business, financial position or results of operations.
 
  ATLANTIC is subject to environmental regulations related to the ownership,
operation, development and acquisition of real estate. As part of its due
diligence procedures, ATLANTIC has conducted Phase I environmental assessments
on each community prior to acquisition. The cost of complying with
environmental regulations was not material to ATLANTIC's results of
operations. ATLANTIC is not aware of any environmental condition on any of its
communities that is likely to have a material adverse effect on its business,
financial position or results of operations.
 
NOTE 11 FAIR VALUES OF FINANCIAL INSTRUMENTS
 
  The carrying amount of cash and cash equivalents, other assets, accrued
expenses and other liabilities approximates fair value as of December 31, 1996
and 1995 because of the short maturity of these instruments. Similarly, the
carrying value of line of credit borrowings approximates fair value as of
those dates because the interest rate fluctuates based on published market
rates. In the opinion of management, the interest rates associated with the
mortgages payable approximates the market interest rates for this type of
instrument, and as such, the carrying values approximate fair value at
December 31, 1996 and 1995, in all material respects.
 
NOTE 12 PROPOSED TRANSACTION
   
  On January 22, 1997, ATLANTIC received a proposal from Security Capital to
exchange the REIT Manager and SCG Realty Services for Shares. As a result of
the proposed transaction, ATLANTIC would become an internally managed REIT,
and Security Capital would remain ATLANTIC's largest shareholder. The Board
has formed a special committee comprised of independent Directors to review
the proposed transaction. The proposed transaction is subject to approval by
the special committee, the Board and ATLANTIC's shareholders.     
 
                                     F-31
<PAGE>

                                                                   SCHEDULE III
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                            
                               December 31, 1996            
                                 (In thousands)

<TABLE> 
<CAPTION> 
                                                                           Gross Amount at
                                     Initial Cost                         Which Carried at 
                                     to ATLANTIC          Costs           December 31, 1996        
                                 --------------------  Capitalized  ----------------------------
                         Encum-         Buildings and Subsequent to        Buildings and Totals  Accumulated  Construction   Year   
 Multifamily Communities brances  Land  Improvements   Acquisition   Land  Improvements    (c)   Depreciation     Year     Acquired 
 ----------------------- ------- ------ ------------- ------------- ------ ------------- ------- ------------ ------------ -------- 
<S>                      <C>     <C>    <C>           <C>           <C>    <C>           <C>     <C>          <C>          <C> 
Communities Acquired:                                                                           
Atlanta, Georgia:                                                                               
 Azalea Park..........   $15,500 $3,717    $21,076       $  975     $3,717    $22,051    $25,768    $  715        1987       1995 
 Balmoral Village.....        -   2,871     16,270           74      2,871     16,344     19,215        73        1990       1996 
 Cameron Ashford......        -   3,672     20,841          399      3,672     21,240     24,912     1,551        1990       1994 
 Cameron Briarcliff...     (b)    2,105     11,953          191      2,105     12,144     14,249       897        1989       1994 
 Cameron Brook........    19,500  3,318     18,784          326      3,318     19,110     22,428     1,279        1988       1994 
 Cameron Creek I......        -   3,627     20,589          328      3,627     20,917     24,544     1,473        1988       1994 
 Cameron Crest........        -   3,525     20,009          290      3,525     20,299     23,824     1,426        1988       1994 
 Cameron Dunwoody.....        -   2,486     14,114          252      2,486     14,366     16,852     1,050        1989       1994 
 Cameron Forest.......        -     884      5,008          352        884      5,360      6,244       145        1981       1995 
 Cameron Place........        -   1,124      6,372          579      1,124      6,951      8,075       185        1979       1995 
 Cameron Pointe.......        -   2,172     12,306          413      2,172     12,719     14,891       192        1987       1996 
 Cameron Station......    14,500  2,338     13,246          496      2,338     13,742     16,080       354        (c)        1995 
 Clairmont Crest......    11,600  1,603      9,102          315      1,603      9,417     11,020       626        1987       1994 
 The Greens...........    10,400  2,004     11,354          382      2,004     11,736     13,740       794        1986       1994 
 Lake Ridge...........        -   2,001     11,359        4,012      2,001     15,371     17,372     1,200        1979       1993 
 Morgan's Landing.....        -   1,168      6,646          857      1,168      7,503      8,671       608        1983       1993 
 Old Salem............        -   1,053      6,144          919      1,053      7,063      8,116       485        1968       1994 
 Trolley Square.......        -   2,031     11,528          347      2,031     11,875     13,906       911        1989       1994 
 Vinings Landing......        -   1,363      7,902          714      1,363      8,616      9,979       613        1978       1994 
 WintersCreek.........     5,000  1,133      6,434          220      1,133      6,654      7,787       233        1984       1995 
 Woodlands............        -   3,785     21,471          485      3,785     21,956     25,741       761        (d)        1995 
Birmingham, Alabama:                                                                                                        
 Cameron on the                                                                                                             
  Cahaba I............        -   1,020      5,784          352      1,020      6,136      7,156       281        1987       1995 
 Cameron on the                                                                                                              
  Cahaba II...........     8,021  1,688      9,580          501      1,688     10,081     11,769       463        1990       1995 
 Colony Woods I.......        -   1,560      8,845          281      1,560      9,126     10,686       676        1991       1994 
 Morning Sun Villas...        -   1,260      7,309          732      1,260      8,041      9,301       554        1985       1994 
Charlotte, North                                                                                                            
 Carolina:                                                                                                                  
 Cameron at                                                                                                                 
  Hickory Grove.......     5,979  1,203      6,808          381      1,203      7,189      8,392       137        1988       1996 
  Cameron Oaks........        -   2,255     12,800          306      2,255     13,106     15,361       974        1989       1994 
</TABLE> 


                                                     (see notes following table)
                                      F-32
<PAGE>

                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
       SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION-(Continued)
 
                               December 31, 1996
                                 (In thousands)
 
<TABLE> 
<CAPTION> 
                                                                           Gross Amount at
                                     Initial Cost                         Which Carried at 
                                     to ATLANTIC          Costs           December 31, 1996        
                                 --------------------  Capitalized  ----------------------------
                         Encum-         Buildings and Subsequent to        Buildings and Totals  Accumulated  Construction   Year   
 Multifamily Communities brances  Land  Improvements   Acquisition   Land  Improvements    (c)   Depreciation     Year     Acquired 
 ----------------------- ------- ------ ------------- ------------- ------ ------------- ------- ------------ ------------ -------- 
<S>                      <C>     <C>    <C>           <C>           <C>    <C>           <C>     <C>          <C>          <C> 
Ft. Lauderdale/West 
 Palm Beach, Florida: 
 Cypress Lakes........   $    -  $1,225    $ 6,961      $   324     $1,225    $ 7,285    $ 8,510    $  271        1987       1995 
 Park Place at                                                                                                            
  Turtle Run..........        -   2,208     12,223        1,283      2,208     13,506     15,714       223        1989       1996 
 Parrot's Landing I...    15,835  2,691     15,276          684      2,691     15,960     18,651     1,072        1986       1994 
 The Pointe at                                                                                                            
  Bayberry Lake.......        -   2,508     14,210          303      2,508     14,513     17,021       222        1988       1996 
 Spencer Run..........     (b)    2,852     16,194          425      2,852     16,619     19,471     1,133        1987       1994 
 Sun Pointe Cove......     8,500  1,367      7,773          229      1,367      8,002      9,369       550        1986       1994 
 Trails at Meadow                                                                                                         
  Lakes...............        -   1,285      7,293          262      1,285      7,555      8,840       282        1983       1995 
Ft. Myers, Florida:                                                                                                       
 Forestwood...........    11,485  2,031     11,540          210      2,031     11,750     13,781       815        1986       1994 
Greenville, South                                                                                                         
 Carolina:                                                                                                                
 Cameron Court........        -   1,602      9,369           89      1,602      9,458     11,060       163        1991       1996 
Jacksonville, Florida:                                                                                                    
 Bay Club.............        -   1,789     10,160          273      1,789     10,433     12,222       773        1990       1994 
Memphis, Tennessee:                                                                                                       
 Cameron Century                                                                                                          
  Center..............        -   2,382     13,496           50      2,382     13,546     15,928        60        1988       1996 
 Cameron at Kirby                                                                                                         
  Parkway.............        -   1,386      7,959          829      1,386      8,788     10,174       686        1985       1994 
 Country Oaks.........     5,933  1,246      7,061          177      1,246      7,238      8,484        63        1985       1996 
 Stonegate............        -     985      5,608          483        985      6,091      7,076       360        1986       1994 
Miami, Florida:                                                                                                           
 Park Hill............        -   1,650      9,377       (2,185)(e)  1,650      7,192      8,842       606        1968       1994 
Nashville, Tennessee:                                                                                                     
 Arbor Creek..........        -      - (f)  17,671          512         -      18,183     18,183     1,267        1986       1994 
 Enclave at Brentwood.        -   2,263     12,847        1,016      2,263     13,863     16,126       605        1988       1995 
Orlando, Florida:                                                                                                         
 Camden Springs.......        -   2,477     14,072          808      2,477     14,880     17,357     1,056        1986       1994 
 Cameron Villas I.....     6,343  1,087      6,317          609      1,087      6,926      8,013       473        1982       1994 
 Cameron Villas II....     (b)      255      1,454           64        255      1,518      1,773        56        1981       1995 
 Kingston Village.....        -     876      4,973          164        876      5,137      6,013       192        1982       1995 
 The Wellington.......     (b)    1,155      6,565          282      1,155      6,847      8,002       466        1988       1994 
Raleigh, North                                                                                                            
 Carolina:                                                                                                                
 Cameron Lake.........        -   1,385      7,848           60      1,385      7,908      9,293        35        1985       1996 
 Cameron Ridge........     5,888  1,503      8,519          109      1,503      8,628     10,131        38        1985       1996 
 Cameron Square.......        -   2,314     13,143          525      2,314     13,668     15,982       959        1987       1994 
 Emerald Forest.......        -   2,202     12,478           -       2,202     12,478     14,680        -         1986       1996 
Richmond, Virginia:                                                                                                       
 Camden at Wellesley..        -   2,878     16,339          293      2,878     16,632     19,510     1,240        1989       1994 
 Potomac Hunt.........     (b)    1,486      8,452          181      1,486      8,633     10,119       464        1987       1994 
</TABLE> 

                                                     (see notes following table)

                                     F-33
<PAGE>

                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
       SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION-(Continued)
 
                               December 31, 1996
                                 (In thousands)

<TABLE> 
<CAPTION> 
                                                                            Gross Amount at
                                      Initial Cost                         Which Carried at 
                                      to ATLANTIC          Costs           December 31, 1996        
                                 ---------------------  Capitalized  ----------------------------
                         Encum-          Buildings and Subsequent to        Buildings and Totals  Accumulated  Construction   Year
 Multifamily Communities brances  Land   Improvements   Acquisition   Land  Improvements    (c)   Depreciation     Year     Acquired
 ----------------------- ------- ------- ------------- ------------- ------ ------------- ------- ------------ ------------ --------
<S>                     <C>      <C>     <C>           <C>          <C>     <C>           <C>     <C>          <C>          <C> 
Sarasota, Florida:                                
 Camden at Palmer 
 Ranch................  $     -  $  3,534  $ 20,057     $   607     $  3,534  $ 20,664   $ 24,198   $ 1,469       1988        1994 
Tampa, Florida:                                                                                                              
 Camden Downs.........        -     1,840    10,447         305        1,840    10,752     12,592       780       1988        1994 
 Cameron Bayshore.....        -     1,607     9,105          -         1,607     9,105     10,712        -        1984        1996 
 Cameron Lakes........        -     1,126     6,418       1,107        1,126     7,525      8,651       365       1986        1995 
 Country Place                                                                                                               
  Village I...........     2,004      567     3,219         140          567     3,359      3,926       125       1982        1995 
 Country Place                                                                                                               
  Village II..........        -       644     3,658          94          644     3,752      4,396       141       1983        1995 
 Foxbridge on                                                                                                                
  the Bay.............    10,400    1,591     9,036         328        1,591     9,364     10,955       652       1986        1994 
 Summer Chase.........       (b)      542     3,094         136          542     3,230      3,772       219       1988        1994 
Washington, D.C.:                                                                                                            
 Camden at Kendall                                                                                                           
  Ridge...............        -     1,708     9,698         295        1,708     9,993     11,701       755       1990        1994 
 Cameron at                                                                                                                  
  Saybrooke...........        -     2,802    15,906         258        2,802    16,164     18,966     1,190       1990        1994 
 Sheffield Forest.....        -     2,269    12,859         418        2,269    13,277     15,546       374       1987        1995 
 West Springfield                                                                                                            
  Terrace.............        -     2,417    13,695          98        2,417    13,793     16,210        92       1978        1996 
 Less amounts held in                                                                                                        
  principal reserve                                                                                                          
  fund(g).............    (1,098)      -         -           -            -         -          -         -                         
                        --------- -------  --------     -------     --------  --------   --------   -------                        
 Total Operating                                                                                                            
  Communities                                                                                                               
  Acquired............  $155,790 $124,701  $726,004     $27,324     $124,701  $753,328   $878,029   $38,948                        
                        -------- --------  --------     -------     --------  --------   --------   -------                        
Communities Developed:                                                                                                       
Birmingham, Alabama:                                                                                                        
 Colony Woods II......  $     -  $  1,254  $     -      $ 9,261     $  1,551  $  8,964  $ 10,515    $   365       1995        1994 
Charlotte, North                                                                                                             
 Carolina:                                                                                                                   
 Waterford Hills......        -     1,508        -       11,109        1,943    10,674    12,617        476       1995        1993 
 Waterford Square I...        -     1,890        -       17,763        2,053    17,600    19,653        436       1996        1994 
Jacksonville, Florida:                                                                                                       
 Cameron Lakes I......        -     1,759        -       14,358        1,959    14,158    16,117        216       1996        1995 
Raleigh, North                                                                                                               
 Carolina:                                                                                                                   
 Waterford Point......        -       985        -       14,854        1,493    14,346    15,839        519       1996        1994 
                        -------- --------  --------     -------     --------  --------  --------    -------                        
  Total Operating                                                                                                           
   Communities                                                                                                              
   Developed..........  $     -  $  7,396  $     -      $67,345     $  8,999  $ 65,742  $ 74,741    $ 2,012                        
                        -------- --------  --------     -------     --------  --------  --------    -------                  
 Total Operating                                                                                                            
  Communities.........  $155,790 $132,097  $726,004     $94,669     $133,700  $819,070  $952,770    $40,960                        
                        -------- --------  --------     -------     --------  --------  --------    -------                  
</TABLE> 
 
                                                     (see notes following table)

                                      F-34

<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
       SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION-(Continued)
 
                               December 31, 1996
                                 (In thousands)
 
<TABLE> 
<CAPTION> 
                                                                           Gross Amount at
                                     Initial Cost                         Which Carried at 
                                     to ATLANTIC          Costs           December 31, 1996        
                                ---------------------  Capitalized  ----------------------------
                        Encum-          Buildings and Subsequent to        Buildings and Totals  Accumulated  Construction   Year
Multifamily Communities brances  Land   Improvements   Acquisition   Land  Improvements    (c)   Depreciation     Year     Acquired 
- ----------------------- ------- ------  ------------- ------------- ------ ------------- ------- ------------ ------------ -------- 
<S>                      <C>     <C>     <C>           <C>           <C>    <C>           <C>     <C>          <C>         <C> 
Communities Under 
 Construction:                                                              
Atlanta, Georgia:                        
 Cameron Creek II.....   $    -  $  2,730   $    -       $ 16,602    $ 2,897  $ 16,435   $ 19,332      $ 39        - (h)    1994
Birmingham, Alabama:                                                                                                        
 Cameron at the                                                                                                             
  Summit I............        -     2,774        -          5,709      2,778     5,705      8,483        -         -        1996
Charlotte, North                                                                                                            
 Carolina:                                                                                                                  
 Waterford Square II..        -     2,014        -          4,578      2,065     4,527      6,592        -         -        1995
Ft. Lauderdale/West                                                                                                         
 Palm Beach, Florida:                                                                                                       
 Parrot's Landing II..        -     1,328        -          6,742      1,367     6,703      8,070        -         -        1994
Jacksonville, Florida:                                                                                                      
 Cameron Deerwood.....        -     2,331        -         12,173      2,332    12,172     14,504        -        - (h)     1996
 Cameron Lakes II.....        -     1,340        -          1,529      1,340     1,529      2,869        -        -         1996
 Cameron Timberlin                                                                                                          
  Parc I..............        -     2,167        -         13,280      2,282    13,165     15,447        16       - (h)     1995
Nashville, Tennessee:                                                                                                       
 Cameron Overlook.....        -     2,659        -          4,679      2,659     4,679      7,338        -        -         1996
Raleigh, North                                                                                                              
 Carolina:                                                                                                                  
 Cameron Brooke.......        -     1,353        -          8,717      1,382     8,688     10,070        -        -         1995
 Waterford Forest.....        -     2,371        -         17,978      2,480    17,869     20,349        52       - (h)     1995
Richmond, Virginia:                                                                                                         
 Cameron at Wyndham...        -     2,038        -          2,366      2,052     2,352      4,404        -        -         1993
 Cameron Crossing                                                                                                 
  I & II..............        -     2,752        -          8,450      2,768     8,434     11,202        -        -         1995(i)
Washington, D.C.:                                                                                                 
 Cameron at                                                                                                       
  Milestone...........        -     5,477        -         24,867      5,607    24,737     30,344        43       - (h)     1995
 Woodway at                                                                                                                 
  Trinity Center......        -     5,342        -         30,241      5,584    29,999     35,583        56       - (h)     1994
                         -------  -------   -------      --------    -------  --------   --------      ---- 
   Total Commun-                                                                                     
    ities under                                                                                      
    Construction......   $    -   $36,676   $    -       $157,911    $37,593  $156,994   $194,587      $206       
                         -------  -------   -------      --------    -------  --------   --------      ---- 
</TABLE> 
 
                                                     (see notes following table)

                                      F-35
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  Incorporated
 
       SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION-(Concluded)
 
                               December 31, 1996
                                 (In thousands)
 
<TABLE> 
<CAPTION> 
                                                                           Gross Amount at
                                     Initial Cost                         Which Carried at 
                                     to ATLANTIC          Costs           December 31, 1996        
                                 --------------------  Capitalized  ----------------------------
                         Encum-         Buildings and Subsequent to        Buildings and Totals  Accumulated  Construction   Year   
 Multifamily Communities brances  Land  Improvements   Acquisition   Land  Improvements    (c)   Depreciation     Year     Acquired 
 ----------------------- ------- ------ ------------- ------------- ------ ------------- ------- ------------ ------------ -------- 
<S>                      <C>     <C>    <C>           <C>           <C>    <C>           <C>     <C>          <C>          <C> 
Communities in 
Planning:                 
Atlanta, Georgia:                        
 Cameron Landing.......   $   -   $  1,508  $    -   $    512     $  1,508   $    512 $    2,020 $   -          -        1996 
Ft. Lauderdale/West                                                                                                 
Palm Beach, Florida:                                                                                                
 Cameron Waterway......       -      4,025       -        361        4,029        357      4,386     -          -        1996 
Jacksonville, Florida:                                                                                              
 Cameron Timberlin                                                                                                  
 Parc II...............       -      1,294       -         95        1,294         95      1,389     -          -        1995 
                         -------- -------- --------- --------     --------   -------- ---------- -------                       
   Total Communities in                                                                                             
   Planning............  $    -   $  6,827  $    -   $    968     $  6,831   $    964 $    7,795 $   -                        
                         -------- -------- --------- --------     --------   -------- ---------- -------                       
Land Held for                                                                                                       
Future Development:                                                                                                 
Birmingham, Alabama:                                                                                                
 Cameron at the                                                                                                     
 Summit II.............       -      2,008       -         75        2,083        -        2,083     -          -        1996 
                         -------- -------- --------- --------     --------   -------- ---------- -------                       
  Total Land Held for                                                                            
   Future Development..  $    -   $  2,008  $    -   $     75     $  2,083   $    -   $    2,083 $   -                        
                         -------- -------- --------- --------     --------   -------- ---------- -------                       
   Total...............  $155,790 $177,608  $726,004 $253,623     $180,207   $977,028 $1,157,235 $41,166                       
                         ======== ======== ========= ========     ========   ======== ========== =======                       
</TABLE> 
- -----
(a) For federal income tax purposes, ATLANTIC's aggregate cost of real estate
    at December 31, 1996 was $1,133,431,000.
(b) Pledged as additional collateral under credit enhancement agreement with
    the Federal National Mortgage Association.
(c) Phase I (108 units) was constructed in 1981 and Phase II (240 units) was
    constructed in 1983.
(d) Phase I (332 units) was constructed in 1983 and Phase II (312 units) was
    constructed in 1985.
(e) A provision for possible loss of $2,500,000 was recognized in December
    1996 to more properly reflect the fair value of this community.
(f) The land associated with this community is leased by ATLANTIC through the
    year 2058 under an agreement with the Metropolitan Nashville Airport
    Authority.
(g) The FNMA credit enhancement agreement requires payments to be made to a
    principal reserve fund.
(h) This community is leasing completed units.
(i) 19.24 acres purchased in 1995; 9.86 acres purchased in 1996.
 
                                     F-36
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
 
                              NOTE TO SCHEDULE III
 
                            AS OF DECEMBER 31, 1996
 
  The following is a reconciliation of the carrying amount and related
accumulated depreciation of ATLANTIC's investment in real estate, at cost (in
thousands):
 
<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                                  ------------------------------
                   CARRYING AMOUNT                   1996       1995      1994
                   ---------------                ----------  --------  --------
      <S>                                         <C>         <C>       <C>
      Beginning balances........................  $  888,928  $631,260  $ 31,005
      Acquisitions and renovation expenditures..     179,752   187,267   571,288
      Development expenditures, including land
       acquisitions.............................     179,783   101,335    28,967
      Recurring capital expenditures............       2,783       --        --
      Provision for possible loss...............      (2,500)      --        --
      Dispositions..............................     (59,988)  (30,934)      --
      Sale of Homestead Assets..................     (31,523)      --        --
                                                  ----------  --------  --------
      Ending balances...........................  $1,157,235  $888,928  $631,260
                                                  ==========  ========  ========
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                                  ------------------------------
               ACCUMULATED DEPRECIATION              1996       1995      1994
               ------------------------           ----------  --------  --------
      <S>                                         <C>         <C>       <C>
      Beginning balances........................  $   23,561  $  8,798  $     28
      Depreciation for the period...............      20,824    15,925     8,770
      Accumulated depreciation of real estate
       disposed of..............................      (3,219)   (1,162)      --
                                                  ----------  --------  --------
      Ending balances...........................  $   41,166  $ 23,561  $  8,798
                                                  ==========  ========  ========
</TABLE>
 
                                      F-37
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                   PRO FORMA CONDENSED FINANCIAL STATEMENTS
 
                                  (UNAUDITED)
   
  The accompanying pro forma condensed financial statements for ATLANTIC
reflect the Merger pursuant to which ATLANTIC will acquire its REIT Manager
and SCG Realty Services currently owned by Security Capital, in exchange for
ATLANTIC Shares. The Merger, if approved by a majority of ATLANTIC's
shareholders, will result in ATLANTIC becoming an internally managed REIT. The
Merger does not meet the significance tests of the Securities and Exchange
Commission that require pro forma financial statements and financial
statements of the acquired companies. However, pro forma condensed financial
statements have been included because management believes that presenting the
pro forma effects of the Merger will help shareholders evaluate and understand
the Merger.     
   
  The pro forma condensed financial statements have been prepared based on
certain pro forma adjustments to the historical financial statements of
ATLANTIC. The pro forma financial statements do not reflect the Offering as
ATLANTIC is not able to estimate what portion, if any, of the rights
distributed to shareholders in the Offering will ultimately be exercised.     
   
  The accompanying pro forma condensed balance sheet as of March 31, 1997 has
been prepared as if the Merger had been completed as of the balance sheet date
and also reflects: (i) the sale of $86.0 million of Shares on April 10, 1997
(4,000,000 Shares at $21.50 per Share), net of estimated costs of issuance of
$5.5 million, as if the Shares had been sold as of March 31, 1997; (ii) the
proposed Note Offering with aggregate gross proceeds of $150.0 million, net of
estimated costs of issuance of $4.3 million, as if the Notes had been issued
as of March 31, 1997; and (iii) the proposed Preferred Share Offering with
gross proceeds of $50.0 million, net of estimated costs of issuance of $2.0
million, as if the Series A Preferred Shares had been issued as of March 31,
1997. For pro forma purposes, the proceeds from the sale of Shares, the Note
Offering and the Preferred Share Offering have been assumed to be used to
repay borrowings on ATLANTIC's $350 million line of credit.     
   
  The accompanying pro forma condensed statements of earnings for the three-
month period ended March 31, 1997 and the year ended December 31, 1996 have
been prepared as if the Merger had occurred on January 1, 1996 and also
reflects: (i) the sale of ATLANTIC's Homestead Village(R) properties to
Homestead and subsequent distribution of the Homestead common stock and
warrants to ATLANTIC's shareholders as if the transaction had been consummated
on January 1, 1996; (ii) the acquisition and disposition by ATLANTIC of all
communities acquired or disposed of from December 31, 1995 through March 31,
1997 as if these communities had been acquired or disposed of as of January 1,
1996; (iii) the assumption of mortgage debt associated with the acquisition of
the communities acquired from December 31, 1995 through March 31, 1997 as if
this mortgage debt had been assumed as of January 1, 1996; (iv) the sale of
Shares through private placement subsequent to December 31, 1995, necessary to
fund pro forma acquisitions as if the Shares had been sold as of January 1,
1996; (v) the sale of Shares in ATLANTIC's initial public offering in October
1996, net of costs of issuance, necessary to fund pro forma acquisitions as if
the Shares had been sold as of January 1, 1996; (vi) the sale of $86.0 million
of Shares on April 10, 1997 (4,000,000 Shares at $21.50 per Share), net of
estimated costs of issuance of $5.5 million as if the Shares had been sold as
of January 1, 1996; (vii) the proposed Note Offering with aggregate gross
proceeds of $150.0 million, net of estimated costs of issuance of $4.3
million, as if the Notes had been issued as of January 1, 1996; and (viii) the
proposed Preferred Share Offering with gross proceeds of $50.0 million, net of
estimated costs of issuance of $2.0 million, as if the Series A Preferred
Shares had been issued as of January 1, 1996. For pro forma purposes, the
proceeds from the sale of Shares on April 10, 1997, the Note Offering and the
Preferred Share Offering have been assumed to be used to repay pro forma
borrowings on ATLANTIC's $350 million line of credit.     
   
  The accompanying pro forma condensed statements of earnings for the three-
month period ended March 31, 1997 and the year ended December 31, 1996 do not
give effect to the fully stabilized results of operations     
 
                                     F-38
<PAGE>
 
   
related to ATLANTIC communities under construction or in planning and owned at
March 31, 1997 with a total budgeted completion cost of $410.2 million or the
1996 and first quarter 1997 development completions with a total budgeted cost
of $56.4 million. Management believes there will be sufficient depth of
management and personnel such that additional assets can be acquired, developed
and managed without a significant increase in personnel or other costs. As a
result, management of ATLANTIC believes that the accretion in net earnings and
funds from operations from the Merger reflected in the pro forma condensed
statements of earnings is not indicative of the full accretion that is expected
to occur under an internally managed structure.     
   
  The pro forma condensed financial statements do not reflect the funding of
ATLANTIC's unfunded obligation of approximately $91.1 million at March 31, 1997
under a funding commitment agreement with Homestead or receipt of the related
convertible mortgage notes, as this funding is related to future development
costs of the properties sold to Homestead.     
 
  The pro forma condensed financial statements do not purport to be indicative
the financial position or results of operations which would actually have been
obtained had the transactions described above been completed on the dates
indicated or which may be obtained in the future. The pro forma condensed
financial statements should be read in conjunction with the historical
financial statements of ATLANTIC included elsewhere herein. In management's
opinion all material adjustments necessary to reflect the effects of these
transactions have been made.
 
                                      F-39
<PAGE>
 
                            
                         SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
                        
                     PRO FORMA CONDENSED BALANCE SHEET     
                                 
                              MARCH 31, 1997     
                      
                   (IN THOUSANDS, EXCEPT SHARE AMOUNTS)     
                                   
                                (UNAUDITED)     
 
<TABLE>   
<CAPTION>
                                                                                                 PROPOSED
                                                                                                 SERIES A
                                                                                     PROPOSED    PREFERRED
                          ATLANTIC      SHARE                 THE                      NOTES      SHARES
                         HISTORICAL  ISSUANCE(A)  SUBTOTAL   MERGER      SUBTOTAL   ISSUANCE(B) ISSUANCE(C) PRO FORMA
                         ----------  ----------- ----------  ------     ----------  ----------- ----------- ----------
<S>                      <C>         <C>         <C>         <C>        <C>         <C>         <C>         <C>
         ASSETS
         ------
Real estate............. $1,208,229   $    --    $1,208,229  $  --      $1,208,229   $     --    $    --    $1,208,229
 Less accumulated
  depreciation..........     47,297        --        47,297     --          47,297         --         --        47,297
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
                          1,160,932        --     1,160,932     --       1,160,932         --         --     1,160,932
Homestead Convertible
 Mortgages..............     25,891        --        25,891     --          25,891         --         --        25,891
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
 Net investments........  1,186,823        --     1,186,823     --       1,186,823         --         --     1,186,823
Cash and cash
 equivalents............      3,953        --         3,953      24 (d)      3,977         --         --         3,977
Due from Security
 Capital................        --         --           --      625 (e)        625         --         --           625
Other fixed assets......        --         --           --    1,102 (f)      1,102         --         --         1,102
Accounts receivable and
 other assets...........     13,455        --        13,455     413 (d)     13,868       4,250        --        18,118
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
   Total assets......... $1,204,231   $    --    $1,204,231  $2,164     $1,206,395   $   4,250   $    --    $1,210,645
                         ==========   ========   ==========  ======     ==========   =========   ========   ==========
<CAPTION>
    LIABILITIES AND
  SHAREHOLDERS' EQUITY
  --------------------
<S>                      <C>         <C>         <C>         <C>        <C>         <C>         <C>         <C>
Liabilities:
 Line of credit......... $  295,250   $(80,480)  $  214,770  $  --      $  214,770   $(145,750)  $(48,000)  $   21,020
 Long-term debt.........        --         --           --      --             --      150,000        --       150,000
 Mortgages payable......    155,418        --       155,418     --         155,418         --         --       155,418
 Accounts payable.......     18,189        --        18,189   1,062 (d)     19,251         --         --        19,251
 Accrued expenses and
  other liabilities.....     20,654        --        20,654     700 (g)     21,354         --         --        21,354
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
   Total liabilities....    489,511    (80,480)     409,031   1,762        410,793       4,250    (48,000)     367,043
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
Shareholders' equity:
 Series A Preferred
  Shares (2,000,000
  shares at a stated
  liquidation
  preference of $25.00
  per share)............        --         --           --      --             --          --      50,000       50,000
 Common shares
  (250,000,000
  authorized,
  37,891,580 issued
  historical and
  44,240,580 pro
  forma)................        379         40          419      23 (h)        442         --         --           442
 Additional paid-in
  capital...............    747,640     80,440      828,080     379 (i)    828,459         --      (2,000)     826,459
 Unrealized gains on
  Homestead Convertible
  Mortgages.............      5,900        --         5,900     --           5,900         --         --         5,900
 Distributions in
  excess of net
  earnings..............    (39,199)       --       (39,199)    --         (39,199)        --         --       (39,199)
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
   Total shareholders'
    equity..............    714,720     80,480      795,200     402        795,602         --      48,000      843,602
                         ----------   --------   ----------  ------     ----------   ---------   --------   ----------
   Total liabilities and
    shareholders'
    equity.............. $1,204,231   $    --    $1,204,231  $2,164     $1,206,395   $   4,250   $    --    $1,210,645
                         ==========   ========   ==========  ======     ==========   =========   ========   ==========
</TABLE>    
       
    See accompanying notes to pro forma condensed financial statements.     
 
                                      F-40
<PAGE>
 
                            
                         SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
                    
                 PRO FORMA CONDENSED STATEMENT OF EARNINGS     
                     
                  THREE-MONTH PERIOD ENDED MARCH 31, 1997     
                    
                 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)     
                                   
                                (UNAUDITED)     
 
<TABLE>   
<CAPTION>
                                                                                                  PROPOSED
                                                                                                  SERIES A
                                                                                    PROPOSED      PREFERRED
                           ATLANTIC     SHARE                  THE                    NOTES        SHARES        PRO
                          HISTORICAL ISSUANCE(A)   SUBTOTAL  MERGER      SUBTOTAL  ISSUANCE(B)   ISSUANCE(C)    FORMA
                          ---------- -----------   --------  -------     --------  -----------   -----------   --------
<S>                       <C>        <C>           <C>       <C>         <C>       <C>           <C>           <C>
Revenues:
 Rental income..........   $ 39,715    $   --      $ 39,715  $   --      $ 39,715    $   --        $   --      $ 39,715
 Homestead Convertible
  Mortgages interest
  income................        185        --           185      --           185        --            --           185
 Other interest income..         57        --            57      --            57        --            --            57
                           --------    -------     --------  -------     --------    -------       -------     --------
                             39,957        --        39,957      --        39,957        --            --        39,957
                           --------    -------     --------  -------     --------    -------       -------     --------
Expenses:
 Rental expenses........     13,823        --        13,823    1,540 (j)   15,363        --            --        15,363
 Property management
  fees:
 Paid to affiliate......      1,280        --         1,280   (1,280)(k)      --         --            --           --
 Paid to third parties..        232        --           232                   232        --            --           232
 Depreciation...........      6,132        --         6,132       71 (l)    6,203        --            --         6,203
 Interest:
 Mortgage...............      2,650        --         2,650      --         2,650        --            --         2,650
 Line of credit and
  long-term debt........      2,111     (1,429)(m)      682      --           682        413 (n)      (852)(o)      243
 REIT management fee
  paid to affiliate.....      3,029        229 (m)    3,258   (3,258)(k)      --         --            --           --
 General and
  administrative........        265        --           265    1,486 (p)    1,751        --            --         1,751
 Provision for possible
  loss on investments...        200        --           200      --           200        --            --           200
 Other..................         57        --            57      --            57        --            --            57
                           --------    -------     --------  -------     --------    -------       -------     --------
                             29,779     (1,200)      28,579   (1,441)      27,138        413          (852)      26,699
                           --------    -------     --------  -------     --------    -------       -------     --------
Net earnings from
 operations.............   $10,178     $ 1,200     $ 11,378  $ 1,441 (q) $ 12,819    $  (413)      $   852     $ 13,258
 Less Series A Preferred
  Share dividends.......        --         --           --       --           --         --          1,125 (r)    1,125
                           --------    -------     --------  -------     --------    -------       -------     --------
 Net earnings
  attributable to
  Shares................   $ 10,178    $ 1,200     $ 11,378  $ 1,441     $ 12,819    $  (413)      $  (273)    $ 12,133
                           ========    =======     ========  =======     ========    =======       =======     ========
Weighted average Shares
 outstanding............     37,892      4,000 (s)   41,892    2,349 (t)   44,241        --            --        44,241
                           ========    =======     ========  =======     ========    =======       =======     ========
Net earnings
 attributable to Shares
 per Share..............   $   0.27    $   --      $   0.27  $  0.02     $   0.29    $ (0.01)      $ (0.01)    $   0.27
                           ========    =======     ========  =======     ========    =======       =======     ========
Reconciliation of net
 earnings attributable
 to Shares to funds from
 operations:
 Net earnings
  attributable to
  Shares................   $ 10,178    $ 1,200     $ 11,378  $ 1,441     $ 12,819    $  (413)      $  (273)    $ 12,133
Add (Deduct):
 Real estate
  depreciation .........      6,132        --         6,132      --         6,132        --            --         6,132
 Provision for possible
  loss on investments...        200        --           200      --           200        --            --           200
 Amortization of
  discount on conversion
  feature and deferred
  commitment fee related
  to Homestead
  Convertible Mortgages.        (20)       --           (20)     --           (20)       --            --           (20)
                           --------    -------     --------  -------     --------    -------       -------     --------
 Funds from
  operations(u).........   $ 16,490    $ 1,200     $ 17,690  $ 1,441     $ 19,131    $  (413)      $  (273)    $ 18,445
                           ========    =======     ========  =======     ========    =======       =======     ========
Weighted average Shares
 outstanding............     37,892      4,000       41,892    2,349       44,241        --            --        44,241
                           ========    =======     ========  =======     ========    =======       =======     ========
Cash Flow Summary:
 Net cash provided
  (used) by operating
  activities............   $ 16,913    $ 1,200     $ 18,113  $ 1,252     $ 19,365    $  (413)      $   852     $ 19,804
 Net cash used by
  investing activities..    (69,354)       --       (69,354)  (1,132)     (70,486)       --            --       (70,486)
 Net cash provided
  (used) by financing
  activities............   $ 52,055    $   --      $ 52,055  $  (197)    $ 51,858    $   --        $(1,125)    $ 50,733
</TABLE>    
       
    See accompanying notes to pro forma condensed financial statements.     
 
                                      F-41
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
 
                   PRO FORMA CONDENSED STATEMENT OF EARNINGS
 
                         YEAR ENDED DECEMBER 31, 1996
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
<TABLE>   
<CAPTION>
                                                          ACQUISITIONS                                      PROPOSED
                      ATLANTIC    HOMESTEAD              DISPOSITIONS &               THE                    NOTES
                     HISTORICAL TRANSACTION(V) SUBTOTAL  SHARE ISSUANCE   SUBTOTAL  MERGER       SUBTOTAL   ISSUANCE
                     ---------- -------------- --------  --------------   --------  -------      ---------  --------
<S>                  <C>        <C>            <C>       <C>              <C>       <C>          <C>        <C>
Revenues:
 Rental income...     $137,729     $  (424)    $137,305     $11,056 (w)   $148,361  $   --       $ 148,361  $   --
 Interest income.          427         (21)         406         --             406      --             406      --
                      --------     -------     --------     -------       --------  -------      ---------  -------
                       138,156        (445)     137,711      11,056        148,767      --         148,767      --
                      --------     -------     --------     -------       --------  -------      ---------  -------
Expenses:
 Rental expenses.       49,101        (173)      48,928       4,279 (w)     53,207    5,662 (x)     58,869      --
 Property
 management fees:
 Paid to affiliate.      4,208         --         4,208         404 (w)      4,612   (4,612)(k)        --       --
 Paid to third
 parties.........          971         --           971         --             971      --             971      --
 Depreciation....       20,824         (43)      20,781       1,753 (y)     22,534      213 (z)     22,747      --
 Interest:
 Mortgage........        9,484         --         9,484         785 (aa)    10,269      --          10,269      --
 Line of credit
 and long-term
 debt............        6,697       2,739        9,436      (5,168)(bb)     4,268      --           4,268    1,229 (cc)
 REIT management
 fee paid to
 affiliate.......       10,445        (475)       9,970       1,682 (ee)    11,652  (11,652)(k)        --       --
 General and
 administrative..          673         (32)         641         --             641    5,282 (ff)     5,923      --
 Provision for
 possible loss on
 investments.....        2,500         --         2,500         --           2,500      --           2,500      --
 Other...........          255         (23)         232         --             232      --             232      --
                      --------     -------     --------     -------       --------  -------      ---------  -------
                       105,158       1,993      107,151       3,735        110,886   (5,107)       105,779    1,229
                      --------     -------     --------     -------       --------  -------      ---------  -------
Net earnings from
operations
excluding gains
on dispositions
and extraordinary
item.............     $ 32,998     $(2,438)    $ 30,560     $ 7,321       $ 37,881  $ 5,107 (q)  $  42,988  $(1,229)
Less Series A
Preferred Share
dividends........          --          --           --          --             --       --             --       --
                      --------     -------     --------     -------       --------  -------      ---------  -------
 Net earnings
 attributable to
 Shares..........     $ 32,998     $(2,438)    $ 30,560     $ 7,321       $ 37,881  $ 5,107      $  42,988  $(1,229)
                      ========     =======     ========     =======       ========  =======      =========  =======
Weighted average
Shares
outstanding......       32,028         --        32,028       5,869 (hh)    37,897    2,349 (t)     40,246      --
                      ========     =======     ========     =======       ========  =======      =========  =======
Net earnings
attributable to
Shares per Share
excluding gains
on dispositions
and extraordinary
item.............     $   1.03     $ (0.08)    $   0.95     $  0.05       $   1.00  $  0.07      $    1.07  $ (0.03)
Reconciliation of
net earnings
attributable to
Shares excluding
gains on
dispositions and
extraordinary
item to funds
from operations:
 Net earnings
 attributable to
 Shares excluding
 gains on
 dispositions and
 extraordinary
 item............     $ 32,998     $(2,438)    $ 30,560     $ 7,321       $ 37,881  $ 5,107      $  42,988  $(1,229)
 Add (Deduct):
 Real estate
 depreciation....       20,824         (43)      20,781       1,753         22,534      --          22,534      --
 Provision for
 possible loss on
 investments.....        2,500         --         2,500         --           2,500      --           2,500      --
                      --------     -------     --------     -------       --------  -------      ---------  -------
 Funds from
 operations (u)..     $ 56,322     $(2,481)    $ 53,841     $ 9,074       $ 62,915  $ 5,107      $  68,022  $(1,229)
                      ========     =======     ========     =======       ========  =======      =========  =======
Weighted average
Shares
outstanding......       32,028         --        32,028       5,869         37,897    2,349         40,246      --
                      ========     =======     ========     =======       ========  =======      =========  =======
Cash Flow
Summary:
 Net cash
 provided (used)
 by operating
 activities......     $ 54,356     $(2,481)    $ 51,875     $ 9,074       $ 60,949  $ 6,418      $  67,367  $(1,229)
 Net cash used by
 investing
 activities......     (287,418)        --      (287,418)        --        (287,418)  (4,058)      (291,476)     --
 Net cash
 provided (used)
 by financing
 activities......     $230,907     $   --      $230,907     $   --        $230,907  $  (381)     $ 230,526  $   --
<CAPTION>
                     PROPOSED
                     SERIES A
                     PREFERRED
                      SHARES         PRO
                     ISSUANCE       FORMA
                     ------------- ---------
<S>                  <C>           <C>
Revenues:
 Rental income...     $   --       $148,361
 Interest income.         --            406
                     ------------- ---------
                          --        148,767
                     ------------- ---------
Expenses:
 Rental expenses.         --         58,869
 Property
 management fees:
 Paid to affiliate.       --            --
 Paid to third
 parties.........         --            971
 Depreciation....         --         22,747
 Interest:
 Mortgage........         --         10,269
 Line of credit
 and long-term
 debt............      (3,547)(dd)    1,950
 REIT management
 fee paid to
 affiliate.......         --            --
 General and
 administrative..         --          5,923
 Provision for
 possible loss on
 investments.....         --          2,500
 Other...........         --            232
                     ------------- ---------
                       (3,547)      103,461
                     ------------- ---------
Net earnings from
operations
excluding gains
on dispositions
and extraordinary
item.............     $ 3,547      $ 45,306
Less Series A
Preferred Share
dividends........       4,500 (gg)    4,500
                     ------------- ---------
 Net earnings
 attributable to
 Shares..........     $  (953)     $ 40,806
                     ============= =========
Weighted average
Shares
outstanding......         --         40,246
                     ============= =========
Net earnings
attributable to
Shares per Share
excluding gains
on dispositions
and extraordinary
item.............     $ (0.03)     $   1.01
Reconciliation of
net earnings
attributable to
Shares excluding
gains on
dispositions and
extraordinary
item to funds
from operations:
 Net earnings
 attributable to
 Shares excluding
 gains on
 dispositions and
 extraordinary
 item............     $  (953)     $ 40,806
 Add (Deduct):
 Real estate
 depreciation....         --         22,534
 Provision for
 possible loss on
 investments.....         --          2,500
                     ------------- ---------
 Funds from
 operations (u)..     $  (953)     $ 65,840
                     ============= =========
Weighted average
Shares
outstanding......         --         40,246
                     ============= =========
Cash Flow
Summary:
 Net cash
 provided (used)
 by operating
 activities......     $ 3,547      $ 69,685
 Net cash used by
 investing
 activities......         --       (291,476)
 Net cash
 provided (used)
 by financing
 activities......     $(4,500)     $226,026
</TABLE>    
 
      See accompanying notes to pro forma condensed financial statements.
 
                                      F-42
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
               
            NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS     
                                 
                              MARCH 31, 1997     
                                  
                               (UNAUDITED)     
   
  (a) Reflects the sale of 4,000,000 Shares at a price of $21.50 per Share
which occurred on April 10, 1997. The total proceeds of $86.0 million, net of
estimated costs of issuance of $5.5 million, results in $80.5 million of cash
available which, for pro forma purposes, has been assumed to be used to repay
borrowings on ATLANTIC's $350 million unsecured line of credit.     
   
  (b) Reflects the proposed sale of $100.0 million of   % Notes and $50.0
million of   % Notes, net of estimated costs of issuance of $4.3 million,
resulting in $145.7 million of cash available which, for pro forma purposes,
has been assumed to be used to repay borrowings on ATLANTIC's $350 million
unsecured line of credit.     
   
  (c) Reflects the proposed sale of 2,000,000 shares of Series A Preferred
Shares at a price of $25.00 per share. The total proceeds of $50.0 million,
net of estimated costs of issuance of $2.0 million, results in $48.0 million
of cash available which, for pro forma purposes, has been assumed to be used
to repay borrowings on ATLANTIC's $350 million unsecured line of credit. For
pro forma purposes, the issuance price and the redemption price are assumed to
be the same.     
   
  (d) Reflects the historical operating assets and liabilities of the REIT
Manager and SCG Realty Services for which Security Capital will reimburse
ATLANTIC as more fully discussed in note (e).     
   
  (e) In accordance with the terms of the Merger Agreement, reflects the
amount due to ATLANTIC from Security Capital as reimbursement for the net
historical operating liabilities (as discussed in note (d)) acquired from the
REIT Manager and SCG Realty Services as of March 31, 1997.     
   
  (f) Reflects the historical cost of the fixed assets (primarily computer
equipment and software) of the REIT Manager and SCG Realty Services that are
being acquired by ATLANTIC. Assets and liabilities, consisting primarily of
intercompany and related accounts, which are not being acquired in the Merger
have not been reflected as they will have no impact on the financial position
of ATLANTIC.     
   
  (g) Reflects estimated costs of completing the Merger which are reflected in
shareholders' equity. See note (i).     
   
  (h) Reflects the par value of the Shares issued as consideration for the
purchase of the net tangible assets of the REIT Manager and SCG Realty
Services. For pro forma purposes, 2,349,000 Shares were calculated using the
purchase price of $54.6 million and an assumed per Share price of $23.25. This
price represents the midpoint of the pricing range set forth in the Merger
Agreement.     
   
  (i) Reflects: (i) the additional paid-in capital related to the Shares
issued as consideration for the purchase of the net tangible assets of the
REIT Manager and SCG Realty Services, (ii) the costs associated with the
Merger and (iii) the difference between the Merger purchase price and the
historical cost of the net tangible assets of the REIT Manager and SCG Realty
Services being acquired by ATLANTIC. Because the management companies being
acquired do not qualify as "businesses" for purposes of applying APB Opinion
No. 16, "Business Combinations" and because the transaction is occurring
between entities with common control this difference has been accounted for as
a capital transaction reflected in shareholders' equity.     
 
<TABLE>   
           <S>                             <C>         <C>
           Additional paid-in capital
            associated with Shares issued
            ($54,609,000 less par value
            of $23,000)..................              $54,586,000
           Purchase price................  54,609,000
           Costs associated with the
            Merger.......................     700,000
           Net tangible assets acquired..  (1,102,000)
                                           ----------
                                                        54,207,000
                                                       -----------
           Net adjustment to additional
            paid-in capital..............              $   379,000
                                                       ===========
</TABLE>    
 
                                     F-43
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
  (j) Reflects the historical operating expenses of SCG Realty Services,
including charges for administrative services provided by Security Capital,
which were directly related to providing services to ATLANTIC for the three-
month period ended March 31, 1997. See note (p) for further discussion.     
   
  (k) Reflects the elimination of ATLANTIC's expenses related to REIT
management fees and property management fees. The corresponding fee revenue
recognized by the REIT Manager and SCG Realty Services have not been reflected
as they would be eliminated.     
   
  (l) Reflects the historical depreciation expense of the REIT Manager and SCG
Realty Services ($60,000) directly related to fixed assets being acquired in
the Merger for the three-month period ended March 31, 1997, as adjusted for
the estimated increase that would result from the capitalization of
acquisition and development costs ($11,000) discussed in note (p). These
capitalized costs will be depreciated utilizing the same lives and methods
currently utilized by ATLANTIC.     
   
  (m) Reflects the reduction to interest expense and related increase in the
REIT management fee resulting from the pro forma repayments on the line of
credit due to the Share issuance on April 10, 1997. The interest reduction is
calculated using the weighted average daily interest rate of 7.1% for the
three-month period ended March 31, 1997.     
   
  (n) Reflects the net change in interest expense as a result of the Note
Offering for the three-month period ended March 31, 1997 as follows:     
 
<TABLE>   
      <S>                                                              <C>
      Increase in interest expense related to the Notes............... $ 3,000
      Decrease in interest expense associated with the pro forma
       repayments on the line of credit...............................  (2,587)
                                                                       -------
        Net change.................................................... $   413
                                                                       =======
</TABLE>    
   
  The interest expense on the Notes is calculated at an assumed effective rate
of 8.0% (including the amortization of associated deferred loan costs). The
reduction in interest expense associated with the line of credit is calculated
using the line of credit weighted average interest rate of 7.1%.     
<TABLE>
<S>  <C>
     ===
</TABLE>
   
  (o) Reflects the reduction in interest expense resulting from the pro forma
repayments on the line of credit due to the proposed Preferred Share Offering
calculated using the line of credit weighted average interest rate of 7.1% for
the three-month period ended March 31, 1997.     
   
  (p) Reflects the historical general and administrative costs of the REIT
Manager ($2,488,000) which were associated with providing services to ATLANTIC
for the three-month period ended March 31, 1997, reduced for the pro forma
adjustment to capitalize qualifying direct and incremental costs relating
primarily to the acquisition and development of real estate investments
($1,002,000) that would have been capitalized by ATLANTIC under GAAP, had the
Merger occurred on January 1, 1996. Under the current management structure,
ATLANTIC pays a REIT management fee which is based on 16% of cash flow, as
defined. The entire fee is expensed in accordance with GAAP since the
underlying costs of service are not directly incurred by ATLANTIC and the fees
do not represent a reimbursement of such costs. Upon consummation of the
Merger, all such costs will be incurred directly by ATLANTIC and to the extent
that they are qualifying, incremental costs, they will be capitalized in
accordance with GAAP.     
   
  In connection with the Merger, it is expected that ATLANTIC will enter into
a proposed Administrative Services Agreement (ASA) with Security Capital.
Under the ASA, Security Capital will provide ATLANTIC with administrative
services such as payroll, accounts payable, cash management, risk management,
internal audit, tax and legal administration, systems development and systems
support. Such services are currently     
 
                                     F-44
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
provided by Security Capital to ATLANTIC through the REIT Manager and SCG
Realty Services. The fees payable to Security Capital will be equal to
Security Capital's cost of providing such services, plus 20%. Based upon a
review of the terms of the ASA, it was determined that the costs that would
have been incurred under the ASA for the three-month period ended March 31,
1997 and the year ended December 31, 1996 would not differ materially from the
actual costs charged to the REIT Manager and SCG Realty Services by Security
Capital during these periods and therefore no pro forma adjustments are
required.     
       
          
  (q) No income tax adjustment is reflected in the accompanying pro forma
condensed statements of earnings as the operations of the REIT Manager and SCG
Realty Services will be merged into a qualified REIT subsidiary which, under
federal income tax laws, would not be subject to income taxes.     
   
  (r) Reflects the dividend related to the Series A Preferred Shares
calculated at an assumed dividend rate of 9.0% for the three-month period
ended March 31, 1997.     
          
  (s) Reflects the issuance of 4,000,000 Shares on April 10, 1997 as if the
Shares had been issued as of March 31, 1997.     
   
  (t) Reflects the increase in weighted average Shares outstanding that would
result from the issuance of Shares as consideration for the purchase of the
net tangible assets of the REIT Manager and SCG Realty Services as if the
purchase had occurred on January 1, 1996. The number of Shares shown is based
on the purchase price of $54.6 million at an assumed per Share price of
$23.25. The price represents the mid point of the pricing range set forth in
the Merger Agreement.     
   
  (u) Funds from operations represents ATLANTIC's net earnings computed in
accordance with GAAP, excluding gains (or losses) from real estate
transactions, provisions for possible losses, extraordinary items and real
estate depreciation. ATLANTIC believes that an understanding of funds from
operations will enhance the reader's comprehension of the impact of the Merger
to ATLANTIC. The impact of the Merger on ATLANTIC's funds from operations was
a specific consideration of ATLANTIC's Special Committee which was formed for
purposes of making a recommendation to ATLANTIC's Board. Funds from operations
should not be considered as an alternative to net earnings or any other GAAP
measurement of performance as an indicator of ATLANTIC's operating performance
or as an alternative to cash flows from operating, investing or financing
activities as a measure of liquidity. Furthermore, the funds from operations
measure presented by ATLANTIC may not be comparable to similarly titled
measures of other REITs. Funds from operations is not intended to represent
cash made available to shareholders.     
   
  (v) Reflects the sale of ATLANTIC's Homestead Village(R) properties to
Homestead as if the transaction had taken place on January 1, 1996 as follows:
(i) the elimination of the historical results of operations of ATLANTIC's
Homestead Village(R) properties from January 1, 1996 to the date of sale
(October 17, 1996), (ii) the recognition of additional interest expense and a
corresponding reduction in the REIT management fee resulting from the
additional borrowings that would have been necessary in 1996 to complete the
Homestead transaction and (iii) the recognition of the historical interest
expense that was capitalized on the properties sold to Homestead and the
corresponding reduction in the REIT management fee.     
 
                                     F-45
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
  (w) All of ATLANTIC's acquisitions subsequent to December 31, 1995 were
acquired from unaffiliated third parties. These acquisitions are described
below:     
<TABLE>   
<CAPTION>
                                                                                             OCCUPANCY
                          ACQUISITION                      ACQUISITION                      AT DATE OF
       COMMUNITY             DATE          LOCATION      COST (IN 000'S) UNITS PRODUCT TYPE ACQUISITION
       ---------          -----------      --------      --------------- ----- ------------ -----------
<S>                       <C>         <C>                <C>             <C>   <C>          <C>
Cameron at Hickory Grove
 (formerly Esprit)......   4/10/96    Charlotte, NC          $ 8,000      202    Moderate      93.6%
Cameron Court (formerly
 Paces Court)...........   4/22/96    Greenville, SC          11,007      234    Middle        91.0
Park Place at Turtle Run
 (formerly Park Place)..   4/22/96    Ft. Lauderdale, FL      14,355      350    Moderate      91.7
The Pointe at Bayberry
 Lake...................   5/29/96    Ft. Lauderdale, FL      16,650      308    Moderate      90.9
Cameron Pointe..........   5/30/96    Atlanta, GA             14,450      214    Middle        96.3
Country Oaks............   9/5/96     Memphis, TN              8,250      200    Moderate      98.0
West Springfield
 Terrace................   9/30/96    Washington, DC          16,100      244    Moderate      94.7
Cameron Ridge (formerly
 Lincoln Ridge).........   10/17/96   Raleigh, NC             10,000      228    Middle        99.6
Cameron Century Center
 (formerly Arbors of
 Century Center)........   10/18/96   Memphis, TN             15,800      420    Moderate      90.7
Balmoral Village........   10/22/96   Atlanta, GA             19,125      312    Middle        95.5
Cameron Lake (formerly
 Summer Lake)...........   11/12/96   Raleigh, NC              9,225      196    Moderate      84.1
Emerald Forest..........   12/19/96   Raleigh, NC             14,625      320    Moderate      85.6
Cameron Bayshore (for-
 merly Chesapeake)......   12/20/96   Tampa, FL               10,700      328    Moderate      97.0
</TABLE>    
   
  This adjustment reflects historical gross income and rental expenses for all
communities acquired subsequent to December 31, 1995 for the period from
January 1, 1996 to the respective dates of acquisition (results of operations
after the date of acquisition are included in ATLANTIC's historical operating
results). It also reflects the removal from ATLANTIC's historical balances of
gross income and rental expenses for all communities disposed of subsequent to
December 31, 1995 for the period from January 1, 1996 to the respective dates
of disposition. The historical gross income and rental expenses relating to
the period prior to ATLANTIC's acquisition of the communities exclude amounts
which would not be comparable to the proposed future operations of the
communities such as certain interest income and income taxes.     
 
                                     F-46
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
  The following tables summarize the historical income and expense amounts
shown on the pro forma statement of earnings for the year ended December 31,
1996 (in thousands). There were no community acquisitions or dispositions in
the three-month period ended March 31, 1997.     
 
<TABLE>   
<CAPTION>
                                                          RENTAL     RENTAL
                                                          INCOME   EXPENSES(1)
                                                          -------  -----------
   <S>                                                    <C>      <C>
   FOR THE YEAR ENDED DECEMBER 31, 1996:
     Group C Communities................................  $ 5,805    $ 2,481
     Group D Communities................................    6,180      2,505
     Group E Communities................................   11,645      4,753
     Other communities acquired in 1996.................    3,683      1,534
                                                          -------    -------
       Totals for the year..............................   27,313     11,273
     Less: Post acquisition amounts already included in
          ATLANTIC's historical balances................   (9,690)    (3,616)
     Less: Dispositions.................................   (6,567)    (2,920)
                                                          -------    -------
       Net adjustment to ATLANTIC's historical balances.  $11,056    $ 4,737 (2)
                                                          =======    =======
</TABLE>    
- --------
   
(1) Includes property management fees and real estate taxes.     
   
(2) Rental expenses are further adjusted by ($54) to reflect the difference
    for the year ended December 31, 1996 between historical property
    management fee expense and ATLANTIC's pro forma property management fee
    expense.     
   
  The following analysis reconciles the audited information for the Group C
Communities, the Group D Communities and the Group E Communities to the
amounts contained in the pro forma statement of earnings (in thousands):     
 
<TABLE>   
<CAPTION>
                                                       RENTAL        RENTAL
                                                       INCOME      EXPENSES(1)
                                                       -------     -----------
   <S>                                                 <C>         <C>
   Group C Communities: Audited results of operations
    for the year ended December 31, 1995.............  $ 5,876       $3,043
     Adjustment to reflect the results of operations
      of Group C Communities for 1996................      (71)(2)     (562)(2)
                                                       -------       ------
       Total 1996 Group C............................  $ 5,805       $2,481
                                                       =======       ======
   Group D Communities: Audited results of operations
    for the year ended December 31, 1995.............  $ 6,173       $2,576
     Adjustment to reflect the results of operations
      of Group D Communities for 1996................        7(2)       (71)(2)
                                                       -------       ------
       Total 1996 Group D............................  $ 6,180       $2,505
                                                       =======       ======
   Group E Communities: Audited results of operations
    for the year ended December 31, 1995.............  $11,347       $4,990
     Adjustment to reflect the results of operations
      of Group E Communities for 1996................      298(2)     (237)(2)
                                                       -------       ------
       Total 1996 Group E............................  $11,645       $4,753
                                                       =======       ======
</TABLE>    
- --------
   
(1) Includes property management fees and real estate taxes.     
   
(2) Represents incremental income and expense adjustments necessary to
    reconcile the 1995 audited results with the 1996 actual results.     
 
                                     F-47
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
  (x) Reflects the historical operating expenses of the Property Manager
($5,257,000), including charges for administrative services provided by
Security Capital (see note (p)) which were directly related to providing
services to ATLANTIC for the year ended December 31, 1996, as adjusted for the
estimated increase to historical operating expenses of SCG Realty Services
($405,000) resulting from the pro forma acquisitions, net of dispositions,
discussed in note (w).     
   
  (y) Reflects (i) the removal of depreciation expense recognized on
communities disposed of subsequent to December 31, 1995 which is included in
ATLANTIC's historical balances ($735,000) and (ii) the addition of
depreciation expense from January 1, 1996 through the acquisition date for all
communities acquired subsequent to December 31, 1995 ($2,488,000)
(depreciation expense after the date of acquisition is included in ATLANTIC's
historical operating results). This depreciation adjustment is based on
ATLANTIC's purchase cost assuming asset lives of ten to 40 years. Depreciation
is computed using a straight-line method.     
   
  (z) Reflects the historical depreciation expense of the REIT Manager and the
Property Manager ($193,000) directly related to fixed assets being acquired in
the Merger for the year ended December 31, 1996, as adjusted for the estimated
increase that would result from the capitalization of acquisition and
development costs ($20,000) discussed in note (ff). These capitalized costs
will be depreciated utilizing the same lives and methods currently utilized by
ATLANTIC.     
   
  (aa) Reflects pro forma interest expense for the year ended December 31,
1996 on the three mortgage notes assumed in connection with acquisitions in
1996. The interest rates on the mortgage notes vary from 7.0% to 8.0%.     
   
  (bb) Represents the reduction to interest expense resulting from the pro
forma repayments on the line of credit due to the Share issuance on April 10,
1997. The interest reduction is calculated using the weighted-average daily
interest rate of 7.39% for 1996.     
   
  (cc) Reflects the net change in interest expense as a result of the Note
Offering for the year ended December 31, 1996 as follows:     
 
<TABLE>   
      <S>                                                              <C>
      Increase in interest expense related to the Notes............... $12,000
      Decrease in interest expense associated with the pro forma
       repayments on the line of credit............................... (10,771)
                                                                       -------
        Net change.................................................... $ 1,229
                                                                       =======
</TABLE>    
   
  The interest expense on the Notes is calculated at an assumed effective rate
of 8.0% (including the amortization of associated deferred loan costs). The
reduction in interest expense associated with the line of credit is calculated
using the line of credit weighted average interest rate of 7.39%.     
          
  (dd) Reflects the reduction in interest expense resulting from the pro forma
repayments on the line of credit due to the proposed Preferred Share Offering
calculated using the line of credit weighted average interest rate of 7.39%
for the year ended December 31, 1996.     
   
  (ee) Reflects the additional REIT management fee that would have been
incurred for the year ended December 31, 1996, had the pro forma acquisitions
and dispositions and the pro forma repayments on the line of credit all
occurred as of January 1, 1996.     
   
  (ff) Reflects the historical general and administrative costs of the REIT
Manager ($9,383,000), including charges for administrative services provided
by Security Capital which were associated with providing services to ATLANTIC
for the year ended December 31, 1996, reduced for the pro forma adjustment to
capitalize     
 
                                     F-48
<PAGE>
 
                           
                        SECURITY CAPITAL ATLANTIC     
                                  
                               INCORPORATED     
         
      NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS--(CONTINUED)     
   
qualifying direct and incremental costs relating primarily to the acquisition
and development of real estate investments ($4,101,000) that would have been
capitalized by ATLANTIC under GAAP, had the Merger occurred on January 1,
1996. See note (p) for further discussion.     
   
  Historical general and administrative costs of the REIT Manager relating to
the operations of Homestead Village properties which were contributed to
Homestead (as discussed in note (v)), have not been reflected as they would
not impact the ongoing operations of ATLANTIC.     
   
  (gg) Reflects the dividends related to the Series A Preferred Shares
calculated at an assumed dividend rate of 9.0% for the year ended December 31,
1996.     
   
  (hh) The number of Shares used in the calculation of the pro forma per Share
data was based on the weighted-average number of Shares outstanding during the
period, adjusted to give effect to Shares assumed to have been issued on
January 1, 1996 as necessary to complete the pro forma acquisitions and to
make the pro forma repayments on the line of credit.     
 
                                     F-49
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS
 
To the Board of Directors and Shareholders
Security Capital Atlantic Incorporated
 
  We have audited the accompanying combined Historical Summary of Gross Income
and Direct Operating Expenses (the Historical Summary) of the Group C
Communities described in Note 1 for the year ended December 31, 1995. This
combined Historical Summary is the responsibility of the Group C Communities'
management. Our responsibility is to express an opinion on this combined
Historical Summary based on our audit.
 
  We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the combined Historical Summary is
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the combined Historical
Summary. An audit also includes assessing the accounting principles used and
the significant estimates made by management, as well as evaluating the
overall presentation of the combined Historical Summary. We believe that our
audit provides a reasonable basis for our opinion.
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the registration statement on Form S-11
of Security Capital Atlantic Incorporated as described in the accompanying
Note 1 of the combined Group C Communities and is not intended to be a
complete presentation of the income and expenses of the combined Group C
Communities.
 
  In our opinion, the combined Historical Summary of Gross Income and Direct
Operating Expenses referred to above presents fairly, in all material
respects, the combined gross income and direct operating expenses as described
in Note 1 of the combined Group C Communities for the year ended December 31,
1995, in conformity with generally accepted accounting principles.
 
                                          Ernst & Young LLP
 
West Palm Beach, Florida
April 26, 1996
 
                                     F-50
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
                              GROUP C COMMUNITIES
 
                      COMBINED HISTORICAL SUMMARY OF GROSS
                      INCOME AND DIRECT OPERATING EXPENSES
 
                          YEAR ENDED DECEMBER 31, 1995
 
<TABLE>
      <S>                                                            <C>
      Gross income:
        Rental...................................................... $5,760,923
        Other.......................................................    114,949
                                                                     ----------
          Total gross income........................................  5,875,872
                                                                     ----------
      Direct operating expenses:
        Utilities and other operating expenses......................  1,279,237
        Real estate taxes...........................................    615,907
        Repairs and maintenance.....................................    783,851
        Management fees.............................................    228,903
        Advertising.................................................     88,289
        Insurance...................................................     47,163
                                                                     ----------
          Total direct operating expenses...........................  3,043,350
                                                                     ----------
      Excess of gross income over direct operating expenses......... $2,832,522
                                                                     ==========
</TABLE>
 
 
                            See accompanying notes.
 
                                      F-51
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
                              GROUP C COMMUNITIES
 
                 NOTES TO COMBINED HISTORICAL SUMMARY OF GROSS
                     INCOME AND DIRECT OPERATING EXPENSES
 
                               DECEMBER 31, 1995
 
1. ORGANIZATION AND BASIS OF PRESENTATION
 
  The combined Historical Summary of Gross Income and Direct Operating
Expenses (the "Historical Summary") for the year ended December 31, 1995,
relates to the operations of the following Group C Communities which were
acquired from unaffiliated parties by Security Capital Atlantic Incorporated
("ATLANTIC") between January 1, 1996 and April 29, 1996:
 
<TABLE>
<CAPTION>
      ACQUISITION DATE COMMUNITY NAME            LOCATION          ACQUISITION COST
      ---------------- --------------   -------------------------- ----------------
                                                                      (IN 000S)
      <C>              <S>              <C>                        <C>
      April 10, 1996   Cameron at       Charlotte, North Carolina      $ 8,000
                       Hickory
                       Grove
                       (formerly
                       Esprit)
      April 22, 1996   Park Place       Ft. Lauderdale, Florida         14,355
                       at Turtle
                       Run
                       (formerly
                       Park
                       Place)
      April 22, 1996   Cameron          Greenville, South Carolina      11,007
                       Court
                       (formerly
                       Paces
                       Court)
</TABLE>
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the Registration Statement on Form S-11
of ATLANTIC. The combined Historical Summary is not intended to be a complete
presentation of combined income and expenses of the Group C Communities for
the year ended December 31, 1995, as certain costs such as depreciation,
amortization, certain mortgage interest, professional fees and other costs not
considered comparable to the future operations of the Group C Communities have
been excluded.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Revenue Recognition
 
  Rental income from leasing activities consist of lease payments earned from
tenants under lease agreements with terms of one year or less.
 
Capitalization Policy
 
  Ordinary repairs and maintenance are expensed as incurred; major
replacements and betterments are capitalized.
 
Advertising Expense
 
  The cost of advertising is expensed as incurred.
 
Use of Estimates
 
  The preparation of the combined Historical Summary in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the combined Historical
Summary and accompanying notes. Actual results could differ from those
estimates.
 
3. RELATED PARTY TRANSACTIONS
 
  Management fees of $228,903 were paid to affiliates of the prior owners
under property management contracts.
 
4. DEBT ASSUMPTION
 
  During 1995, the Cameron at Hickory Grove Apartments secured an 8.75%,
interest-only mortgage note with a balance of $6,660,000. ATLANTIC assumed
this mortgage note on April 10, 1996 in connection with the acquisition of the
community. Substantial modifications in the terms of the note were made prior
to the assumption by ATLANTIC. Therefore, on a continuing basis, the interest
expense incurred will differ from the amounts incurred prior to ATLANTIC's
assumption of the debt. Accordingly, no interest expense is recognized in the
accompanying combined Historical Summary.
 
                                     F-52
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS
 
To the Board of Directors and Shareholders
Security Capital Atlantic Incorporated
 
  We have audited the accompanying combined Historical Summary of Gross Income
and Direct Operating Expenses (the Historical Summary) of the Group D
Communities described in Note 1 for the year ended December 31, 1995. This
combined Historical Summary is the responsibility of the Group D Communities'
management. Our responsibility is to express an opinion on this combined
Historical Summary based on our audit.
 
  We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the combined Historical Summary is
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the combined Historical
Summary. An audit also includes assessing the accounting principles used and
the significant estimates made by management, as well as evaluating the
overall presentation of the combined Historical Summary. We believe that our
audit provides a reasonable basis for our opinion.
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the registration statement on Form S-11
of Security Capital Atlantic Incorporated as described in the accompanying
Note 1 of the combined Group D Communities and is not intended to be a
complete presentation of the income and expenses of the combined Group D
Communities.
 
  In our opinion, the combined Historical Summary of Gross Income and Direct
Operating Expenses referred to above presents fairly, in all material
respects, the combined gross income and direct operating expenses as described
in Note 1 of the combined Group D Communities for the year ended December 31,
1995, in conformity with generally accepted accounting principles.
 
                                          Ernst & Young LLP
 
West Palm Beach, Florida
August 13, 1996
 
                                     F-53
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
                              GROUP D COMMUNITIES
 
                      COMBINED HISTORICAL SUMMARY OF GROSS
                      INCOME AND DIRECT OPERATING EXPENSES
 
  YEAR ENDED DECEMBER 31, 1995 AND THE PERIOD FROM JANUARY 1, 1996 THROUGH THE
                EARLIER OF JUNE 30, 1996 OR DATE OF ACQUISITION
 
<TABLE>
<CAPTION>
                                                             1995       1996
                                                          ---------- -----------
                                                                     (UNAUDITED)
<S>                                                       <C>        <C>
Gross income:
  Rental................................................. $5,927,498 $2,530,039
  Other..................................................    245,113     95,154
                                                          ---------- ----------
    Total gross income...................................  6,172,611  2,625,193
                                                          ---------- ----------
Direct operating expenses:
  Utilities and other operating expenses.................  1,252,442    595,707
  Real estate taxes......................................    557,446    278,615
  Repairs and maintenance................................    336,297     78,735
  Management fees........................................    266,917    106,175
  Advertising............................................     65,935     35,320
  Insurance..............................................     97,417     58,141
                                                          ---------- ----------
    Total direct operating expenses......................  2,576,454  1,152,693
                                                          ---------- ----------
Excess of gross income over direct operating expenses.... $3,596,157 $1,472,500
                                                          ========== ==========
</TABLE>
 
 
                            See accompanying notes.
 
                                      F-54
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
                              GROUP D COMMUNITIES
 
                 NOTES TO COMBINED HISTORICAL SUMMARY OF GROSS
                     INCOME AND DIRECT OPERATING EXPENSES
 
 YEAR ENDED DECEMBER 31, 1995 AND THE PERIOD FROM JANUARY 1, 1996 THROUGH THE
          EARLIER OF JUNE 30, 1996 OR DATE OF ACQUISITION (UNAUDITED)
 
1. ORGANIZATION AND BASIS OF PRESENTATION
 
  The combined Historical Summary of Gross Income and Direct Operating
Expenses (the "Historical Summary") for the year ended December 31, 1995 and
the period from January 1, 1996 through the earlier of June 30, 1996 or the
date Security Capital Atlantic Incorporated (" ATLANTIC") acquired the
community (the "Date of Acquisition") relates to the operations of the
following Group D Communities which have been or are likely to be acquired
from unaffiliated parties by ATLANTIC between May 29, 1996 and September 30,
1996:
 
<TABLE>
<CAPTION>
   ACQUISITION                                                                    ACQUISITION
       DATE                   COMMUNITY NAME                     LOCATION            COST
   -----------                --------------                     --------         -----------
   <S>           <C>                                      <C>                     <C>
                                                                                  (IN 000'S)
   May 29, 1996  The Pointe at Bayberry Lake              Ft. Lauderdale, Florida $   16,650
   May 30, 1996  Cameron Pointe (formerly Calibre Pointe) Atlanta, Georgia            14,450
      -- (1)     Country Oaks                             Memphis, Tennessee             -- (1)
</TABLE>
- --------
(1) Community is under contract
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the Registration Statement on Form S-11
of ATLANTIC. The combined Historical Summary is not intended to be a complete
presentation of combined income and expenses of the Group D Communities for
the year ended December 31, 1995 and the period from January 1, 1996 through
the earlier of June 30, 1996 or the Date of Acquisition, as certain costs such
as depreciation, amortization, certain mortgage interest, professional fees
and other costs not considered comparable to the future operations of the
Group D Communities have been excluded.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Revenue Recognition
 
  Rental income from leasing activities consist of lease payments earned from
tenants under lease agreements with terms of one year or less.
 
 Capitalization Policy
 
  Ordinary repairs and maintenance are expensed as incurred; major
replacements and betterments are capitalized.
 
 Advertising Expense
 
  The cost of advertising is expensed as incurred.
 
 Use of Estimates
 
  The preparation of the combined Historical Summary in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the combined Historical
Summary and accompanying notes. Actual results could differ from those
estimates.
 
                                     F-55
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
                              GROUP D COMMUNITIES
 
                 NOTES TO COMBINED HISTORICAL SUMMARY OF GROSS
               INCOME AND DIRECT OPERATING EXPENSES--(CONCLUDED)
 
 Unaudited Interim Historical Summary
 
  The combined Historical Summary for the period from January 1, 1996 through
the earlier of June 30, 1996 or the Date of Acquisition is unaudited. In the
opinion of management, all adjustments necessary for a fair presentation of
such combined Historical Summary have been included. The results of operations
for the period are not necessarily indicative of the Group D Communities'
future results of operations.
 
3. RELATED PARTY TRANSACTIONS
 
  Management fees of $266,917 and $106,175 were paid to affiliates of the
prior owners under property management contracts in 1995 and 1996,
respectively.
 
4. DEBT ASSUMPTION
 
  In June 1995, the Country Oaks Apartments secured a mortgage note in the
amount of $6,010,000. The note provides for monthly payments of $42,663,
including principal and interest at 7.655% through July 2002, at which time
all outstanding principal and interest will be due. ATLANTIC will assume this
note in connection with the acquisition of the community.
 
                                     F-56
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS
 
Board of Directors and Shareholders
Security Capital Atlantic Incorporated
 
  We have audited the accompanying combined Historical Summary of Gross Income
and Direct Operating Expenses (the Historical Summary) of the Group E
Communities described in Note 1 for the year ended December 31, 1995. This
combined Historical Summary is the responsibility of the Group E Communities'
management. Our responsibility is to express an opinion on this combined
Historical Summary based on our audit.
 
  We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the combined Historical Summary is
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the combined Historical
Summary. An audit also includes assessing the basis of accounting used and
significant estimates made by management, as well as evaluating the overall
presentation of the combined Historical Summary. We believe that our audit
provides a reasonable basis for our opinion.
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the registration statement on Form S-11
of Security Capital Atlantic Incorporated as described in the accompanying
Note 1 of the combined Group E Communities and is not intended to be a
complete presentation of the income and expenses of the combined Group E
Communities.
 
  In our opinion, the combined Historical Summary of Gross Income and Direct
Operating Expenses referred to above presents fairly, in all material
respects, the combined gross income and direct operating expenses as described
in Note 1 of the combined Group E Communities for the year ended December 31,
1995, in conformity with generally accepted accounting principles.
                                             
                                          Ernst & Young LLP     
 
Dallas, Texas
January 31, 1997
 
                                     F-57
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                  INCORPORATED
                              GROUP E COMMUNITIES
 
                      COMBINED HISTORICAL SUMMARY OF GROSS
                      INCOME AND DIRECT OPERATING EXPENSES
 
                        YEAR ENDED DECEMBER 31, 1995 AND
        THE PERIOD FROM JANUARY 1, 1996 THROUGH THE DATE OF ACQUISITION
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                              1995      1996
                                                             ------- -----------
                                                                     (UNAUDITED)
<S>                                                          <C>     <C>
Gross income:
  Rental.................................................... $10,774   $9,022
  Other.....................................................     573      554
                                                             -------   ------
    Total gross income......................................  11,347    9,576
                                                             -------   ------
Direct operating expenses:
  Utilities and other operating expenses....................   1,674    1,351
  Real estate taxes.........................................     956      848
  Repairs and maintenance...................................   1,470    1,198
  Management fees...........................................     468      378
  Interest on certain obligations assumed...................     437      341
  Advertising...............................................     207      148
  Insurance.................................................     215      176
                                                             -------   ------
    Total direct operating expenses.........................   5,427    4,440
                                                             -------   ------
Excess of gross income over direct operating expenses....... $ 5,920   $5,136
                                                             =======   ======
</TABLE>
 
 
 
                            See accompanying notes.
 
                                      F-58
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
                              GROUP E COMMUNITIES
                 NOTES TO COMBINED HISTORICAL SUMMARY OF GROSS
                     INCOME AND DIRECT OPERATING EXPENSES
 
                       YEAR ENDED DECEMBER 31, 1995 AND
  THE PERIOD FROM JANUARY 1, 1996 THROUGH THE DATE OF ACQUISITION (UNAUDITED)
 
1. ORGANIZATION AND BASIS OF PRESENTATION
 
  The combined Historical Summary of Gross Income and Direct Operating
Expenses (the "Historical Summary") for the year ended December 31, 1995 and
the period from January 1, 1996 through the date Security Capital Atlantic
Incorporated ("ATLANTIC") acquired the community (the "Date of Acquisition"),
relates to the operations of the following Group E Communities which were
acquired from unaffiliated parties by ATLANTIC between September 30, 1996 and
December 20, 1996:
 
<TABLE>
<CAPTION>
                                                                    ACQUISITION
                                                                       PRICE
        DATE               COMMUNITY NAME              LOCATION     (IN 000'S)
        ----               --------------              --------     -----------
 <C>                <S>                            <C>              <C>
 September 30, 1996 West Springfield Terrace       Washington, D.C.   $16,100
 October 17, 1996   Cameron Ridge (formerly Lin-   Raleigh, NC         10,000
                    coln Ridge)
 October 18, 1996   Cameron Century Center         Memphis, TN         15,800
                    (formerly Arbors at Century
                    Center)
 October 22, 1996   Balmoral Village               Atlanta, GA         19,125
 December 20, 1996  Cameron Bayshore               Tampa, FL           10,700
                    (formerly Chesapeake)
</TABLE>
 
  The accompanying combined Historical Summary has been prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the Registration Statement of Form S-11
of ATLANTIC. The combined Historical Summary is not intended to be a complete
presentation of combined income and expenses of the Group E Communities for
the year ended December 31, 1995 and the period from January 1, 1996 through
the Date of Acquisition, as certain costs such as depreciation, amortization,
certain mortgage interest, professional fees and other costs not considered
comparable to the future operations of the Group E Communities have been
excluded.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Revenue Recognition
 
  Rental income from leasing activities consists of lease payments earned from
tenants under lease agreements with terms of one year or less.
 
 Capitalization Policy
 
  Ordinary repairs and maintenance are expensed as incurred; major
replacements and betterments are capitalized.
 
 Advertising Expense
 
  The cost of advertising is expensed as incurred.
 
                                     F-59
<PAGE>
 
                           SECURITY CAPITAL ATLANTIC
                                 INCORPORATED
                              GROUP E COMMUNITIES
 
                 NOTES TO COMBINED HISTORICAL SUMMARY OF GROSS
               INCOME AND DIRECT OPERATING EXPENSES--(CONTINUED)
 
 Use of Estimates
 
  The preparation of the combined Historical Summary in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the combined Historical
Summary and accompanying notes. Actual results could differ from those
estimates.
 
 Unaudited Interim Historical Summary
 
  The combined Historical Summary for the period from January 1, 1996 through
the Date of Acquisition is unaudited. In the opinion of management, all
adjustments necessary for a fair presentation of such combined Historical
Summary have been included. The results of operations for the period are not
necessarily indicative of the Group E Communities' future results of
operations.
 
3. RELATED PARTY TRANSACTIONS
 
  Management fees of $73,000 and $73,000 in 1995 and 1996, respectively, and
allocated accounting costs of $53,000 and $49,000 in 1995 and 1996,
respectively, were paid to affiliates of the prior owners under property
management contracts.
 
4. DEBT ASSUMPTION
 
  ATLANTIC assumed outstanding debt in connection with the acquisition of the
Lincoln Ridge Apartments. A 7% mortgage note with an outstanding balance of
$5,920,186 at October 17, 1996 (the date of acquisition) was assumed by
ATLANTIC. The note, which is collateralized by the community, matures on
September 10, 2013, subject to the lender's call options in 1998, 2003 or
2008. The mortgage note requires monthly principal and interest payments of
$50,660 until September 1998, at which time the interest rate will be based on
the prime rate or, at ATLANTIC's option, may be fixed at a rate based on the
current Treasury rate. Beginning in September, 1998, the note requires monthly
payments of interest and monthly principal payments beginning at $15,206,
increasing by approximately 9% annually.
 
  The mortgage note had an outstanding balance of $6,071,000 at December 31,
1995. ATLANTIC's assumption of this mortgage note did not provide for any
modification to the original terms of the note through September 1998;
therefore, interest expense incurred prior to ATLANTIC's assumption is
representative of future interest expense. Accordingly, interest expense of
$437,000 and $341,000 for 1995 and 1996, respectively, is recognized in the
combined Historical Summary.
 
                                     F-60
<PAGE>
 
The inside front cover page contains a map of the Southeastern United States,
including the location of Registrants target market cities, operating
communities and communities under construction or in planning.

Page thirty-one contains a chart which indicates the expected population and
employment growth in the Registrants primary target market cities versus the
United States as a whole from 1997 to 2016.

                                       1
<PAGE>
 
                                    PART II.
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
The following table itemizes the expenses incurred by the Registrant in
connection with the offering of the shares being registered. All the amounts
shown are estimates (other than the SEC registration fee and the NASD fee).
 
<TABLE>
<CAPTION>
                                                                         AMOUNT
                                                                     ----------
      <S>                                                            <C>
      SEC registration fee.........................................  $   45,455
      NASD fee.....................................................
      Rating agency fees...........................................
      Trustee fees.................................................
      Printing fees................................................
      Legal fees and expenses (other than Blue Sky)................
      Accounting fees and expenses.................................
      Blue Sky fees and expenses (including fees of counsel).......
      Miscellaneous expenses.......................................
                                                                     ----------
          Total....................................................  $
                                                                     ==========
</TABLE>
 
ITEM 31. SALES TO SPECIAL PARTIES.
 
See Item 32. In addition, on October 18, 1996, Security Capital Group
Incorporated ("Security Capital") purchased 416,666 shares of common stock in
the Registrant's initial public offering of 4,940,000 shares of common stock.
 
ITEM 32. RECENT SALES OF UNREGISTERED SECURITIES.
 
From October 26, 1993 (the date of the Registrant's inception) through June 28,
1994, Security Capital purchased an aggregate of 13,066,575 shares of the
Registrant's common stock at a price of $20.00 per share. Such purchases were
exempt from registration pursuant to Section 4(2) of the Securities Act. On May
12, 1994, Laing Properties, Inc. received 5,000,000 shares of the Registrant's
common stock in partial consideration for ATLANTIC's acquisition of a portfolio
of properties. Of the 5,000,000 shares issued to Laing Properties, Inc.,
3,750,000 shares have been repurchased by the Registrant under a put
obligation. In August 1994, the Registrant sold 500,000 shares of common stock
in a private offering at a price of $20.00 per share (including 331,713 shares
which were sold to Security Capital). From March 1995 through June 1995, the
Registrant sold 7,272,728 shares of common stock in a private offering at a
price of $22.00 per share (including 4,310,705 shares which were sold to
Security Capital). From November 1995 through May 1996, the Registrant sold
10,862,278 shares of common stock in a private offering at a price of $23.00
per share (including 919,712 shares which were sold to Security Capital at a
price of $23.00 per share and 1,250,000 shares which were sold to Security
Capital at a price of $23.136 per share). All such transactions were effected
pursuant to the exemption from registration contained in Section 4(2) of the
Securities Act and Rule 506 thereunder.
 
ITEM 33. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
Maryland law permits a Maryland corporation to include in its charter a
provision limiting the liability of its directors and officers to the
corporation and its stockholders for money damages except for liability
resulting from (a) actual receipt of an improper benefit of profit in money,
property or services or (b) active and deliberate dishonesty established by a
final judgment as being material to the cause of action. The Registrant's
Charter contains such a provision which eliminates such liability to the
maximum extent permitted by Maryland law.
 
The Registrant's officers and Directors are and will be indemnified under the
Registrant's charter against certain liabilities. The Registrant's charter
provides that the Registrant will, to the maximum extent permitted by Maryland
law in effect from time to time, indemnify and pay or reimburse reasonable
expenses
 
                                      II-1
<PAGE>
 
in advance of final disposition of a proceeding to (a) any individual who is a
present or former Director or officer of the Registrant or (b) any individual
who, while a Director or officer of the Registrant and at the request of the
Registrant, serves or has served another corporation, partnership, joint
venture, trust, employee benefit plan or any other enterprise as a director,
officer, partner or trustee of such corporation, partnership, joint venture,
employee benefit plan or other enterprise. The Registrant has the power, with
the approval of the Registrant's Board of Directors, to provide such
indemnification and advancement of expenses to a person who served a
predecessor of the Registrant in any of the capacities described in (a) or (b)
above and to any employee or agent of the Registrant or its predecessors.
 
Maryland law requires a corporation (unless its charter provides otherwise,
which the Registrant's charter does not) to indemnify a director or officer who
has been successful, on the merits or otherwise, in the defense of any
proceeding to which he or she is made a party by reason of his or her service
in that capacity. Maryland law permits a corporation to indemnify its present
and former directors and officers, among others, against judgments, penalties,
fines, settlements and reasonable expenses actually incurred by them in
connection with any proceeding to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a)
the act or omission of the director or officer was material to the matter
giving rise to the proceeding and (i) was committed in bad faith or (ii) was
the result of active and deliberate dishonesty, (b) the director or officer
actually received an improper personal benefit in money, property or services
or (c) in the case of any criminal proceeding, the director or officer had
reasonable cause to believe that the act or omission was unlawful. However, a
Maryland corporation may not indemnify for an adverse judgment in a suit by or
in the right of the corporation. Maryland law permits the Registrant to advance
reasonable expenses to a Director or officer upon the Registrant's receipt of
(a) a written affirmation by the Director or officer of his or her good faith
belief that he or she has met the standard of conduct necessary for
indemnification by the Registrant as authorized by the Registrant's Bylaws and
(b) a written statement by or on his or her behalf to repay the amount paid or
reimbursed by the Registrant if it shall ultimately be determined that the
standard of conduct was not met.
 
The Registrant has entered into indemnity agreements with each of its officers
and Directors which provide for reimbursement of all expenses and liabilities
of such officer or Director, arising out of any lawsuit or claim against such
officer or Director due to the fact that he or she was or is serving as an
officer or Director, except for such liabilities and expenses (a) the payment
of which is judicially determined to be unlawful, (b) relating to claims under
Section 16(b) of the Securities Exchange Act of 1934 or (c) relating to
judicially determined criminal violations.
 
The form of Underwriting Agreement filed as an exhibit to this registration
statement provides for the reciprocal indemnifications by the Underwriters of
the Registrant, and its Directors, officers and controlling persons, and by the
Registrant of the Underwriters, and their respective directors, officers and
controlling persons, against certain liabilities under the Securities Act.
 
ITEM 34. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.
 
Not applicable.
 
ITEM 35. FINANCIAL STATEMENTS AND EXHIBITS.
 
See Index to Financial Statements and Index to Exhibits.
 
ITEM 36. UNDERTAKINGS.
 
Insofar as indemnification for liabilities arising under the Securities Act of
1933 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 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
 
                                      II-2
<PAGE>
 
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the questions of whether such indemnification is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.
 
The Registrant hereby undertakes that: (1) for purposes of determining any
liability under the Securities Act of 1933, the information omitted from the
form of prospectus filed as part of this registration statement in reliance
upon Rule 430A and contained in a form of prospectus filed by the Registrant
pursuant to Rule 424(b)(1) or (4), or 497(h) under the Securities Act shall be
deemed to be part of this registration statement as of the time it was declared
effective; and (2) for the purpose of determining any liability under the
Securities Act of 1933, 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.
 
                               POWER OF ATTORNEY
 
KNOW ALL MEN BY THESE PRESENTS, that each of Security Capital Atlantic
Incorporated, a Maryland corporation, and each of the undersigned directors and
officers of Security Capital Atlantic Incorporated, hereby constitutes and
appoints James C. Potts, Constance B. Moore, William Kell, Jeffrey A. Klopf and
Ariel Amir its, his or her true and lawful attorneys-in-fact and agents, for
it, him or her and in its, his or her name, place and stead, in any and all
capacities, with full power to act alone, to sign any and all amendments to
this registration statement, and any registration statement to register
additional securities pursuant to Rule 462 under the Securities Act of 1933,
and to file each such document with all exhibits thereto, and any and all
documents in connection therewith, with the Securities and Exchange Commission,
hereby granting unto said attorneys-in-fact and agents, and each of then, full
power and authority to do and perform any and all acts and things requisite and
necessary to be done in and about the premises, as fully and to all intents and
purposes as it, he or she might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may
lawfully do or cause to be done by virtue hereof.
 
                                      II-3
<PAGE>
 
                                   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-11 AND HAS DULY CAUSED THIS REGISTRATION
STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY
AUTHORIZED, IN THE CITY OF ATLANTA, STATE OF GEORGIA, ON THE 1ST DAY OF JULY,
1997.
 
                                        SECURITY CAPITAL ATLANTIC INCORPORATED
 
                                                  /s/ Constance B. Moore
                                        By: ___________________________________
                                                    Constance B. Moore
                                             Co-Chairman and Chief Operating
                                                         Officer
 
PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS REGISTRATION
STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE CAPACITIES AND ON THE
DATES INDICATED.
 
<TABLE>
<CAPTION>
             SIGNATURE                           TITLE                    DATE
             ---------                           -----                    ----
<S>                                  <C>                           <C>
         /s/ James C. Potts          Co-Chairman, Chief               July 1, 1997
____________________________________   Investment Officer and
           James C. Potts              Director
 
       /s/ Constance B. Moore        Co-Chairman, Chief Operating     July 1, 1997
____________________________________   Officer and Director
         Constance B. Moore
 
          /s/ William Kell           Vice President and               July 1, 1997
____________________________________   Controller (Principal
            William Kell               Financial and Accounting
                                       Officer)
 
        /s/ M. A. Garcia III         Director                         July 1, 1997
____________________________________
          M. A. Garcia III
 
         /s/ Ned S. Holmes           Director                         July 1, 1997
____________________________________
           Ned S. Holmes
 
        /s/ John M. Richman          Director                         July 1, 1997
____________________________________
          John M. Richman
 
</TABLE>
 
                                      II-4
<PAGE>
 
                               INDEX TO EXHIBITS
 
<TABLE>
<CAPTION>
 EXHIBIT NO.                        DOCUMENT DESCRIPTION
 -----------                        --------------------
 <C>         <S>
  *1         Form of Underwriting Agreement
  2.1        Merger and Distribution Agreement, dated as of May 21, 1996, among
             Security Capital Pacific Trust ("PTR"), ATLANTIC, Security Capital
             Group Incorporated ("Security Capital") and Homestead Village
             Properties Incorporated ("Homestead") (incorporated by reference
             to Exhibit 2 to Homestead's Form S-4 Registration Statement (File
             No. 333-4455; the "Homestead S-4"))
  2.2        Form of Articles of Merger (incorporated by reference to Exhibit
             2.1 to the Homestead S-4)
  2.3        Merger and Issuance Agreement, dated as of March 24, 1997, between
             Security Capital and ATLANTIC (incorporated by reference to
             Exhibit 2.1 to ATLANTIC's Form 8-K dated March 24, 1997 (File No.
             1-12303, the "ATLANTIC 8-K"))
  2.4        First Amendment to Merger and Issuance Agreement (incorporated by
             reference to Exhibit 2.7 to Security Capital's Form S-4
             Registration Statement (File No. 333-26263, the "Security Capital
             S-4")
  2.5        Second Amendment to Merger and Issuance Agreement (incorporated by
             reference to Exhibit 2.8 to the Security Capital S-4)
  2.6        Form of Agreement and Plan of Merger (incorporated by reference to
             Exhibit 2.4 to the Security Capital S-4)
  4.1        Second Amended and Restated Articles of Incorporation of ATLANTIC
             (incorporated by reference to Exhibit 4.1 to ATLANTIC's Form S-11
             Registration Statement (File No. 333-07071; the "ATLANTIC S-11"))
  4.2        Articles of Amendment to Second Amended and Restated Articles of
             Incorporation of ATLANTIC (incorporated by reference to Exhibit
             4.2 to the ATLANTIC S-11)
  4.3        Articles of Amendment to Second Amended and Restated Articles of
             Incorporation of ATLANTIC (incorporated by reference to Exhibit
             4.3 to the ATLANTIC S-11)
  4.4        Articles Supplementary to Second Amended and Restated Articles of
             Incorporation relating to ATLANTIC's Series A Junior Participating
             Preferred Stock (incorporated by reference to Exhibit 4.4 to
             ATLANTIC's Form 10-K for the year ended December 31, 1996 (File
             No. 1-12303, the "ATLANTIC 10-K"))
 *4.5        Form of Articles Supplementary to Second Amended and Restated
             Articles of Incorporation relating to ATLANTIC's Series A
             Cumulative Redeemable Preferred Stock.
  4.6        Second Amended and Restated Bylaws of ATLANTIC (incorporated by
             reference to Exhibit 4.4 to the ATLANTIC S-11)
  4.7        Rights Agreement, dated as of March 12, 1996, between ATLANTIC and
             The First National Bank of Boston, as Rights Agent, including form
             of Rights Certificate (incorporated by reference to Exhibit 4.5 to
             the ATLANTIC S-11)
  4.8        Form of stock certificate for shares of common stock of ATLANTIC
             (incorporated by reference to Exhibit 4.6 to the ATLANTIC S-11)
 *4.9        Form of Indenture
 *4.10       Form of   % Note Due
 *4.11       Form of   % Note Due
  *5         Opinion of Mayer, Brown & Platt as to the legality of the Notes
             being registered
   8         Opinion of Mayer, Brown & Platt as to certain tax matters
 10.1        Transfer and Registration Rights Agreement, dated as of December
             15, 1995, among ATLANTIC and the investors listed on the signature
             pages thereto (incorporated by reference to Exhibit 10.1 to the
             ATLANTIC S-11)
</TABLE>
 
                                      E-1
<PAGE>
 
<TABLE>
<CAPTION>
 EXHIBIT NO.                        DOCUMENT DESCRIPTION
 -----------                        --------------------
 <C>         <S>
  10.2       Supplemental Registration Rights Agreement, dated as of December
             15, 1995, among ATLANTIC and the investors listed on the signature
             pages thereto (incorporated by reference to Exhibit 10.2 to the
             ATLANTIC S-11)
  10.3       Second Amended and Restated REIT Management Agreement, dated as of
             June 30, 1996, between ATLANTIC and the REIT Manager (incorporated
             by reference to Exhibit 10.3 to the ATLANTIC S-11)
  10.4       Investor Agreement, dated as of October 28, 1993, between ATLANTIC
             and Security Capital (incorporated by reference to Exhibit 10.4 to
             the ATLANTIC S-11)
  10.5       Revolving Credit Agreement, dated as of December 18, 1996, between
             ATLANTIC and Morgan Guaranty Trust Company of New York, as agent
             bank, including form of Revolving Credit Note (incorporated by
             reference to Exhibit 10.5 to the ATLANTIC 10-K)
  10.6       Form of Indemnification Agreement entered into between ATLANTIC
             and each of its Directors (incorporated by reference to Exhibit
             10.6 to the ATLANTIC S-11)
  10.7       Security Capital Atlantic Incorporated Share Option Plan for
             Outside Directors (incorporated by reference to Exhibit 10.7 to
             the ATLANTIC S-11)
  10.8       First Amendment to Security Capital Atlantic Incorporated Share
             Option Plan for Outside Directors (incorporated by reference to
             Exhibit 10.8 to the ATLANTIC S-11)
  10.9       Consolidated Amended and Restated Promissory Note by Atlantic
             Homestead Village Incorporated in favor of ATLANTIC (incorporated
             by reference to Exhibit 4.6 to the Homestead S-4)
  10.10      Amended and Restated Promissory Note by Atlantic Homestead Village
             Limited Partnership in favor of ATLANTIC (incorporated by
             reference to Exhibit 4.7 to the Homestead S-4)
  10.11      Protection of Business Agreement among ATLANTIC, PTR, Security
             Capital and Homestead (incorporated by reference to Exhibit 10.11
             to the ATLANTIC 10-K)
  10.12      Investor and Registration Rights Agreement between Homestead and
             ATLANTIC (incorporated by reference to Exhibit 10.12 to the
             ATLANTIC 10-K)
  10.13      Funding Commitment Agreement between Homestead and ATLANTIC
             (incorporated by reference to Exhibit 10.13 to the ATLANTIC 10-K)
  10.14      Form of Property Management Agreement for ATLANTIC's communities
             (incorporated by reference to Exhibit 10.13 to the ATLANTIC S-11)
  10.15      Form of Amended and Restated Investor Agreement between ATLANTIC
             and Security Capital (incorporated by reference to Exhibit 10.1 to
             the ATLANTIC 8-K)
  10.16      Form of Administrative Services Agreement between ATLANTIC and SC
             Group Incorporated (incorporated by reference to Exhibit 10.2 to
             the ATLANTIC 8-K)
  10.17      Form of Protection of Business Agreement between ATLANTIC and
             Security Capital (incorporated by reference to Exhibit 10.3 to the
             ATLANTIC 8-K)
  12         Computation of Ratio of Earnings to Fixed Charges
  15         Letter re unaudited interim financial information
  21         Subsidiaries of ATLANTIC (incorporated by reference to Exhibit 21
             to the ATLANTIC 10-K)
 *23.1       Consent of Mayer, Brown & Platt (included in the opinions filed as
             Exhibits 5 and 8)
  23.2       Consent of Ernst & Young LLP, Dallas, Texas
  24         Power of Attorney pursuant to which amendments to this
             Registration Statement may be filed (included at page II-3)
 *25         Statement of Eligibility on Form T-1 of State Street Bank and
             Trust Company
</TABLE>
- --------
*To be filed by amendment
 
                                      E-2

<PAGE>
 


                                                                       Exhibit 8
                                 July 2, 1997



Board of Directors
Security Capital Atlantic Incorporated
Six Piedmont Center
Atlanta, Georgia  30305

     Re:  Security Capital Atlantic Incorporated
          Registration Statement on Form S-11
          ---------------------------------------

Ladies and Gentlemen:

     In connection with the offering of Notes/1/ of Security Capital Atlantic
Incorporated, a Maryland corporation ("ATLANTIC"), pursuant to the Form S-11
Registration Statement filed with the Securities and Exchange Commission (the
"Registration Statement"), you have requested our opinions concerning (i) the
qualification and taxation of ATLANTIC as a REIT and (ii) the information in the
Registration Statement under the headings "Prospectus Summary -- Tax Status of
ATLANTIC" and "Federal Income Tax Considerations."

     In formulating our opinions, we have reviewed and relied upon the
Registration Statement, such other documents and information provided by you,
and such applicable provisions of law as we have considered necessary or
desirable for purposes of the opinions expressed herein.

     In addition, we have relied upon certain representations made by ATLANTIC
relating to the organization and actual and proposed operation of ATLANTIC and
its relevant subsidiaries.  For purposes of our opinions, we have not made an
independent investigation of the facts set forth in such documents,
representations from ATLANTIC or the Registration Statement.  We have,
consequently, relied upon your representations that the information


- -----------
/1/  Unless otherwise specifically defined herein, all capitalized terms have
the meaning assigned to them in the Registration Statement.



<PAGE>
 
Board of Directors
Security Capital Atlantic Incorporated
July 2, 1997
Page 2


presented in such documents, or otherwise furnished to us, accurately and
completely describes all material facts.

     Our opinions expressed herein are based on the Internal Revenue Code of
1986, as amended (the "Code"), the Treasury regulations promulgated thereunder,
and the interpretations of the Code and such regulations by the courts and the
Internal Revenue Service, all as they are in effect and exist at the date of
this letter.  It should be noted that statutes, regulations, judicial decisions,
and administrative interpretations are subject to change at any time and, in
some circumstances, with retroactive effect.  A material change that is made
after the date hereof in any of the foregoing bases for our opinions, could
adversely affect our conclusions.

     Based upon and subject to the foregoing, it is our opinion that:

     1.  Beginning with ATLANTIC's taxable year ended December 31, 1994,
ATLANTIC has been organized in conformity with the requirements for
qualification as a REIT under the Code, and ATLANTIC's actual and proposed
method of operation, as described in the Registration Statement and as
represented by ATLANTIC has enabled it and will continue to enable it to satisfy
the requirements for qualification as a REIT.

     2.  The information in the Registration Statement under the headings
"Prospectus Summary -- Tax Status of ATLANTIC" and "Federal Income Tax
Considerations," to the extent that it constitutes matters of law or legal
conclusions, has been reviewed by us and is correct in all material respects.

     Other than as expressly stated above, we express no opinion on any issue
relating to ATLANTIC or to any investment therein.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of the name of our firm therein and under
the captions "Prospectus Summary -- Tax Status of ATLANTIC" and "Federal Income
Tax Considerations" in the Registration Statement.

                                    Very truly yours,

                                    /s/ Mayer, Brown & Platt
                                    MAYER, BROWN & PLATT

<PAGE>

                                                                      Exhibit 12


                           SECURITY CAPITAL ATLANTIC
                                 Incorporated
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                         (Dollar amounts in thousands)

<TABLE> 
<CAPTION> 

                                                Pro Forma   Historical    Pro Forma               Historical
                                               -----------  -----------  ----------- ------------------------------------
                                               Three-Month  Three-Month
                                                 Period       Period                             Period Ended
                                                 Ended        Ended      Year Ended               December 31,
                                                March 31,    March 31,   December 31,  ------------------------------------
                                                  1997         1997          1996        1996      1995     1994      1993
                                                -------      -------       -------     -------   -------   -------    ----- 
<S>                                            <C>          <C>           <C>         <C>       <C>       <C>         <C> 
Net earnings from operations...........         $13,258      $10,178       $45,306     $32,998   $19,639   $ 9,926     $ 38
Add:                                                                                                     
    Interest expense...................           2,893        4,761        12,219      16,181    19,042     9,240       --
                                                -------      -------       -------     -------   -------   -------     -----
Earnings as adjusted...................         $16,151      $14,939       $57,525     $49,179   $38,681   $19,166     $ 38
                                                =======      =======       =======     =======   =======   =======     ==== 
Fixed charges:
    Interest expense...................         $ 2,893      $ 4,761       $12,219     $16,181   $19,042   $ 9,240     $ --
    Capitalized interest...............           2,553        2,553        10,250      10,250     4,404       793       --
                                                -------      -------       -------     -------   -------   -------     -----
       Total fixed charges.............         $ 5,446      $ 7,314       $22,469     $26,431   $23,446   $10,033     $ --
                                                =======      =======       =======     =======   =======   =======     ==== 
Ratio of earnings to fixed charges.....         $   3.0      $   2.0       $   2.6     $   1.9   $   1.7   $   1.9     $N/A
                                                =======      =======       =======     =======   =======   =======     ==== 
</TABLE> 


<PAGE>
 
                                                                      Exhibit 15

July 1, 1997



Shareholders and Board of Directors
Security Capital Atlantic Incorporated

We are aware of the inclusion in the Registration Statement on Form S-11 of
Security Capital Atlantic Incorporated dated July 2, 1997 for the registration
of its Notes of our report dated April 24, 1997, except for Note 6, as to which
the date is May 1, 1997, relating to the unaudited condensed interim financial
statements of Security Capital Atlantic Incorporated as of March 31, 1997 and
for the three-month periods ended March 31, 1997 and 1996.

Pursuant to Rule 436(c) of the Securities Act of 1933 our reports are not a part
of the registration statement prepared or certified by accountants within the
meaning of Section 7 or 11 of the Securities Act of 1933.


                                            Ernst & Young LLP

                                            /s/ Ernst & Young LLP 


<PAGE>
 
                                                                    Exhibit 23.2


                        CONSENT OF INDEPENDENT AUDITORS


We consent to the reference to our firm under the caption "Experts" and to the
use of (a) our report dated February 3, 1997, with respect to the financial
statements at December 31, 1996 and 1995 and for each of the three years in the
period ended December 31, 1996 and schedule of Security Capital Atlantic
Incorporated ("ATLANTIC"), (b) our report dated April 26, 1996 with respect to
the combined Historical Summary of Gross Income and Direct Operating Expenses of
the Group C Communities of ATLANTIC, (c) our report dated August 13, 1996 with
respect to the combined Historical Summary of Gross Income and Direct Operating
Expenses of the Group D Communities of ATLANTIC and (d) our report dated January
31, 1997 with respect to the combined Historical Summary of Gross Income and
Direct Operating Expenses of the Group E Communities of ATLANTIC, all of which
are included in the Registration Statement of ATLANTIC on Form S-11 and the
related Prospectus dated July 2, 1997 for the registration of its Notes.
      

                                                Ernst & Young LLP

                                                /s/ Ernst & Young LLP
 

Dallas, Texas
July 1, 1997


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