##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2007



| ̈ | Transition Report Pursuant to Section 13 of 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number 000-50727



---

ARC CORPORATE REALTY TRUST, INC.

(Exact name of registrant as specified in its charter)



---



|                        |  |                                        
|----------------------- |  | ---------------------------------------
|Maryland                |  | 22-3247622                             
|(State of Organization) |  | (I.R.S. Employer Identification Number)



|                                         |  |           
|---------------------------------------- |  | ----------
|1401 Broad Street Clifton, New Jersey    |  | 07013     
|(Address of principal executive offices) |  | (Zip Code)

Registrants telephone number, including area code: (973) 249-1000



---

Indicate by check mark whether the Registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the
Exchange Act).    Yes ̈No  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):    Yes ̈No  x

As of August 14, 2007, there were 3,784,980 Class A Common Shares of Beneficial Interest outstanding, par value $0.001 per share.



---



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC.

Form 10-Q

Index



|                                                                                                                                                                                                                                              |  |                                                                                       |  |   
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------- |  | --
|PART I:                                                                                                                                                                                                                                       |  | FINANCIAL INFORMATION                                                                 |  |   
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 1.                                                                                                                                                                                                                                       |  | Financial Statements                                                                  |  |   
|Consolidated Statement of Net Assets (Liquidation Basis) as of June 30, 2007 (unaudited) and December 31, 2006                                                                                                                                |  | 2                                                                                    
|Consolidated Statements of Changes in Net Assets for the three and six months ended June 30, 2007 (Liquidation Basis) and Consolidated Statement of Income for the three and six months ended June 30, 2006 (Going Concern
Basis) (unaudited) |  | 3                                                                                    
|Consolidated Statements of Shareholders Equity for the six months ended June 30, 2006 (unaudited)                                                                                                                                            |  | 4                                                                                    
|Consolidated Statements of Cash Flows for the six months ended June 30, 2006 (unaudited)                                                                                                                                                      |  | 5                                                                                    
|Notes to Consolidated Financial Statements (unaudited)                                                                                                                                                                                        |  | 6                                                                                    
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 2.                                                                                                                                                                                                                                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 15
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 3.                                                                                                                                                                                                                                       |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 23
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 4.                                                                                                                                                                                                                                       |  | Controls and Procedures                                                               |  | 23
|                                                                                                                                                                                                                                              |  |                                                                                      
|PART II:                                                                                                                                                                                                                                      |  | OTHER INFORMATION                                                                     |  |   
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 1.                                                                                                                                                                                                                                       |  | Legal Proceedings                                                                     |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 1A.                                                                                                                                                                                                                                      |  | Risk Factors                                                                          |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 2.                                                                                                                                                                                                                                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 3.                                                                                                                                                                                                                                       |  | Defaults Upon Senior Securities                                                       |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 4.                                                                                                                                                                                                                                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 5.                                                                                                                                                                                                                                       |  | Other Information                                                                     |  | 24
|                                                                                                                                                                                                                                              |  |                                                                                      
|Item 6.                                                                                                                                                                                                                                       |  | Exhibits and Reports                                                                  |  | 24
|                                                                                                                                                                                                                                              | 
|SIGNATURES                                                                                                                                                                                                                                    |  | 25                                                                                   



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

ARC CORPORATE REALTY TRUST, INC.

Consolidated Statement of Net Assets (Liquidation Basis)

As of June 30, 2007 (unaudited) and December 31, 2006



|                                                                  |  |      |            |      |   |           
|----------------------------------------------------------------- |  | ---- | ---------- | ---- | - | ----------
|                                                                  |  | 2007 |            | 2006
|Property and Investments:                                         |  |      |            |      |   |           
|Investment in real estate                                         |  | $    | 6,805,447  |      | $ | 54,224,928
|Investment in unconsolidated subsidiaries and undivided interests |  |      | 1,463,199  |      |   | 11,761,277
|                                                                  |  |      |            |      |   |           
|Total investment in property held for sale and investments        |  |      | 8,268,646  |      |   | 65,986,205
|                                                                  |  |     
|Cash and cash equivalents                                         |  |      | 16,519,955 |      |   | 11,462,671
|                                                                  |  |     
|Restricted cash                                                   |  |      | 92,407     |      |   | 436,717   
|                                                                  |  |     
|Rent receivable                                                   |  |      | 54,002     |      |   | 65,970    
|                                                                  |  |     
|Prepaid expenses and other assets, net                            |  |      | 16,350     |      |   | 48,041    
|                                                                  |  |      |            |      |   |           
|                                                                  |  |     
|Total assets                                                      |  | $    | 24,951,360 |      | $ | 77,999,604
|                                                                  |  |      |            |      |   |           
|                                                                  |  |     
|Liabilities:                                                      |  |      |            |      |   |           
|Mortgage notes payable                                            |  | $    | 1,312,189  |      | $ | 17,526,024
|Due to related parties                                            |  |      | 21,598     |      |   | 180,245   
|Unearned rental revenue                                           |  |      | 31,250     |      |   | 1,462     
|Accounts payable and accrued expenses                             |  |      | 139,345    |      |   | 464,182   
|Reserve for estimated costs during period of liquidation          |  |      | 8,538,968  |      |   | 13,610,650
|                                                                  |  |      |            |      |   |           
|Total liabilities                                                 |  |      | 10,043,350 |      |   | 31,782,563
|                                                                  |  |     
|Minority interest                                                 |  |      | 64,928     |      |   | 1,541,625 
|                                                                  |  |      |            |      |   |           
|                                                                  |  |     
|Net Assets in Liquidation (available to holders of common shares) |  | $    | 14,843,082 |      |   | 44,675,416
|                                                                  |  |      |            |      |   |           

The accompanying notes to consolidated financial statements are an integral part of these statements.



2



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC.

Consolidated Statement of Changes in Net Assets for the three and six months ended
June 30, 2007 (Liquidation Basis)

and Consolidated Statement of Income for the three and six months ended June 30, 2006 (Going Concern
Basis)

(unaudited)



|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|----------------------------------------------------------------------- |  | -------------------------- | ----------- | - | ------------------------ | - | --------- | ------------------- |  | - | -------------- | - |  | - | --------- | -
|                                                                        |  | Three Months Ended June 30 |             |   | Six Months Ended June 30 |  
|                                                                        |  | 2007                       |             |   | 2006                     |   |           | 2007                |  |   | 2006           |  
|                                                                        |  | (Liquidation Basis)        |             |   | (Going Concern)          |   |           | (Liquidation Basis) |  |   | (Going Concern |  
|Net assets in Liquidation, beginning of period                          |  | $                          | 38,711,804  |   |                          | $ |           |                     |  | $ | 44,675,416     |   |  | $ |           |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Revenues:                                                               |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Rental revenues                                                         |  |                            | 178,848     |   |                          |   | 962,381   |                     |  |   | 1,008,611      |   |  |   | 1,924,679 |  
|Real estate tax reimbursements                                          |  |                            | 19,362      |   |                          |   | 118,208   |                     |  |   | 32,998         |   |  |   | 233,958   |  
|Interest income                                                         |  |                            | 212,372     |   |                          |   | 46,152    |                     |  |   | 356,882        |   |  |   | 48,860    |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Total revenues                                                          |  |                            | 410,582     |   |                          |   | 1,126,741 |                     |  |   | 1,398,491      |   |  |   | 2,207,497 |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Expenses:                                                               |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Interest expense                                                        |  |                            | 23,154      |   |                          |   | 378,046   |                     |  |   | 314,938        |   |  |   | 647,374   |  
|Depreciation and amortization                                           |  |                            |            |   |                          |   | 187,215   |                     |  |   |               |   |  |   | 382,441   |  
|Asset management fees-affiliate                                         |  |                            | 43,195      |   |                          |   | 163,971   |                     |  |   | 153,762        |   |  |   | 329,756   |  
|Real estate taxes                                                       |  |                            | 49,362      |   |                          |   | 115,856   |                     |  |   | 49,362         |   |  |   | 231,606   |  
|Property operating expenses                                             |  |                            | (2,802      | ) |                          |   | 36,645    |                     |  |   | 51,580         |   |  |   | 72,702    |  
|General and administrative expenses                                     |  |                            | 18,832      |   |                          |   | 26,165    |                     |  |   | 62,706         |   |  |   | 64,392    |  
|Stock based compensation                                                |  |                            |            |   |                          |   | 188,554   |                     |  |   |               |   |  |   | 886,203   |  
|Professional expenses                                                   |  |                            | 128,142     |   |                          |   | 191,172   |                     |  |   | 250,641        |   |  |   | 290,214   |  
|Loss (gain) on interest rate cap, net                                   |  |                            | 924         |   |                          |   | (5,505    | )                   |  |   | 2,513          |   |  |   | (8,570    | )
|State and local taxes                                                   |  |                            | 5,642       |   |                          |   | 2,470     |                     |  |   | 9,986          |   |  |   | 5,319     |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Total expenses                                                          |  |                            | 266,449     |   |                          |   | 1,284,589 |                     |  |   | 895,488        |   |  |   | 2,901,437 |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|                                                                        |  |                            | 144,133     |   |                          |   | (157,848  | )                   |  |   | 503,003        |   |  |   | (693,940  | )
|Minority interests in loss (earnings) from subsidiaries                 |  |                            | 13,608      |   |                          |   | (16,826   | )                   |  |   | 140,100        |   |  |   | (31,394   | )
|Equity in income of unconsolidated subsidiaries and undivided interests |  |                            | 157,500     |   |                          |   | 258,047   |                     |  |   | 203,000        |   |  |   | 522,038   |  
|Gain on sale of investment in unconsolidated subsidiary                 |  |                            |             |   |                          |   | 1,546,204 |                     |  |   |                |   |  |   | 1,546,204 |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Income from continuing operations                                       |  |                            |             |   |                          |   | 1,629,577 |                     |  |   |                |   |  |   | 1,342,908 |  
|Income from discontinued operations                                     |  |                            |             |   |                          |   | 2,947,063 |                     |  |   |                |   |  |   | 3,058,007 |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net income allocable to Class A and Class B common shareholders         |  |                            |             |   |                          | $ | 4,576,640 |                     |  |   |                |   |  | $ | 4,400,915 |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Increase in reserve for estimated costs during period of liquidation    |  |                            | (86,517     | ) |                          |   |           |                     |  |   | (707,806       | ) |  |   |           |  
|Change in fair value of investment in real estate                       |  |                            | 342,718     |   |                          |   |           |                     |  |   | 1,173,237      |   |  |   |           |  
|Liquidating dividends                                                   |  |                            | (24,440,164 | ) |                          |   |           |                     |  |   | (31,143,868    | ) |  |   |           |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Changes in net assets in liquidation                                    |  |                            | (23,868,722 | ) |                          |   |           |                     |  |   | (29,832,334    | ) |  |   |           |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net assets in liquidation, end of period                                |  | $                          | 14,843,082  |   |                          |   |           |                     |  | $ | 14,843,082     |   |  |   |           |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Basic:                                                                  |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net income per share from continuing operations                         |  |                            |             |   |                          | $ | 0.49      |                     |  |   |                |   |  | $ | 0.40      |  
|Net income per share from discontinued operations                       |  |                            |             |   |                          |   | 0.88      |                     |  |   |                |   |  |   | 0.91      |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net loss per share                                                      |  |                            |             |   |                          | $ | 1.37      |                     |  |   |                |   |  | $ | 1.31      |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Diluted:                                                                |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net income per share from continuing operations                         |  |                            |             |   |                          | $ | 0.40      |                     |  |   |                |   |  | $ | 0.33      |  
|Net income per share from discontinued operations                       |  |                            |             |   |                          |   | 0.73      |                     |  |   |                |   |  |   | 0.76      |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Net loss per share                                                      |  |                            |             |   |                          | $ | 1.13      |                     |  |   |                |   |  | $ | 1.09      |  
|                                                                        |  |                            |             |   |                          |   |           |                     |  |   |                |   |  |   |           |  
|Weighted average shares outstanding-basic                               |  |                            |             |   |                          |   | 3,348,000 |                     |  |   |                |   |  |   | 3,348,000 |  
|Weighted average shares outstanding-diluted                             |  |                            |             |   |                          |   | 4,042,000 |                     |  |   |                |   |  |   | 4,042,000 |  

The accompanying notes to consolidated financial statements are an integral part of these statements.



3



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC.

Consolidated Statements of Shareholders Equity

For the six months ended June 30, 2006 (Going Concern Basis)

(Unaudited)



|                                       |  |                       |       |                       |   |                            |  |                             |            |                                                   |   |           |                            |   |            |   |  |   |            |  
|-------------------------------------- |  | --------------------- | ----- | --------------------- | - | -------------------------- |  | --------------------------- | ---------- | ------------------------------------------------- | - | --------- | -------------------------- | - | ---------- | - |  | - | ---------- | -
|                                       |  | Class A Common Shares |       | Class B Common Shares |   | Additional Paid-in Capital |  | Deferred Compensation Plans |            | Accumulated Distributions in Excess of Net Income |   |           | Total Shareholders Equity |  
|Balance, December 31, 2005             |  | $                     | 3,182 |                       | $ | 166                        |  | $                           | 32,106,429 |                                                   | $ | 747,930   |                            | $ | (6,764,283 | ) |  | $ | 26,093,424 |  
|Increase in deferred compensation, net |  |                       |      |                       |   |                           |  |                             |           |                                                   |   | 886,203   |                            |   |           |   |  |   | 886,203    |  
|Net income                             |  |                       |      |                       |   |                           |  |                             |           |                                                   |   |          |                            |   | 4,400,915  |   |  |   | 4,400,915  |  
|Dividends                              |  |                       |      |                       |   |                           |  |                             |           |                                                   |   |          |                            |   | (926,353   | ) |  |   | (926,353   | )
|                                       |  |                       |       |                       |   |                            |  |                             |            |                                                   |   |           |                            |   |            |   |  |   |            |  
|Balance, June 30, 2006                 |  | $                     | 3,182 |                       | $ | 166                        |  | $                           | 32,106,429 |                                                   | $ | 1,634,133 |                            | $ | (3,289,721 | ) |  | $ | 30,454,189 |  
|                                       |  |                       |       |                       |   |                            |  |                             |            |                                                   |   |           |                            |   |            |   |  |   |            |  

The accompanying notes to consolidated financial statements are an integral part of these statements.



4



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC.

Consolidated Statements of Cash Flows

For the Six Months Ended June 30, 2006 (Going Concern Basis)

(Unaudited)



|                                                                                  |  |                       |             |  
|--------------------------------------------------------------------------------- |  | --------------------- | ----------- | -
|                                                                                  |  | 2006                  |            
|                                                                                  |  | (Going Concern Basis) |            
|Cash Flows from Operating Activities:                                             |  |                       |             |  
|Net income                                                                        |  |                       | 4,400,915   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                       |             |  
|Depreciation and amortization                                                     |  |                       | 475,166     |  
|Stock based compensation                                                          |  |                       | 886,203     |  
|Write off of financing costs                                                      |  |                       | 20,952      |  
|Minority interest in earnings of subsidiaries                                     |  |                       | 3,435,329   |  
|Gain on sale of investment in unconsolidated subsidiary                           |  |                       | (1,546,204  | )
|Gain on sale of property                                                          |  |                       | (6,137,479  | )
|Gain on interest rate cap                                                         |  |                       | (8,570      | )
|Equity in income of unconsolidated subsidiaries and undivided interests           |  |                       | (522,038    | )
|(Increase) decrease in assets:                                                    |  |                       |             |  
|Restricted cash                                                                   |  |                       | (323,935    | )
|Rent receivable                                                                   |  |                       | 19,269      |  
|Deferred rent receivable                                                          |  |                       | 410,176     |  
|Prepaid and other assets, net                                                     |  |                       | 30,051      |  
|Increase (decrease) in liabilities:                                               |  |                       |             |  
|Due to related parties, net                                                       |  |                       | 45,062      |  
|Accounts payable and accrued expenses                                             |  |                       | (163,643    | )
|                                                                                  |  |                       |             |  
|Net cash provided by operating activities                                         |  |                       | 1,021,254   |  
|                                                                                  |  |                       |             |  
|Cash Flows from Investing Activities:                                             |  |                       |             |  
|Proceeds from sale of investment in unconsolidated subsidiary                     |  |                       | 2,351,980   |  
|Net proceeds from sale of property and notes receivable                           |  |                       | 13,237,255  |  
|Distributions from unconsolidated subsidiaries and undivided interests            |  |                       | 451,225     |  
|Decrease in notes receivable-tenants                                              |  |                       | 20,940      |  
|                                                                                  |  |                       |             |  
|Net cash provided by investing activities                                         |  |                       | 16,061,400  |  
|                                                                                  |  |                       |             |  
|Cash Flows from Financing Activities:                                             |  |                       |             |  
|Mortgage notes payable                                                            |  |                       | (362,760    | )
|Payoff of principal on mortgage note payable                                      |  |                       | (9,816,267  | )
|Borrowings under mortgage note payable                                            |  |                       | 1,600,000   |  
|Deferred financing and other fees                                                 |  |                       | (32,677     | )
|Distributions to minority interest owners                                         |  |                       | (3,432,567  | )
|Dividends paid                                                                    |  |                       | (763,577    | )
|                                                                                  |  |                       |             |  
|Net cash used in by financing activities                                          |  |                       | (12,807,848 | )
|                                                                                  |  |                       |             |  
|Net increase in Cash and Cash Equivalents                                         |  |                       | 4,274,806   |  
|Cash and Cash Equivalents, Beginning of Period                                    |  |                       | 711,853     |  
|                                                                                  |  |                       |             |  
|Cash and Cash Equivalents, End of Period                                          |  | $                     | 4,986,659   |  
|                                                                                  |  |                       |             |  
|Supplement Disclosure of Cash Flow Information:                                   |  |                       |             |  
|Cash payments for interest                                                        |  | $                     | 1,037,720   |  
|                                                                                  |  |                       |             |  
|Non Cash Financing Activities:                                                    |  |                       |             |  
|Dividends payable-Class B                                                         |  | $                     | 162,776     |  
|                                                                                  |  |                       |             |  

The accompanying notes to consolidated financial statements are an integral part of these statements.



5



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



|1. | GENERAL
|-- | -------

ARC Corporate Realty Trust, Inc. and
subsidiaries (ACRT) is a corporation which was formed under the laws of the State of Maryland on June 25, 1993. ACRT operates in a manner intended to enable it to qualify as a real estate investment trust (REIT) under
Sections 856-860 of the Internal Revenue Code (the Code).ACRT is managed by its advisor, ARC Capital Advisors L.P. (Advisor), which performs services for ACRT pursuant to the terms of an advisory agreement (the
Advisory Agreement) (Note 6). ACRT was formed to purchase geographically diverse credit lease properties which are general purpose retail, office and industrial properties each 100% leased to one or more creditworthy tenants under a long
term lease that generally requires tenants to pay most or all of the operating costs of the property including real estate taxes and insurance.

On February 8, 2006, the board of directors approved the adoption of a Plan of Liquidation and Dissolution (the Plan). The Plan was subject to the approval of ACRTs common stockholders, by two-thirds vote. ACRT
intends to sell its real estate properties on an orderly basis, to pay or provide for its liabilities and to distribute its remaining cash to its shareholders.

On October 12, 2006, ACRTs shareholders approved the Plan. Effective October 12, 2006, ACRT changed its basis of accounting from the going concern basis to the liquidation basis of accounting, which
required ACRT to record all of its assets and liabilities at fair market value at October 12, 2006 and at each subsequent reporting period.

The Plan calls for the orderly sale of all of ACRTs assets and the payment of (or provision for) our liabilities and expenses, as well as the establishment of a reserve to fund contingent liabilities and anticipated expenses. The
principal purpose of the liquidation is to maximize stockholder value by liquidating ACRTs assets and distributing net proceeds of the liquidation to its shareholders. ACRT intends to continue to market the remaining properties and to sell
these properties on the most favorable terms possible. ACRT believes this marketing process is likely to maximize the consideration received for these properties. ACRT will continue to evaluate the marketing process throughout the liquidation
process in order to ensure the sale of the remaining properties in the most economically attractive manner. At such time as ACRT has sold its properties, satisfied its liabilities, and distributed the net proceeds of the sales to the stockholders,
ACRT will cancel all outstanding shares of Common Stock, file Articles of Dissolution with the State Department of Assessments and Taxation of Maryland and ACRT will cease to exist. ACRT expects to complete the liquidation within 24 months from the
adoption of the Plan by the stockholders, which was October 12, 2006.

On May 23, 2006, ACRT sold its partnership interest in Fort
Washington Fitness, LP, which owns the property in Fort Washington, Pennsylvania leased to LA Fitness, to its joint venture partner for $2,500,000.

On June 15, 2006, the property located in Overland Park, Kansas leased Borders Books and Bed, Bath and Beyond, was sold to an unrelated third party for $13,600,000.

On October 6, 2006, the property located in Norcross, Georgia leased to AT&T was sold to an unrelated third party for $2,270,000.

On October 25, 2006, ACRT sold its tenant in common interest in the Paramus, New Jersey property leased to Babys R Us, Levitz Furniture and
Wade, Odell Wade to a related party for $9,121,498.

On January 25, 2007, ACRT reached an agreement with its joint venture partner for
the sale of its partnership interest in the New York, New York property leased to National Amusement and Toys R Us. Under the terms of the agreement ACRT agreed to sell its partnership interest to its joint venture partner for $5,469,450 and ACRT
retains all distributions it received in 2005. On March 12, 2007, the transaction was completed.

On March 5, 2007, the following
properties were sold to an unrelated third party:



|                              |  |                                   |  |               |          
|----------------------------- |  | --------------------------------- |  | ------------- | ---------
|Property                      |  | Tenant                            |  | Selling Price
|Wichita, Kansas               |  | OfficeMax, Circuit City           |  | $             | 8,760,201
|Charlotte, North Carolina     |  | Caromont Medical                  |  |               | 9,205,970
|Montgomeryville, Pennsylvania |  | A.C. Moore, Thomasville Furniture |  |               | 9,699,417
|Memphis, Tennessee            |  | Walgreens Cos.                    |  |               | 2,200,000
|Lilburne, Georgia             |  | Sports Authority, OfficeMax       |  |               | 7,928,869
|Marietta, Georgia             |  | Hollywood Video                   |  |               | 2,205,543



6



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



On March 14, 2007, the property located in Sacramento, California leased to GART Sports was sold
to an unrelated third party for $8,250,00.

On May 16, 2007, ACRT entered into a sales agreement with an unrelated third party to sell
its property located in Plymouth, Indiana leased to United Technologies for $3,450,000. The sale is expected to take place in the third quarter of 2007, however there is no assurance that the sale will be completed.

On May 17, 2007, the property located in Rochelle Park, New Jersey leased to Bergen County Board of Social Services was sold to an unrelated third
party for $20,800,000. ACRTs share of the sales price for its 51% tenant in common interest was $10,608,000.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------



| | a. | Basis of Presentation-Prior to the approval of the Plan by ACRTs shareholder on October 12, 2006, ACRT prepared its financial statements
under the going concern basis of accounting.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As a result of ACRTs board of directors adoption of the Plan and its
approval by its stockholders on October 12, 2006, ACRT adopted the liquidation basis of accounting. Accordingly on that date, ACRTs assets were adjusted to their estimated fair value and ACRTs liabilities, including estimated costs
associated with implementing the Plan, were adjusted to their estimated settlement amounts. All non monetary assets such as deferred rent receivable, deferred financing fees and deferred leasing costs, were written off. The minority interest in
ACRTs Overland Park, Kansas and Wichita, Kansas properties were adjusted to reflect the minority interest at its settlement value based upon the valuation of the related assets and liabilities.



| | b. | Interim Financial Statements (unaudited)  The unaudited financial statements reflect all adjustments, which are, in the opinion of management, necessary
to present fairly the financial condition and results of operations for the interim periods. For a more complete understanding of ACRTs operations and financial position, reference is made to the financial statements (including notes thereto)
previously filed with the Securities and Exchange Commission with ACRTs Form 10-K for the year ended December 31, 2006.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c. | Use of Estimates - The preparation of consolidated financial statements in conformity with GAAP 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | d. | Properties - Prior to October 12, 2006, properties were carried at cost which included the purchase price, acquisition fees, and any other costs incurred
in acquiring the properties. Buildings were depreciated on a straight-line basis over their estimated useful lives, which were 40 years. Maintenance and repairs are charged to expense as incurred. Replacements and betterments, which significantly
extend the useful lives of a property, are capitalized. In accordance with Statement of Financial Accounting Standards (SFAS) No. 141, Business Combinations, ACRT was amortizing certain intangible costs associated
with property acquisitions over the lives of the leases underlying the properties (see Note 2h).
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On October 12, 2006,
with the approval of the Plan by ACRTs shareholders, ACRTs properties were adjusted to their estimated fair value. The valuation of real estate held for sale as of June 30, 2007 and December 31, 2006 is based on fair value
which was determined by either current contracts for sale and estimates of sales values based on an independent appraisal of the real estate and indications of value based upon the marketplace.



| | e. | Reserve for Estimated Costs during Period of Liquidation Under the liquidation basis of accounting, ACRT is required to estimate and accrue the costs associated
with implementing the Plan. These amounts can vary significantly due to, among other factors, the timing and amounts associated with the discharging of known and contingent liabilities and costs associated with the cessation of operations. The costs
are estimated and are expected to be paid over the liquidation period (see Note 3 on Liquidation Basis of Accounting)
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | f. | Cash and Cash Equivalents-Cash and cash equivalents consist of highly liquid investments with an original maturity of three months or less. Restricted
cash represents cash maintained for real estate taxes, insurance and capital expenditures.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



Cash and cash equivalent balances may exceed insurable limits. ACRT believes it mitigates risk by
investing in or through major financial institutions.



| | g. | Rent Receivable  ACRT continuously monitors collections from its tenants and makes a provision for estimated losses based upon historical experience and
any specific tenant collection issues that ACRT has identified.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | h. | Amortization - Prior to the adoption of the Plan, deferred financing and other fees were amortized using the straight-line method over the life of the related
mortgage or line of credit. Deferred leasing costs were amortized using the straight-line method over the life of the related lease. Capitalized costs related to ACRTs equity investments were amortized over the estimated useful life of the
underlying real estate assets.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On October 12, 2006, with the approval of the Plan by the ACRTs
shareholders, all deferred costs were written-off.



| | i. | Income Taxes - ACRT operates in a manner intended to enable it to qualify as a REIT under Sections 856-860 of the Code. Under these sections, a real estate
investment trust which distributes at least 90% of its real estate investment trust taxable income to its shareholders each year and which meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to
its shareholders. ACRT pays state taxes, which are not significant, as applicable.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | j. | Revenue Recognition - Prior to the adoption of the Plan, rental revenue from tenant operating leases which provide for scheduled rental increases were
recognized on a straight-line basis over the term of the respective leases.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On October 12, 2006, with the approval of
the Plan by the ACRTs shareholders, all previously recorded deferred rent receivable was written off and rental revenue is recognized in accordance with the contractual terms of the leases.

Gains on sales of real estate are recognized pursuant to the provisions of SFAS No. 66, Accounting for Sales of Real Estate. The
specific timing of the sale is measured against various criteria in SFAS No. 66 related to the terms of the transactions and any continuing involvement in the form of management or financial assistance associated with the properties. If the
sales criteria are not met, the gain is deferred and the finance, installment or cost recovery method, as appropriate, is applied until the sales criteria are met.



| | k. | Derivative Instruments and Hedging Activities - ACRT follows the provisions of SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities, as amended. The Statement generally requires that all derivative instruments be reflected in the consolidated financial statements at their estimated fair value. Changes in the fair value of non-hedging instruments
are reported in current period earning.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | l. | Earnings Per share-Prior to the adoption of the Plan, basic net income per share was computed by dividing net income allocable to Class A and B common
shareholders by the weighted average number of shares outstanding during the period. Diluted net income per share amounts are similarly computed but include the effect, when dilutive, of in the money common share options.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following is a reconciliation of the denominator of the basic and diluted weighted average number of common shares outstanding at June 30,
2006.



|                                                                                           |  |               
|------------------------------------------------------------------------------------------ |  | --------------
|                                                                                           |  | (In thousands)
|                                                                                           |  | 2006          
|Total weighted average Class A common shares                                               |  | 3,182         
|                                                                                           | 
|Total weighted average Class B common shares                                               |  | 166           
|                                                                                           |  |               
|Weighted average number of common shares used in calculation of basic earnings per share   |  | 3,348         
|                                                                                           | 
|Shares issuable on exercise of warrants                                                    |  |              
|Shares issuable upon exercise of stock options (15% of outstanding common shares)          |  |              
|                                                                                           |  |               
|Weighted average number of common shares used in calculation of diluted earnings per share |  | 3,348         



8



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



| | m. | Recent Accounting Pronouncements  In June 2006, FASB issued Interpretation No. 48 Accounting for Uncertainty in Income Taxes-an
Interpretation of FASB No. 109. FIN 48 provides guidance on recognition and measurement of uncertainties in income taxes and is applicable for fiscal years beginning after December 15, 2006. The adoption did not have a material
impact on ACRTs consolidated financial statements.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In September 2006, FASB issued SFAS No. 157, Fair Value
Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. The Statement explains key concepts that are needed to apply the definition, including
market participants, the markets in which the company would exchange the asset or liability, and the valuation premise that follows from assumptions market participants would make about the use of an asset. SFAS No. 157 is effective
for fiscal years beginning after November 15, 2007, and interim periods with those fiscal years. Management is currently evaluating the impact of SFAS No. 157 on the consolidated financial statements.

In September 2006, the SEC Staff issued SAB 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year
Financial Statements (SAB 108). SAB 108 provides guidance for SEC registrants on how the effects of uncorrected errors originating in previous years should be considered when quantifying errors in the current year. SAB 108 was issued to
eliminate diversity in practice for quantifying uncorrected prior year misstatements (including prior year unadjusted audit differences) and to address weaknesses in methods commonly used to quantify such misstatements (i.e., the
rollover and iron curtain methods). SAB 108 does not amend the SECs existing guidance for evaluating the materiality of errors included in SAB 99,Materiality. The initial application of the guidance did not have
a significant impact on ACRTs consolidated financial statements.

In February 2007, FASB issued SFAS No. 159, The Fair Value
Option for Financial Assets and Financial Liabilities  Including an amendment of SFAS No. 115.This Statement permits entities to choose to measure many financial instruments at fair value. This standard allows entities to achieve an
offset accounting effect for certain changes in fair value of certain related assets and liabilities without having to apply complex hedge accounting provisions, and is expected to expand the use of fair value measurement consistent with the
FASBs long-term objectives for financial instruments. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007.Management is currently evaluating the impact of SFAS
No. 159 on the consolidated financial statements.



| | n. | Stock-based CompensationOn May 21, 2004, ACRT shareholders approved revisions to ACRTs 1997 Stock Option Plan which extended the life
of ACRTs stock options from ten to fifteen years and removed all restrictions on their exercise on April 1, 2008 or upon the occurrence of certain earlier events. However, the total number of options exercised cannot exceed fifteen
percent of the outstanding shares at the exercise date. Accordingly, ACRT recognized compensation expense ratably over the vesting period for variable stock awards previously granted under the plan. For the six months ended June 30, 2006, ACRT
recognized stock based compensation expense totaling $886,203. Compensation expense was calculated through December 31, 2005 using a market price of $12.00 based on ACRTs last stock offering which expired on December 31, 2003, and
the option price of $8.50 per option. The compensation expense was adjusted in the first quarter of 2006 to reflect the current projected liquidation price of $13.50 a share.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On December 21, 2006, the board of directors terminated the existing ACRT Stock Options program and replaced it with a Stock Option Settlement
Agreement. Under the Stock Option Settlement Agreement, no dividends are paid to the holders of the Settlement Agreement until the existing Class A and Class B shareholders receive liquidating dividends in the amount of $8.50 for four of the
directors (the original option exercise price) and $10.00 for one director, after which the holders of the Stock Option Settlement Agreement will receive dividends with the existing Class A and Class B shareholders. A similar agreement was
reached with the holders of 104,785 warrants. On April 30, 2007, ACRT paid $479,176 to Stock Option Settlement Agreement holders. Through June 30, 2007 no payments have been made to Warrant Settlement Agreement holders. As of June 30,
2007 and December 31, 2006, the obligation under the warrant and stock option settlement agreements amounted to $3,042,484 and $3,227,152, respectively, and is included in reserve for estimated costs during the period of liquidation in the
accompanying consolidated statement of net assets.



| | o. | Fair Value of Financial Instruments
| | -- | -----------------------------------

Cash Equivalents, Notes Receivable, Rent Receivable and Accounts Payable and Accrued Expenses

ACRT estimates that the fair
value approximates carrying value due to the relatively short maturities of the instruments.



9



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



Mortgage Notes Payable and Lines of Credit

ACRT determines the fair value of these instruments based on a discounted cash flow analysis using a discount rate that approximates the current borrowing
rates for instruments of similar maturities. Based on this analysis, ACRT has determined that the fair value of these instruments approximate their carrying value.



| | p. | Industry Segments ACRT operates in one industry segment, investments in credit lease properties.
| | -- | -------------------------------------------------------------------------------------------------



| | q. | Environmental Matters-Based upon managements ongoing review of its properties, management is not aware of any environmental conditions with
respect to any of ACRTs properties, which would be reasonably likely to have a material adverse effect on ACRT. There can be no assurance, however, that the discovery of environmental conditions which were previously unknown, changes in law,
the conduct of tenants or activities relating to properties in the vicinity of ACRTs properties, will not expose ACRT to material liability in the future. Changes in law increasing the potential liability for environmental conditions existing
on properties or increasing the restrictions on discharges or other conditions may result in significant unanticipated expenditures or may otherwise adversely affect the operations of ACRTs tenants, which would adversely affect ACRTs
consolidated financial condition and results of operations.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3. | LIQUIDATION BASIS ACCOUNTING
|-- | ----------------------------

Under the
liquidation basis of accounting, ACRT is required to estimate and accrue the costs associated with implementing and completing the Plan. The estimated amounts can be significantly impacted due to, among other things, the costs of disposition
fees to the Advisor, incentive fees to the Advisor, retiring mortgages, property sales commissions and other costs associated with discharging the known and contingent liabilities of ACRT. As a result, ACRT has recorded an estimated liability
for amounts expected to be incurred during the projected period required to complete the liquidation of ACRTs assets. These estimates could change materially based on the timing of the anticipated sales, the performance of the underlying
assets or modifications to the Agreement. Periodically, as the facts and circumstances associated with the disposition of ACRTs assets change, the reserve for estimated costs during period of liquidation will be reviewed and adjusted as
appropriate.



|                                                         |  |                   |            |                    |   |            |                  |  |   |               |   |  |   |          
|-------------------------------------------------------- |  | ----------------- | ---------- | ------------------ | - | ---------- | ---------------- |  | - | ------------- | - |  | - | ---------
|                                                         |  | December 31, 2006 |            | ActualDisbursement |   |            | Change inReserve |  |   | June 30, 2007
|Dispositon fee due to advisor                            |  | $                 | 2,099,803  |                    | $ | (2,141,769 | )                |  | $ | 341,364       |   |  | $ | 299,398  
|Incentive fee due to advisor                             |  |                   | 3,306,205  |                    |   |           |                  |  |   | 604,081       |   |  |   | 3,910,286
|Mortgage retirement costs                                |  |                   | 1,969,318  |                    |   | (1,487,854 | )                |  |   | (361,959      | ) |  |   | 119,505  
|Settlement of options and warrants                       |  |                   | 3,227,152  |                    |   | (479,176   | )                |  |   | 294,508       |   |  |   | 3,042,484
|Property sales commissions                               |  |                   | 1,308,498  |                    |   | (1,092,710 | )                |  |   | (40,570       | ) |  |   | 175,218  
|Other                                                    |  |                   | 1,699,674  |                    |   | (577,979   | )                |  |   | (129,618      | ) |  |   | 992,077  
|                                                         |  |                   |            |                    |   |            |                  |  |   |               |   |  |   |          
|Reserve for estimated costs during period of liquidation |  | $                 | 13,610,650 |                    | $ | (5,779,488 | )                |  | $ | 707,806       |   |  | $ | 8,538,968
|                                                         |  |                   |            |                    |   |            |                  |  |   |               |   |  |   |          

On January 31, 2007, ACRT made a liquidation distribution of $2.00 per share to shareholders
of record on December 31, 2006, totaling $6,703,704.

On April 30, 2007, ACRT made a liquidation distribution of $7.30 per share
to shareholders of record on March 31, 2007, totaling $24,440,164 and also made a distribution to stock option settlement holders of $.80 per share, totaling $479,176.



|4. | PROPERTIES AND PROPERTY INVESTMENTS
|-- | -----------------------------------

The following
disposals were consummated during 2007 and 2006:

On May 23, 2006, ACRT sold its partnership interest in Fort Washington Fitness LP,
which owns the property in Fort Washington, Pennsylvania leased to LA Fitness, to its joint venture partner for $2,500,000 and recognized a gain for financial reporting purposes of $1,546,204.

On June 15, 2006, the property located in Overland Park, Kansas, leased to Borders Books and Bed, Bath and Beyond, was sold for $13,600,000 to an
unrelated third party, which resulted in a gain for financial reporting purposes of $6,137,479.



10



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



On October 6, 2006, the property located in Norcross, Georgia leased to AT&T was sold for
$2,270,000 to an unrelated third party, which resulted in a gain for financial reporting purposes of $491,887.

On October 25, 2006,
the investment in the Paramus, NJ property leased to Babys R Us, Levitz and Wade, Odell, Wade was sold to a related party for $9,121,498.

On March 5, 2007, the following properties were sold to an unrelated third party:



|                              |  |                                   |  |               |          
|----------------------------- |  | --------------------------------- |  | ------------- | ---------
|Property                      |  | Tenant                            |  | Selling Price
|Wichita, Kansas               |  | OfficeMax, Circuit City           |  | $             | 8,760,201
|Charlotte, North Carolina     |  | Caromont Medical                  |  |               | 9,205,970
|Montgomeryville, Pennsylvania |  | A.C. Moore, Thomasville Furniture |  |               | 9,699,417
|Memphis, Tennessee            |  | Walgreens Cos.                    |  |               | 2,200,000
|Lilburne, Georgia             |  | Sports Authority, OfficeMax       |  |               | 7,928,869
|Marietta, Georgia             |  | Hollywood Video                   |  |               | 2,205,543

On March 14, 2007, the property located in Sacramento, California leased to GART Sports was
sold to an unrelated third party for $8,250,000.

On May 17, 2007, the property located in Rochelle Park, NJ leased to Bergen County
Board of Social Services was sold to an unrelated third party for $20,800,000. ACRTs share of the sales price for its 51% tenant in common interest was $10,608,000.

During the period ended June 30, 2007, ACRT sold properties for an aggregate $2,019,233 greater than the estimated fair values recorded at December 31, 2006.

During the first quarter of 2007, ACRT revised its estimate on the fair value of the Plymouth property down by $845,996 based upon the current offers it
has received for this investment.

On May 16, 2007, ACRT entered into a sales agreement with an unrelated third party to sell its
property located in Plymouth, Indiana leased to United Technologies for $3,450,000. The sale is expected to take place in the third quarter of 2007, however there is no assurance that the sale will be completed.



|5. | INVESTMENT IN UNCONSOLIDATED SUBSIDIARES AND UNDIVIDED INTERESTS
|-- | ----------------------------------------------------------------

Prior to the adoption of the Plan on October 12, 2006, investments in non-controlled entities, which included the investments listed below, were accounted for under the equity method. Under the equity method,
ACRTs investment increases as a result of contributions and its allocable share of net income and decreases as a result of distributions and its allocable share of net losses. After the adoption of the Plan on October 12, 2006, all
investments in non-controlled entities were adjusted to their estimated fair market value and any distributions received that are not a return on investment are recorded as income.

ACRTs investment in unconsolidated subsidiaries and undivided interest is as follows:



|                                                  |  |           |   |  |               |           |                   |   |           
|------------------------------------------------- |  | --------- | - |  | ------------- | --------- | ----------------- | - | ----------
|                                                  |  | %Interest |   |  | June 30, 2007 |           | December 31, 2006
|Triangle Plaza II, LLC (Triangle)                 |  | 40        | % |  | $             |          |                   | $ | 5,469,540 
|Levittown ARC, LP (Levittown)                     |  | 20        | % |  |               | 627,342   |                   |   | 627,341   
|Rochelle Park Investors, LLP (Rochelle)           |  | 51        | % |  |               |          |                   |   | 4,828,539 
|ARC International Fund II, LP (ARC International) |  | 11.2      | % |  |               | 835,857   |                   |   | 835,857   
|                                                  |  |           |   |  |               |           |                   |   |           
|Total                                             |  |           |   |  | $             | 1,463,199 |                   | $ | 11,761,277
|                                                  |  |           |   |  |               |           |                   |   |           



11



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



ACRTs equity in income of unconsolidated subsidiaries and undivided interest for the six months
ended June 30, 2007 and 2006 are as follows:



|                                                  |  |      |   |  |      |         |      |   |        
|------------------------------------------------- |  | ---- | - |  | ---- | ------- | ---- | - | -------
|                                                  |  |      |   |  | 2007 |         | 2006
|Triangle Plaza II, LLC (Triangle)                 |  | 40   | % |  | $    | 15,000  |      | $ | 237,264
|Levittown ARC LP (Levittown)                      |  | 20   | % |  |      | 9,000   |      |   | 2,370  
|Rochelle Park ACRT, LLC (Rochelle)                |  | 51   | % |  |      | 179,000 |      |   | 97,883 
|Paramus ACRT, LLC (Paramus)                       |  | 40   | % |  |      |        |      |   | 107,621
|ARC International Fund II, LP (ARC International) |  | 11.2 | % |  |      |        |      |   | 29,497 
|Fort Washington Fitness, LP (Fort Washington)     |  | 50   | % |  |      |        |      |   | 47,403 
|                                                  |  |      |   |  |      |         |      |   |        
|Total                                             |  |      |   |  | $    | 203,000 |      | $ | 522,038
|                                                  |  |      |   |  |      |         |      |   |        

Certain of Partnership or LLC agreements for investments in real estate investment funds contain
provisions that stipulate a disproportionate sharing of cash flow among the investors after a specified rate of return has been achieved. Accordingly, the cash flow distributed to ACRT from an investment in real estate fund may not be proportionate
to ACRTs ownership interest.

Triangle

On March 12, 2007, ACRT sold its partnership interest for $5,469,450.

Rochelle Park

On January 25, 2005, the tenant in the Rochelle Park, NJ property, who had filed suit against ACRT, signed a stipulation of settlement
agreeing to dismiss the suit against ACRT. As part of the settlement, the tenant entered into a contract to purchase

ACRTs 51% tenant
in common interest and the remaining 49% tenant in common interest not owned by ACRT for $19,500,000. This contract was subsequently terminated. No further action has been taken. Rochelle Park has received $51,000 in distributions since
October 12, 2006, which have been recorded as income.

On May 17, 2007, the property was sold to an unrelated third party for
$20,800,000. ACRTs share of the sales price for its 51% tenant in common interest was $10,608,000.

Fort Washington

On May 23, 2006, ACRT sold its partnership interest in Fort Washington Fitness LP, which owns the property in Fort Washington,
Pennsylvania leased to LA Fitness, to its joint venture partner for $2,500,000 and recognized a gain for financial reporting purposes of $1,546,204.

Paramus

On October 25, 2006, the investment in the Paramus, NJ property leased to Babys R
Us, Levitz and Wade, Odell, Wade

was sold to a related party for $9,121,498.



|6. | RELATED PARTY TRANSACTIONS
|-- | --------------------------

The Advisor performs
services for ACRT pursuant to the terms of the Advisory Agreement. Such services include serving as ACRTs investment and financial advisor and providing consultation, analysis and supervision of ACRTs activities in acquiring, financing,
managing and disposing of properties. The Advisor also performs and supervises the various administrative duties of ACRT such as maintaining the books and records. The Chairman and President of ACRT is an affiliate of the Advisor. The advisor is
entitled to acquisition, financing, disposition and asset management fees.

ACRT incurred asset management fees of $153,762 and $329,756 for
the six months ended June 30, 2007 and 2006, respectively. Unpaid asset management fees included in due to related parties on the consolidated statement of net assets were $21,598 and $180,245 at June 30, 2007 and December 31, 2006,
respectively.

On March 5, 2007, ACRT incurred disposition fees totaling $1,121,158 on the sale of the Charlotte, North Carolina
property, the Montgomeryville, Pennsylvania property, the Memphis, Tennessee property, the Lilburne and Marietta Georgia properties and the Wichita, Kansas property. On March 12, 2007, ACRT incurred a disposition fee totaling $454,871 on the
sale of its partnership interest in the property located in New York City, New York. On March 14, 2007, ACRT incurred a disposition fee totaling



12



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



$247,500 on the sale of the property located in Sacramento, California. On May 17, 2007, ACRT incurred a disposition fee totaling $318,240 on sale of
the Rochelle Park, New Jersey property. On May 23, 2006 and June 15, 2006, ACRT incurred a disposition fee in the amount of $148,020 and $203,796 on the sale of the Fort Washington, Pennsylvania investment and the sale of the Overland
Park, Kansas property, respectively. The disposition fee is generally equal to 3% of the contract sales price of each portfolio property, provided that 50% of the disposition fee will be paid only if the property is sold at a gain, pursuant to the
Advisory Agreement. Estimated disposition fees due to the Advisor included in the reserve for estimated costs during the period of liquidation on the consolidated statement of net assets were $299,398 and $2,099,803 at June 30, 2007 and
December 31, 2006, respectively.

ACRT has also agreed to pay the Advisor incentive compensation in the amount of 25% of amounts
distributed to its stockholders after its stockholders have received distributions equal to the amount of their initial investment in shares of Common Stock plus a preferred return of 8%. The estimated incentive fee included in reserve for estimated
costs during the period of liquidation on the consolidated statement of net assets was $3,910,286 and $3,306,205 at June 30, 2007 and December 31, 2006, respectively.



|7. | LEASES
|-- | ------

ACRT is entitled to certain rentals
relating to the properties it owns. In addition to the base rent, the tenants are generally required to pay all operating costs related to the properties. Future minimum annual base rentals due under the non-cancelable operating leases in effect as
of June 30, 2007, are as follows:



|                |  |   |          
|--------------- |  | - | ---------
|2007 (6 months) |  | $ | 351,163  
|2008            |  |   | 721,492  
|2009            |  |   | 721,492  
|2010            |  |   | 607,449  
|                |  |   |          
|                |  | $ | 2,401,596
|                |  |   |          



|8. | MORTGAGES PAYABLE
|-- | -----------------

ACRT had fixed rate mortgages
totaling $1,312,189 and $9,549,718 at June 30, 2007 and at December 31, 2006, respectively. The remaining fixed rate mortgage of $1,312,189 has an interest rate of 6.86% and matures on May 1, 2011.

During the period ended June 30, 2007, mortgages totaling $16,000,787 were repaid upon the sale of the related properties. ACRT incurred $1,487,854
of mortgage retirement costs.

ACRT had variable rate mortgages totaling $7,976,306 at December 31, 2006. On March 5, 2007, the
variable rate mortgage totaling $3,991,666 on the Caromont, North Carolina property was repaid. On March 14, 2007, the variable rate mortgage totaling $3,931,987 on the Sacramento, California property was repaid.

On January 15, 2003, in connection with ACRTs variable rate mortgage totaling $4,414,500, ACRT entered into an interest rate cap agreement with
a third party. The cap is coterminous with the mortgage loan and its notional amount equals the outstanding principal balance on the mortgage loan. The cap agreement was entered into as part of ACRTs management of interest rate exposure and
effectively limits the amount of interest rate risk that may be taken on its variable rate mortgage. In accordance with SFAS No. 133, the interest rate cap is reflected at its fair value. The carrying amount of the interest rate cap, included
in prepaid expenses and other assets, net was reported as an asset of $308 and $2,821 as of June 30, 2007 and December 31, 2006, respectively, based on information supplied by the counter party to the cap contract, and the change in the
fair value of the interest rate cap of ($2,513) and $8,570 has been recorded as a (loss) gain on interest rate cap, net on the accompanying consolidated statement of changes in net assets for the six months ended June 30, 2007 and the
consolidated statement of income (loss) for the six months ended June 30, 2006.

ACRT has estimated that it will incur mortgage
settlement costs of $119,505 to early retire the remaining mortgage payable due to its plan of liquidation and has accrued such costs in its reserve for estimated costs during the period of liquidation as of June 30, 2007.



13



---

##### Table of Contents

ARC CORPORATE REALTY TRUST, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007 AND 2006

(UNAUDITED)



|9. | STOCK OPTION PLANS
|-- | ------------------

ACRT established, with the
approval of the Shareholders, the 1997 Stock Option Plan (the Option Plan) for the purposes of encouraging and enabling ACRTs officers, employees, directors and advisors to acquire a proprietary interest in ACRT. On
January 21, 1998, ACRT granted 25,000 nonqualified stock options to purchase Class A common stock to the five non-employee directors and 650,000 nonqualified stock options to purchase Class A common stock to the advisor at an exercise
price of $8.50. In January 2000 and October 2003, ACRT granted each of its three additional non-employee directors an option under the Option Plan to purchase 5,000 shares of Class A common stock at an exercise price of $8.50. In 1998 and 2003,
three non-employee directors holding a total of 15,000 stock options retired with their stock options unexercised.

Compensation expense was
calculated thru December 31, 2005 using a market price of $12.00 based on ACRTs last stock offering which expired on December 31, 2003, and the option price of $8.50 per option. The compensation expense calculation was adjusted in
the first quarter of 2006 to reflect the current projected liquidation values on the shares of $13.50 a share. For the six months ended June 30, 2006, ACRT recognized stock based compensation expense totaling $886,203.

In connection with the adoption of the Plan, the board of directors terminated the existing ACRT Stock Options program and replaced it with a Stock Option
Settlement Agreement (SOS Agreement). Under the SOS Agreement, no dividends are paid to the holders of the Settlement Agreement, until the existing Class A and Class B shareholders receive liquidating dividends in the amount of
$8.50 for four of the directors (the original option exercise price) and $10.00 for one director, after which the holders of the Stock Option Settlement Agreement will receive dividends with the existing Class A and Class B shareholders. A
similar agreement was reached with the holders of 104,785 warrants. As of June 30, 2007 and December 31, 2006, the obligation under the warrant and stock option settlement agreements amounted to $3,042,484 and $3,227,152, respectively, and
is included in reserve for estimated costs during the period of liquidation.



|10. | SUBSEQUENT EVENTS
|--- | -----------------

On July 30, 2007, ACRT paid
a liquidating dividend of $.70 per share, totaling $2,669,822 to Class A shareholders of record as of May 31, 2007, and a distribution to Stock Option and Warrant Settlement Agreement Holders of $.70 per share, aggregating $419,279 and
$23,443, respectively.

On July 31, 2007, ACRT paid a liquidating dividend of $.98 per share, totaling $3,742,131 to Class A
shareholders of record as of June 30, 2007 and a distribution to Stock Option and Warrant Settlement Agreement Holders of $.98 per share, aggregating $591,371 and $32,820, respectively.

On August 2, 2007, the property located in Plymouth, Indiana leased to United Technologies Inc. was sold to an unrelated third party for $3,450,000.



14



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL

CONDITION AND RESULTS OF
OPERATIONS

Forward Looking Statements

Certain information included or incorporated by reference in this Form 10-Q may contain forward-looking statements within the meaning of Section 27A of the Securities Act, and as such may involve known and unknown risks, uncertainties
and other factors which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements, which
are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words may, will, should, expect, anticipate,
estimate, believe, intend, project, or the negative of these words or other similar words or terms. Factors which could have a material adverse effect on our operations and future prospects include,
but are not limited to, changes in economic conditions generally and the real estate market specifically, adverse developments with respect to our tenants, legislative/regulatory changes including changes to laws governing the taxation of REITs,
availability of debt and equity capital, interest rates, competition, supply and demand for properties in our current and proposed market areas and policies and guidelines applicable to REITs. These risks and uncertainties should be considered in
evaluating any forward-looking statements contained in this Form 10-Q.

The following should be read in conjunction with the unaudited consolidated
financial statements of ACRT including the respective notes thereto, all of which are included in this Form 10-Q.

General

ACRT was formed as a Maryland corporation in June 1993 and is an externally advised real estate investment trust (REIT) under the Internal Revenue Code of
1986. It has operated as a REIT since its inception. ACRT is managed by its advisor, ARC Capital Advisors, L.P., an affiliate of Mr. Ambrosi, ACRTs Chairman, President and a director. The advisor performs services for ACRT pursuant to the
terms of an advisory agreement. Such services include serving as ACRTs investment and financial advisor and providing consultation, analysis and supervision of ACRTs activities in acquiring, financing, managing and disposing of
properties. The advisor also performs and supervises the various administrative duties of ACRT, such as maintaining its books and records.

ACRT was formed
to purchase geographically diverse credit lease properties, which are general purpose retail, office and industrial properties. Each property is 100% leased to one or more creditworthy tenants under a long-term lease that generally requires tenants
to pay most or all of the operating costs of the property, including real estate taxes and insurance.

On February 8, 2006, the board of directors
approved the adoption of a Plan of Liquidation and Dissolution (the Plan). The Plan was subject to the approval of ACRTs Common stockholders, by two-thirds vote.

On October 12, 2006, ACRTs shareholders approved the Plan. Effective October 12, 2006, ACRT changed its basis of accounting from the going concern basis to the liquidation basis of accounting, which
required ACRT to record all of its assets and liabilities at fair market value at October 12, 2006 and at each subsequent reporting period.

The Plan
calls for the orderly sale of all of ACRTs assets and the payment of (or provision for) its liabilities and expenses, as well as the establishment of a reserve for contingent liabilities and anticipated expenses. The principal purpose of the
liquidation is to maximize stockholder value by liquidating ACRTs assets and distributing net proceeds of the liquidation to its shareholders. ACRT intends to continue to market the remaining properties and to sell these properties on the most
favorable terms possible. ACRT believes this marketing process is likely to maximize the consideration received for these properties. ACRT will continue to evaluate the marketing process throughout the liquidation process in order to ensure the sale
of the remaining properties in the most economically attractive manner. At such time as ACRT has sold its properties, satisfied its liabilities, and distributed the net proceeds of the sales to the stockholders, ACRT will cancel all outstanding
shares of Common Stock, file Articles of Dissolution with the State Department of Assessments and Taxation of Maryland and ACRT will cease to exist. ACRT expects to complete the liquidation within 24 months from the adoption of the Plan by the
stockholders, which was October 12, 2006.

On May 23, 2006, ACRT sold its partnership interest in Fort Washington Fitness, LP which owns the
property in Fort Washington, Pennsylvania leased to LA Fitness, to its joint venture partner for $2,500,000.

On June 15, 2006, the property located
in Overland Park, Kansas leased Borders Books and Bed, Bath and Beyond, was sold to an unrelated third party for $13,600,000.

On October 6, 2006, the
property located in Norcross, Georgia leased to AT&T was sold to an unrelated third party for $2,270,000.

On October 25, 2006, ACRT sold its
tenant in common interest in the Paramus, New Jersey property leased to Babys R Us, Levitz Furniture and Wade, Odell, Wade to a related party for approximately $9,121,000.



15



---

##### Table of Contents

On January 25, 2007, ACRT reached an agreement with its joint venture partner for the sale of its partnership
interest in the New York, New York property leased to National Amusement and Toys R Us. Under the terms of the agreement ACRT agreed to sell its partnership interest to its joint venture partner for $5,469,450 and ACRT retains all distributions it
received in 2005. On March 12, 2007 the transaction was completed.

On March 5, 2007 the following properties were sold to an unrelated third
party:



|                              |  |                                   |  |               |          
|----------------------------- |  | --------------------------------- |  | ------------- | ---------
|Property                      |  | Tenant                            |  | Selling Price
|Wichita, Kansas               |  | OfficeMax, Circuit City           |  | $             | 8,760,201
|Charlotte, North Carolina     |  | Caromont Medical                  |  |               | 9,205,970
|Montgomeryville, Pennsylvania |  | A.C. Moore, Thomasville Furniture |  |               | 9,699,417
|Memphis, Tennessee            |  | Walgreens Cos.                    |  |               | 2,200,000
|Lilburne, Georgia             |  | Sports Authority, OfficeMax       |  |               | 7,928,869
|Marietta, Georgia             |  | Hollywood Video                   |  |               | 2,205,543

On March 14, 2007, the property located in Sacramento, California leased to GART Sports was sold to an
unrelated third party for $8,250,000.

On May 16, 2007 ACRT entered into a sales agreement with an unrelated third party to sell its property located
in Plymouth, Indiana leased to United Technologies for $3,450,000. The sale is expected to take place in the third quarter of 2007, however there is no assurance that the sale will be completed.

On May 17, 2007, the property located in Rochelle Park, New Jersy leased to Bergen County Board of Social Services was sold to an unrelated third party for
$20,800,000. ACRTs share of the sales price for its 51% tenant in common interest was $10,608,000.

The estimated aggregate net asset value per
common share for the Class A and Class B anticipated to be distributed to shareholders is approximately $13.76 which is an increase of $.42 per share from the December 31, 2006 net asset value. The increase to the estimated aggregate net
asset value is due to the sales in excess of fair value recorded at December 31, 2006. In January 2007, ACRT paid a liquidating dividend of $2.00 per share. In April 2007, ACRT paid a liquidating dividend of $7.30 per share. In July 2007, ACRT
paid a liquidating dividend of $1.68. The remaining net asset value as of June 30, 2007 after such liquidating distribution is $4.46 per share.

Critical Accounting Issues

Liquidation Basis of Accounting

As a result of ACRTs board of directors adoption of a plan of liquidation and its approval by its stockholders, ACRT adopted the liquidation basis of
accounting as of October 12, 2006. Our discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with the accounting principles generally accepted
in the United States of America. The preparation of these financial statements requires us to make estimates and assumptions that effect 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. We base our estimates on historical experience and other various assumptions that we believe to be reasonable under the circumstances. Actual
results may differ from these estimates.

The valuation of property investments is based on fair value which was determined by either current contracts for
sale or estimates of sales values based on an independent appraisal of the real estate or indications of value based upon the marketplace.

Reserve
for Estimated Costs during the Period of Liquidation.Under the liquidation basis of accounting, we are required to estimate and accrue the costs associated with implementing the plan of liquidation. These amounts can vary significantly due
to, among other factors, the timing and amounts associated with discharging known and contingent liabilities and costs associated with cessation of operations. The costs are estimated and are expected to be paid over the liquidation period (see
Notes to Consolidated Financial Statement No. 3 Liquidation Basis of Accounting).



16



---

##### Table of Contents

The following table represents the reserve for estimated costs during the period of liquidation as reported on the
consolidated statement of net assets as of June 30, 2007 and December 31, 2006:



|                                   |  |               |           |                   |   |           
|---------------------------------- |  | ------------- | --------- | ----------------- | - | ----------
|                                   |  | June 30, 2007 |           | December 31, 2006
|Disposition fee due to Advisor     |  | $             | 299,398   |                   | $ | 2,099,803 
|Incentive fee due to Advisor       |  |               | 3,910,286 |                   |   | 3,306,205 
|Mortgage retirement costs          |  |               | 119,505   |                   |   | 1,969,318 
|Settlement of options and warrants |  |               | 3,042,484 |                   |   | 3,227,152 
|Property sales commissions         |  |               | 175,218   |                   |   | 1,308,498 
|Other                              |  |               | 992,077   |                   |   | 1,699,674 
|                                   |  |               |           |                   |   |           
|Total                              |  | $             | 8,538,968 |                   | $ | 13,610,650
|                                   |  |               |           |                   |   |           

Going Concern Basis of Accounting

Prior to the approval of the Plan by ACRTs shareholders on October 12, 2006, ACRT prepared its financial statements under the going concern basis of accounting. ACRTs accompanying financial statements
for periods prior to October 12, 2006 have been prepared in conformity with accounting principles generally accepted in the United States of America, which require management to make estimates that effect the amounts of revenues, expenses,
assets and liabilities reported. The following are critical accounting policies which are important to the understanding of ACRTs financial condition and results of operations and which require some of managements most difficult,
subjective and complex judgments. The accounting for these matters involves the making of estimates based on current facts, circumstances and assumptions which could change in a manner that would materially affect managements future estimates
with respect to such matters. Accordingly, future reported financial conditions and results could differ materially from the current financial condition and results of operations reported based on managements current estimates.

Revenue Recognition.Rental revenue from tenant operating leases which provide for scheduled rental increases are recognized in accordance with Statement
of Financial Accounting Standards (SFAS) No. 13, on a straight-line basis over the term of the respective leases.

Gains on sales of real
estate are recognized pursuant to the provisions of SFAS No. 66, Accounting for Sales of Real Estate. The specific timing of the sale is measured against various criteria in SFAS No. 66 related to the terms of the transactions
and any continuing involvement in the form of management or financial assistance associated with the properties. If the sales criteria are not met, the gain is deferred and the finance, installment or cost recovery method, as appropriate, is applied
until the sales criteria are met.

Rent Receivable.ACRT continuously monitors collections from its tenants and makes a provision for
estimated losses based upon historical experience and any specific tenant collection issues that ACRT has identified.

Industry Segments.
ACRT currently operates in one industry segment, investments in credit lease properties.

Liquidity and Capital Resources

ACRTs ability to meet our obligations in the near term is derived from the continued collection of rental payments under the terms of our rental leases.
ACRTs leases require the tenants to pay most if not all of the operating cost of the properties, including, but not limited to, real estate taxes and insurance and generally provide for the periodic fixed increase in base rent or additional
rent based on certain indices tied to inflation or a percentage of tenant sales. All mortgages outstanding are secured by the individual property and are retired as the property is sold.

On February 8, 2006, the board of directors approved the adoption of a Plan of Liquidation and Dissolution (the Plan). The Plan was approved by ACRTs Common stockholders, by two-thirds vote on
October 12, 2006. ACRT intends to sell its real estate properties on an orderly basis, to pay or provide for its liabilities and to distribute its remaining cash to its shareholders.

ACRT currently estimates that it will be able to pay its obligations pursuant to the plan of liquidation, from the continued collection of rental payments and from the
sale of the properties thereof.

As a result of the Plan of Liquidation, it is unlikely that ACRT will raise any additional capital through the issuance of
common stock. Furthermore, liquidity will be primarily based upon the sales of existing properties.

ACRT has allowed its existing line of credit of $5.5
million to expire as it anticipates cash from the sale of properties and the cash from the continued collection of rent from unsold properties to be more than adequate to meet its needs.

The Plan calls for the orderly sale of all our assets and the payment of (or provision for) our liabilities and expenses, as well as the establishment or a reserve for contingent liabilities and anticipated expenses
associated with the Plan. The principal purpose of the liquidation is to maximize stockholder value by liquidating assets and distributing net proceeds of the liquidation to shareholders.



17



---

##### Table of Contents

ACRT intends to continue to market the remaining properties and to sell these properties on the most favorable terms possible. ACRT believes this marketing
process is likely to maximize the consideration received for these properties. ACRT will continue to evaluate the marketing process throughout the liquidation process, however, in order to ensure the sale of the remaining properties in the most
economically attractive manner. At such time as ACRT has sold all of its properties, satisfied its liabilities, and distributed the net proceeds of the sales to the stockholders, ACRT will cancel all outstanding shares of Common Stock, file Articles
of Dissolution with the State Department of Assessments and Taxation of Maryland and ACRT will cease to exist. ACRT expects to complete the liquidation within 24 months from the adoption of the Plan by the stockholders, which was October 12,
2006.

ACRT is required to distribute 90% of its REIT taxable income (excluding capital gains) on an annual basis in order to qualify as a REIT for federal
income tax purposes. Effective October 12, 2006, ACRT suspended regular quarterly distributions. On December 15, 2006, ACRTs board of directors declared a liquidating cash distribution of $2.00 per share to shareholders of record on
December 31, 2006. On April 10, 2007, ACRTs board of directors declared a liquidating cash distribution of $6.50 and $.80 per share to shareholders of record on February 28, 2007 and April 1, 2007, respectively. On
July 9, 2007, ACRTs board of directors declared a cash dividend of $.70 and $.98 per share to shareholders of record on May 31, 2007 and June 30, 2007, respectively. Future liquidating distributions from proceeds received from
the sales of assets will be determined at the discretion of our board of directors.

On July 31, 2007, ACRT paid a liquidating dividend of $.98 per
share, totaling $3,742,131 to Class A shareholders of record as of June 30, 2007 and a distribution to Stock Option and Warrant Settlement Agreement Holders of $.98 per share, aggregating $591,371 and $32,820, respectively.

For the six months ended June 30, 2007, ACRT paid dividends of $31,623,044, of which Net Cash Flow from Operations funded $645,302 and the remainder of $30,977,742
was funded from proceeds from the sale of properties. For the six months ended June 30, 2006, Net Cash Flow from Operations funded all of the dividends paid of $763,577.

Net cash provided by investing activities was $53,585,457 and $16,061,400 for the six months ended June 30, 2007 and 2006, respectively. Net cash provided by investing activities is related primarily to sale of
properties or investments and repayments of notes receivable. The large increase in net cash provided by investing activities in 2007 is attributable to the sale of seven properties and two investment in 2007.

Net cash used in financing activities was $49,173,475 and $12,807,848 for the six months ended June 30, 2007 and 2006, respectively. Net cash used in financing
activities is primarily dividends paid, distributions to minority interest owners and debt service payments including paydown of a mortgage loan and the line of credit. The large increase in net cash used in financing activities in 2007 is mainly
attributable to the payoff of outstanding mortgages upon the sale of the related properties of $16,000,787 and to liquidating cash distributions.

Debt Service Requirements

ACRTs principal liquidity needs are payments of interest and principal on outstanding
indebtedness. As of June 30, 2007, ACRT has one property, the Plymouth, Indiana property lease to United Technologies subject to an outstanding mortgage. The total principal amount due on this mortgage at June 30, 2007 was $1,312,189. The
fixed interest rate is 6.86%. The scheduled principal payments as of June 30, 2007 for the next five years are as follows:



|                |  |   |          
|--------------- |  | - | ---------
|2007 (6 months) |  | $ | 96,821   
|2008            |  |   | 243,948  
|2009            |  |   | 261,219  
|2010            |  |   | 279,713  
|2011            |  |   | 430,488  
|                |  |   |          
|Total           |  | $ | 1,312,189
|                |  |   |          

Lease Obligations

Since ACRTs tenants bear all or substantially all of the cost of property operations and maintenance and repairs, ACRT does not anticipate significant need for cash for these costs. For one of the two remaining
consolidated properties, ACRT has a certain level of property operating expense responsibility. To the extent there is a vacancy in a property, ACRT would be obligated to pay for all operating expenses, including real estate taxes and insurance.



18



---

##### Table of Contents

Results of Operations for the Three Months Ended June 30, 2007 and 2006



|                                                                        |  |                        |         |   |      |   |       |                         |  |   |         |  
|----------------------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ----- | ----------------------- |  | - | ------- | -
|                                                                        |  |                        |         |   |      |   |       | Favorable (Unfavorable) | 
|Selected Income Statement Data                                          |  | 2007                   |         |   | 2006 |   |       | 2007-2006               | 
|                                                                        |  | (Dollars in thousands) |         |   |      |  
|Rental revenues and reimbursements                                      |  | $                      | 198     |   |      | $ | 1,081 |                         |  | $ | (883    | )
|Interest income                                                         |  |                        | 212     |   |      |   | 46    |                         |  |   | 166     |  
|Interest expense                                                        |  |                        | 23      |   |      |   | 378   |                         |  |   | 355     |  
|Depreciation and amortization expense                                   |  |                        |        |   |      |   | 187   |                         |  |   | 187     |  
|Management fees-affiliate                                               |  |                        | 43      |   |      |   | 164   |                         |  |   | 121     |  
|Real estate taxes and property operating expenses                       |  |                        | 47      |   |      |   | 153   |                         |  |   | 106     |  
|General and administrative expense                                      |  |                        | 19      |   |      |   | 26    |                         |  |   | 7       |  
|Stock based compensation                                                |  |                        |        |   |      |   | 189   |                         |  |   | 189     |  
|Professional expenses                                                   |  |                        | 128     |   |      |   | 191   |                         |  |   | 63      |  
|Loss (gain) on interest rate cap, net                                   |  |                        | 1       |   |      |   | (6    | )                       |  |   | (7      | )
|Other expenses                                                          |  |                        | 6       |   |      |   | 2     |                         |  |   | (4      | )
|Minority interest in loss (earnings) of subsidiaries                    |  |                        | 14      |   |      |   | (17   | )                       |  |   | 31      |  
|Equity in income of unconsolidated subsidiaries and undivided interests |  |                        | 157     |   |      |   | 258   |                         |  |   | (101    | )
|Gain on sale of investment in unconsolidated subsidiary                 |  |                        |        |   |      |   | 1,546 |                         |  |   | (1,546  | )
|Income from discontinued operations                                     |  |                        |        |   |      |   | 2,947 |                         |  |   | (2,947  | )
|Increase in reserve for estimated costs during period of liquidation    |  |                        | (86     | ) |      |   |      |                         |  |   | (86     | )
|Change in fair value of investments in real estate                      |  |                        | 343     |   |      |   |      |                         |  |   | 343     |  
|Liquidating dividends                                                   |  |                        | (24,440 | ) |      |   |      |                         |  |   | (24,440 | )
|Changes in net assets in liquidation                                    |  |                        | (23,869 | ) |      |   |      |                         |  |   | (23,869 | )
|Net Income allocable to Class A and Class B Shareholders                |  |                        |        |   |      |   | 4,577 |                         |  |   | (4,577  | )

Upon stockholders approval of the plan of liquidation on October 12, 2006, ACRT adopted the liquidation basis
of accounting. This basis of accounting is very different from the going concern basis of accounting. Therefore, it is very difficult to draw meaningful direct comparisons between results of operations for the three months ended June 30, 2007
and 2006. Although direct comparisons between the 2007 and 2006 are presented above, readers are cautioned to keep the effects of the change in accounting basis in mind when reviewing the comparisons.

Rental revenues decreased by $883,000, which is primarily attributable to the sale of seven properties in 2007 and two properties in 2006.

Interest income increased by $166,000 due mainly to interest income from higher cash balances and higher interest rates in money market accounts in 2007.

Interest expense decreased by $355,000 primarily due to lower outstanding loan balances in 2007 due to the sale of properties.

Depreciation and amortization expense decreased by $187,000 due to the discontinuation of depreciation under the liquidation method of accounting.

Management fees affiliate decreased by $121,000 due to having fewer properties in 2007.

Property operating expenses decreased by $106,000 due to the sale of seven properties in 2007 and two in 2006.

Stock based
compensation decreased $189,000 due to the termination of the stock option plan and accrual of the estimated liabilities under the stock settlement plan in the reserve for estimated costs of liquidation.

Professional expense decreased by $63,000 due primarily to higher accounting and legal fees incurred in 2006 associated with the Plan of Liquidation.

Minority interest in earnings of subsidiaries decreased by $31,000 due to lower income in 2007. The properties associated with the minority interests were sold in 2006
and 2007.



19



---

##### Table of Contents

Equity in income of unconsolidated subsidiaries and undivided interests decreased by $101,000 primarily due to the sale
of the partnership interests in the Fort Washington Pennsylvania property and the Paramus, New Jersey properties in 2006 and the sale of the Rochelle Park, NJ property in 2007 and to the discontinuance of the equity method of accounting for Triangle
partnership interest in 2006 and its subsequent sale in 2007.

Gain on sale of investment in unconsolidated subsidiary decreased $1,546,000 due to the sale
of the Fort Washington, Pennsylvania property in 2006 and because, subsequent to the adoption of the Plan of Liquidation, ACRT was no longer required to report properties as discontinued operations.

Income from discontinued operations decreased by $2,947,000 due to the sale of the Overland Park, Kansas property in 2006 and because, subsequent to the adoption of the
Plan of Liquidation, ACRT was no longer required to report properties as discontinued operations.

The reserve for estimated costs during period of
liquidation increased by $86,000 due primarily to a $364,000 increase in estimated amounts due for the stock option settlement agreement and for incentive fees due to an increase in the estimated aggregate net asset value to be distributed under the
Plan of Liquidation offset by a $279,000 reduction in other reserves.

The fair value of investment in real estate increased by $343,000 due to higher
selling price on Rochelle Park, New Jersey property sold on May 17, 2007.

Results of Operations for the Six Months Ended June 30, 2007 and
2006



|                                                                        |  |                        |         |   |      |   |       |                         |  |   |         |  
|----------------------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ----- | ----------------------- |  | - | ------- | -
|                                                                        |  |                        |         |   |      |   |       | Favorable (Unfavorable) | 
|Selected Income Statement Data                                          |  | 2007                   |         |   | 2006 |   |       | 2007-2006               | 
|                                                                        |  | (Dollars in thousands) |         |   |      |  
|Rental revenues and reimbursements                                      |  | $                      | 1,042   |   |      | $ | 2,158 |                         |  | $ | (1,116  | )
|Interest income                                                         |  |                        | 357     |   |      |   | 49    |                         |  |   | 308     |  
|Interest expense                                                        |  |                        | 315     |   |      |   | 647   |                         |  |   | 332     |  
|Depreciation and amortization expense                                   |  |                        |        |   |      |   | 383   |                         |  |   | 383     |  
|Management fees-affiliate                                               |  |                        | 154     |   |      |   | 330   |                         |  |   | 176     |  
|Real estate taxes and property operating expenses                       |  |                        | 101     |   |      |   | 304   |                         |  |   | 203     |  
|General and administrative expense                                      |  |                        | 63      |   |      |   | 65    |                         |  |   | 2       |  
|Stock based compensation                                                |  |                        |        |   |      |   | 886   |                         |  |   | 886     |  
|Professional expenses                                                   |  |                        | 251     |   |      |   | 290   |                         |  |   | 39      |  
|Loss (gain) on interest rate cap, net                                   |  |                        | 2       |   |      |   | (9    | )                       |  |   | (11     | )
|Other expenses                                                          |  |                        | 10      |   |      |   | 5     |                         |  |   | (5      | )
|Minority interest in loss (earnings) of subsidiaries                    |  |                        | 140     |   |      |   | (31   | )                       |  |   | 171     |  
|Equity in income of unconsolidated subsidiaries and undivided interests |  |                        | 203     |   |      |   | 522   |                         |  |   | (319    | )
|Gain on sale of investment in unconsolidated subsidiary                 |  |                        |        |   |      |   | 1,546 |                         |  |   | (1,546  | )
|Income from discontinued operations                                     |  |                        |        |   |      |   | 3,058 |                         |  |   | (3,058  | )
|Increase in reserve for estimated costs during period of liquidation    |  |                        | (708    | ) |      |   |      |                         |  |   | (708    | )
|Change in fair value of investments in real estate                      |  |                        | 1,173   |   |      |   |      |                         |  |   | 1,173   |  
|Liquidating dividends                                                   |  |                        | (31,144 | ) |      |   |      |                         |  |   | (31,144 | )
|Changes in net assets in liquidation                                    |  |                        | (29,833 | ) |      |   |      |                         |  |   | (29,833 | )
|Net Income allocable to Class A and Class B shareholders                |  |                        |        |   |      |   | 4,401 |                         |  |   | 4,401   |  

Upon stockholders approval of the plan of liquidation on October 12, 2006, ACRT adopted the liquidation basis
of accounting. This basis of accounting is very different from the going concern basis of accounting. Therefore, it is very difficult to draw meaningful direct comparisons between results of operations for the six months ended June 30, 2007 and
2006. Although direct comparisons between the 2007 and 2006 are presented above, readers are cautioned to keep the effects of the change in accounting basis in mind when reviewing the comparisons.

Rental revenues decreased by $1,116,000, which is primarily attributable to the sale of seven properties in 2007 and two properties in 2006.



20



---

##### Table of Contents

Interest income increased by $308,000 due mainly to interest income from higher cash balances and higher interest rates
on money market accounts in 2007.

Interest expense decreased by $332,000 primarily due to lower outstanding loan balances in 2007 due to the sale of
properties.

Depreciation and amortization expense decreased by $383,000 due to the discontinuation of depreciation under the liquidation method of
accounting.

Management fees affiliate decreased by $176,000 due to having fewer properties in 2007.

Property operating expenses decreased by $203,000 due to the sale of seven properties in 2007 and two in 2006.

Stock based compensation decreased $886,000 due to the termination of the stock option plan and accrual of the estimated liabilities under the stock settlement plan in
the reserve for estimated costs of liquidation.

Professional expense decreased by $39,000 due primarily to higher accounting and legal fees incurred in
2006 associated with the preparation of the Plan of Liquidation.

Minority interest in earnings of subsidiaries decreased by $171,000 due to lower income
attributable to the sale of the properties in May of 2006 and March of 2007 and to adjustments to the minority interest reserve recorded in December 2006 based on the estimated fair market value of the property, which was then sold at a lesser sales
price in the first quarter of 2007.

Equity in income of unconsolidated subsidiaries and undivided interests decreased by $319,000 primarily due to the
sale of the partnership interests in the Fort Washington Pennsylvania property and the Paramus, New Jersey properties in 2006 and the sale of the Rochelle Park, NJ property in 2007 and to the discontinuance of the equity method of accounting for
Triangle partnership interest in 2006 and its subsequent sale in 2007.

Gain on sale of investment in unconsolidated subsidiary decreased $1,546,000 due to
the sale of the Fort Washington, Pennsylvania property in 2006 and because, subsequent to the adoption of the Plan of Liquidation, ACRT was no longer required to report properties as discontinued operations.

Income from discontinued operations decreased by $3,058,000 due to the sale of the Overland Park, Kansas property in 2006 and because, subsequent to the adoption of the
Plan of Liquidation, ACRT was no longer required to report properties as discontinued operations.

The reserve for estimated costs during period of
liquidation increased by $708,000 due primarily to higher estimated amounts due for the stock option and warrant settlement agreements and for incentive fees due to an increase in the estimated aggregate net asset value to be distributed under the
Plan of Liquidation.

The fair value of investment in real estate increased by $1,173,000 primarily due to $2,019,000 higher selling prices on the
properties offset by a $846,000 decrease in the fair market value of the Plymouth, Indiana property based on the current offer to sell the property.

Environmental Matters

Based upon managements ongoing review of its properties, management is not aware of any environmental
conditions with respect to any of ACRTs properties, which would be reasonably likely to have a material adverse effect on ACRT. There can be no assurance, however, that the discovery of environmental conditions which were previously unknown,
changes in law, the conduct of tenants or activities relating to properties in the vicinity of ACRTs properties, will not expose ACRT to material liability in the future. Changes in law increasing the potential liability for environmental
conditions existing on properties or increasing the restrictions on discharges or other conditions may result in significant unanticipated expenditures or may otherwise adversely affect the operations of ACRTs tenants, which would adversely
affect ACRTs consolidated financial condition and results of operations.

Off-Balance Sheet Arrangements

Unconsolidated Real Estate Joint Ventures and Undivided Interests

ACRT has
investments in various real estate joint ventures with varying structures. At June 30, 2007, these investments include ACRTs non-controlling interests in Levittown ARC, LP and ARC International Fund II, LP and its undivided interests in
the Rochelle Park property. . The Rochelle Park property was sold on May 17, 2007. See Item 1 Note 5 of Notes to Consolidated Financial Statements (unaudited) for information on these investments



21



---

##### Table of Contents

The properties owned by the joint ventures and the undivided interests are financed with individual non-recourse mortgage
loans. Non-recourse mortgage debt is generally defined as debt whereby the lenders sole recourse with respect to borrower defaults is limited to the value of the property collateralized by the mortgage. The lender generally does not have
recourse against any other assets owned by the borrower or any of the members of the borrower, except for certain specified expectations listed in the particular loan documents. These exceptions generally relate to limited circumstances including
breaches of material representations. ACRT invests in joint ventures with third parties to increase portfolio diversification, reduce the amount of equity invested in any one property and to increase returns on equity due to the realization of
advisory fees.



22



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK

Quantitative and Qualitative Disclosures about Market Risk

ACRTs exposure to market risk relates to its variable rate debt. At June 30, 2007, ACRT had paid off all its variable rate mortgages and no longer has exposure to market risk on variable rate debt. At June 30, 2006, ACRT had
two variable rate mortgages totaling $8.076 million. The mortgages bore interest at LIBOR plus 206 basis points (7.17% on $4.018 million) and LIBOR plus 225 basis points (7.36 % on $4.058 million). Had the LIBOR rate been 100 basis points higher
during the six months ended June 30, 2006, ACRTs net income would have been reduced by approximately $40,000.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures



| | (a) | Disclosure Controls and Procedures. ACRTs management, with the participation of ACRTs Chief Executive Officer and Chief Financial Officer has evaluated the effectiveness
of ACRTs disclosure controls and procedures (as such term is defined in Rules 13a-15 (e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation,
ACRTs Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, ACRTs disclosure controls and procedures are effective.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Internal Control Over Financial Reporting



| | (b) | Internal Control Over Financial Reporting. There have not been any changes in ACRTs internal control over financial reporting during the first quarter to which this report
relates that have materially affected, or are reasonably likely to materially affect, ACRTs internal control over financial reporting.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

PART II - OTHER INFORMATION



|ITEM 1. | Legal Proceedings  not applicable
|------- | ----------------------------------



|ITEM 1A. | Risk Factors - not applicable
|-------- | -----------------------------



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds - not applicable
|------- | ----------------------------------------------------------------------------



|ITEM 3. | Defaults Upon Senior Securities - not applicable
|------- | ------------------------------------------------



|ITEM 4. | Submission of Matters to a Vote of Security Holders - not applicable
|------- | --------------------------------------------------------------------



|ITEM 5. | Other information- not applicable
|------- | ---------------------------------



|ITEM 6. | Exhibits and Reports
|------- | --------------------

31.1 Certification of Chief
Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C.
Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.2 Certification of Chief
Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).



24



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on this 14 day of August 2007.



ARC CORPORATE REALTY TRUST, INC.By:

/s/ Robert J. AmbrosiName:

Robert J. AmbrosiTitle:

Chairman and PresidentBy:

/s/ Bruce NelsonName:

Bruce NelsonTitle:

Chief Financial Officer




25