FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

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

For the quarterly period ended SEPTEMBER 30, 2005 OR
                               -------------------------------------------------

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

For the transition period from ___________________ to __________________________


Commission file number 0-27562
                       ---------------------------------------------------------


                              ATLANTIC REALTY TRUST
            --------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                    Maryland                                    13-3849655
-------------------------------------------------         ----------------------
 (State or other jurisdiction of incorporation              (I.R.S. Employer-
                or organization)                            Identification No.)


                   747 THIRD AVENUE, NEW YORK, NEW YORK 10017
                   ------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                  212-702-8561
              -----------------------------------------------------
              (Registrant's telephone number, including area code)


         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 Act).

Yes                   No      X
    -----------          -----------

         Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Act).

Yes                   No      X
    -----------          -----------

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

         The number of shares of beneficial interest, par value $.01 per share,
outstanding on November 7, 2005 was 3,561,553.


<PAGE>


                                    I N D E X

THIS QUARTERLY REPORT ON FORM 10-Q CONTAINS HISTORICAL INFORMATION AND
FORWARD-LOOKING STATEMENTS. STATEMENTS LOOKING FORWARD IN TIME ARE INCLUDED IN
THIS FORM 10-Q PURSUANT TO THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995. THEY INVOLVE KNOWN AND UNKNOWN RISKS
AND UNCERTAINTIES THAT MAY CAUSE THE TRUST'S ACTUAL RESULTS IN FUTURE PERIODS TO
BE MATERIALLY DIFFERENT FROM ANY FUTURE PERFORMANCE SUGGESTED HEREIN. IN THE
CONTEXT OF FORWARD-LOOKING INFORMATION PROVIDED IN THIS FORM 10-Q AND IN OTHER
REPORTS, PLEASE REFER TO THE DISCUSSION OF RISK FACTORS DETAILED IN, AS WELL AS
THE OTHER INFORMATION CONTAINED IN, THE TRUST'S FORM 10 FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION ON MARCH 28, 1996 AS WELL AS THE TRUST'S
FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION DURING THE PAST 12 MONTHS.

                                                                        PAGE NO.
                                                                        --------

PART I. - FINANCIAL INFORMATION.............................................3

   Item 1. Financial Statements.............................................3

   Item 2. Management's Discussion and Analysis of Financial Condition
           and Liquidation Activities.......................................8

   Item 3. Quantitative and Qualitative Disclosure About Market Risk........9

   Item 4. Controls and Procedures..........................................9

PART II. - OTHER INFORMATION................................................9

   Item 1. Legal Proceedings................................................9

   Item 2. Changes in Securities and Use of Proceeds........................9

   Item 3. Defaults Upon Senior Securities.................................10

   Item 4. Submission of Matters to a Vote of Security Holders.............10

   Item 5. Other Information...............................................10

   Item 6. Exhibits and Reports on Form 8-K................................10

   Signatures..............................................................11


                                       2
<PAGE>


                        PART I. - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

                      ATLANTIC REALTY TRUST AND SUBSIDIARY
              CONSOLIDATED STATEMENTS OF NET ASSETS IN LIQUIDATION
                        (Liquidation Basis of Accounting)

<TABLE>
<CAPTION>
                                                       SEPTEMBER 30, 2005    DECEMBER 31, 2004
                                                       ------------------    -----------------
                                                                               (unaudited)
                             ASSETS
<S>                                                        <C>                 <C>
Investment in Real Estate ......................           $80,227,756         $81,319,000
Cash and Short-Term Investments ................             9,514,185           7,852,922
Other Assets ...................................                66,750             102,000
                                                           -----------         -----------
Total Assets ...................................            89,808,691          89,273,922
                                                           -----------         -----------

<CAPTION>

                           LIABILITIES
<S>                                                        <C>                 <C>
Estimated Costs of Liquidation .................             7,557,709           8,600,164
                                                           -----------         -----------


NET ASSETS IN LIQUIDATION ......................           $82,250,982         $80,673,758
                                                           ===========         ===========
</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                       3
<PAGE>


                      ATLANTIC REALTY TRUST AND SUBSIDIARY
         CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS IN LIQUIDATION
                        (Liquidation Basis of Accounting)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                         For the Period          For the Period
                                                          July 1, 2004           January 1, 2004
                                                      to September 30, 2005   to September 30, 2005
                                                      ---------------------   ---------------------
<S>                                                        <C>                     <C>
Net Assets in Liquidation
    Beginning of Period ........................           $82,596,019             $80,673,758
Adjustments to Reflect
    Liquidation Basis of Accounting ............              (345,037)              1,577,224
                                                           -----------             -----------
Net Assets in Liquidation End of Period ........           $82,250,982             $82,250,982
                                                           ===========             ===========


<CAPTION>
                                                         For the Period          For the Period
                                                          July 1, 2004           January 1, 2004
                                                      to September 30, 2004   to September 30, 2004
                                                      ---------------------   ---------------------
<S>                                                        <C>                     <C>
Net Assets in Liquidation
    Beginning of Period ........................           $56,775,455             $55,059,691
Distribution Paid ..............................                  --               (11,575,096)
Adjustments to Reflect
    Liquidation Basis of Accounting ............             1,188,086              14,478,946
                                                           -----------             -----------
Net Assets in Liquidation End of Period ........           $57,963,541             $57,963,541
                                                           ===========             ===========
</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                       4
<PAGE>


                      ATLANTIC REALTY TRUST AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.       ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES:

         Atlantic Realty Trust, a Maryland real estate investment trust (the
"Trust"), was formed on July 27, 1995 for the purpose of liquidating its
interests in real properties, its mortgage loan portfolio and certain other
assets and liabilities which were transferred to the Trust from Ramco-Gershenson
Properties Trust (formerly named RPS Realty Trust) ("RPS") on May 10, 1996 (the
"Spin-Off Transaction"). The Trust adopted the liquidation basis of accounting
as of the date of the Spin-Off Transaction based on its originally stated
intention to liquidate its assets or merge or combine operations with another
real estate entity within eighteen months from the date of the Spin-Off
Transaction. The Trust conducts its operations with the intent of meeting the
requirements applicable to a real estate investment trust ("REIT") under
Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the
"Code"). As a result, the Trust will have no current or deferred income tax
liabilities.

         In the opinion of management, the accompanying consolidated financial
statements, which have not been audited, include all adjustments necessary to
present fairly the results for the interim periods. Such adjustments consist
only of normal recurring accruals.

         The consolidated financial statements should be read in conjunction
with the annual financial statements and notes thereto included in the Trust's
annual report on Form 10-K filed with the Securities and Exchange Commission for
the year ended December 31, 2004. The results of interim periods may not be
indicative of the results for the entire year.

LIQUIDATION BASIS OF ACCOUNTING

         As a result of the Spin-Off Transaction, the Trust has adopted the
liquidation basis of accounting. The liquidation basis of accounting is
appropriate when liquidation appears imminent and the Trust is no longer viewed
as a going concern. Under this method of accounting, assets are stated at their
estimated net realizable values and liabilities are stated at the anticipated
settlement amounts.

         The valuations presented in the accompanying consolidated statements of
net assets in liquidation represent the estimates at the dates shown, based on
current facts and circumstances, of the estimated net realizable value of the
assets and estimated costs of liquidating the Trust. In determining the net
realizable values of the assets, the Trust considered each asset's ability to
generate future cash flows, offers to purchase received from third parties, if
any, and other general market information. Such information was considered in
conjunction with operating the Trust's plan for disposition of assets. The
estimated costs of liquidation represent the estimated costs of operating the
Trust through its anticipated termination. These costs primarily include
payroll, consulting and related costs, rent, shareholder relations, legal and
auditing. Changes in these costs during the periods presented are reflected in
the adjustments to reflect the liquidation basis of accounting. Computations of
net realizable value necessitate the use of certain assumptions and estimates.
Future events, including economic conditions that relate to real estate markets
in general, may differ from those assumed or estimated at the time such
computations are made. Because of the inherent uncertainty of valuation when an
entity is in liquidation, the amounts ultimately realized from assets disposed
and costs incurred to settle liabilities may materially differ from amounts
presented.


                                       5
<PAGE>


         Pursuant to the terms of the Trust's Amended and Restated Declaration
of Trust, the Trust was to continue for a period of 18 months from the date of
the Spin-Off Transaction, subject to, among certain other things, satisfactory
resolution of the RPS Tax Issues (as such term is defined in footnote 5 below).
Because the RPS Tax Issues have not yet been satisfactorily resolved, the Trust
has continued its business past that date. The Trust cannot currently estimate
the timing of the future satisfactory resolution of the RPS Tax Issues.
Accordingly, the Trust will continue until there is a final determination of
these issues.

CONSOLIDATION

         The consolidated financial statements include the accounts of the Trust
and its wholly-owned subsidiary. All significant intercompany accounts and
transactions have been eliminated in consolidation.

2.       INVESTMENT IN REAL ESTATE:

<TABLE>
<CAPTION>
                                                                               ESTIMATED NET REALIZED VALUE (a)(b)
PROPERTY                         LOCATION                         SEPTEMBER 30, 2005                      DECEMBER 31, 2004
--------                         --------                         -------------------                     -----------------
<S>                              <C>                                  <C>                                    <C>
Hylan Shopping Center            Staten Island, NY                    $80,227,756                            $81,319,000
</TABLE>

----------

(a)  Includes estimated cash flows using a disposition period of four months and
     six  months  for such  periods,  respectively.  Realized  value may  differ
     depending on actual disposition results and time period.

(b)  The  operations  of the Trust and the Hylan  Shopping  Center  for the nine
     months ended September 30, 2005 and September 30, 2004 are as follows:

<TABLE>
<CAPTION>
                                                                                   Nine Months Ended             Nine Months Ended
                                                                                   September 30, 2005           September 30, 2004
                                                                                   ------------------           ------------------
<S>                                                                                      <C>                            <C>
Rental Income...............................................................             $3,426,480                     $3,473,471
Expense Reimbursements......................................................              2,134,289                      1,858,646
Interest from Short-Term Investments .......................................                112,048                        107,649
Other.......................................................................                  1,782                          2,825
                                                                                         ----------                     ----------
                                                                                          5,674,599                      5,442,591
                                                                                         ----------                     ----------
Operating Property Expenses.................................................              2,469,541                      2,360,044
Depreciation................................................................                251,706                        258,050
General and Administrative..................................................              1,964,150                      1,711,289
                                                                                         ----------                     ----------
                                                                                          4,685,397                      4,329,383
                                                                                         ----------                     ----------
Net Income..................................................................             $  989,202                     $1,113,208
                                                                                         ==========                     ==========
</TABLE>

3.       SHARES OUTSTANDING:

         The weighted average number of shares of beneficial interest
outstanding for the periods ending September 30, 2005 and 2004 was 3,561,553.


                                       6
<PAGE>


4.       CASH AND SHORT-TERM INVESTMENTS:

         Cash and short-term investments at September 30, 2005 consist primarily
of a certificate of deposit at a major New York bank of $8,900,000, purchased
with an original maturity of three months or less, bearing interest at a fixed
rate of 3.68%.

5.       INCOME TAXES:

         During the third quarter of 1994, RPS held more than 25% of the value
of its gross assets in overnight Treasury Bill reverse repurchase transactions
which the Internal Revenue Service ("IRS") may view as non-qualifying assets for
the purposes of satisfying an asset qualification test applicable to REITs,
based on a Revenue Ruling published in 1977 (the "Asset Issue"). RPS requested
that the IRS enter into a closing agreement with RPS that the Asset Issue would
not impact RPS' status as a REIT. The IRS declined such request. In February
1995, the IRS initiated an examination of the 1991-1995 income tax returns of
RPS (the "RPS Audit" and, together with the Asset Issue, the "RPS Tax Issues").
Based on developments in the law which occurred since 1977, RPS' tax counsel at
that time, Battle Fowler LLP, rendered an opinion that RPS' investment in
Treasury Bill repurchase obligations would not adversely affect its REIT status.
However, such opinion is not binding upon the IRS.

         In connection with the Spin-Off Transaction, the Trust assumed all tax
liability arising out of the RPS Tax Issues (other than liability that relates
to events occurring or actions taken by RPS following the date of the Spin-Off
Transaction) pursuant to a tax agreement, dated May 10, 1996, by and between RPS
and the Trust (the "Tax Agreement"). Such agreement provides that RPS (now named
Ramco-Gershenson Properties Trust), under the direction of four trustees, three
of whom are also trustees of the Trust (the "Continuing Trustees") and not the
Trust, will control, conduct and effect the settlement of any tax claims against
RPS relating to the RPS Tax Issues. Accordingly, the Trust did not have any
control as to the timing of the resolution or disposition of any such claims.

         In December 2003, Ramco-Gershenson Properties Trust and the IRS entered
into a Closing Agreement with respect to all of the issues raised by the IRS in
connection with RPS Audit. As a condition of the Closing Agreement,
Ramco-Gershenson Properties Trust was obligated to pay deficiency dividends
(under Code Sec. 860) with respect to its 1992 and 1993 taxable years in amounts
not less than $1,386,503 with respect to the 1992 taxable year and $809,010 with
respect to the 1993 taxable year. In addition, Ramco-Gershenson Properties Trust
is obligated to pay a deficiency in its income taxes with respect to the period
covered by the RPS Audit equal to $770,258, plus interest calculated at the
statutory rate on the amount of the deficiency and the amount of the deficiency
dividends. The aggregate amount of the deficiency dividends, income tax
deficiency and interest on these amounts are approximately $7,400,000, and
because the Trust is required by the Tax Agreement to reimburse Ramco-Gershenson
Properties Trust for these items, they were included in the estimated cost of
liquidation as of December 31, 2003. Although the Closing Agreement provides
that the election of Ramco-Gershenson Properties Trust to be taxed as a "real
estate investment trust" was terminated with respect to its 1994 and 1995
taxable years, it also provides that Ramco-Gershenson Properties Trust will be
treated as having reelected to be taxed as a "real estate investment trust" with
respect to its taxable year beginning January 1, 1996 and that the termination
of its election to be taxed as a "real estate investment trust" will not
prohibit it or any successor entity (which includes the Trust) from electing to
be taxed as a "real estate investment trust" on or after January 1, 1996.

         The Trust remains obligated under the Tax Agreement to assume certain
liabilities relating to the RPS Tax Issues. The Trust established a special
committee (the "Special Committee regarding RPS Tax Issues") comprised of the
two Trustees who are not Continuing Trustees or otherwise affiliated with
Ramco-Gershenson


                                       7
<PAGE>


Properties Trust to act on behalf of the Trust in evaluating the position of the
Trust with respect to the RPS Tax Issues and to represent the Trust with respect
to any claims asserted by Ramco-Gershenson Properties Trust for contribution
arising out of the Closing Agreement. On January 21, 2004, the Trust contributed
$2,200,091 in respect of the deficiency dividend required to be paid pursuant to
the Closing Agreement. On June 10, 2004 the Trust paid $1,803,235 in respect of
the tax and interest on the tax pursuant to the Closing Agreement. The Trust
will be obligated to make additional payments with respect to the RPS Tax Issues
and the Closing Agreement as a result of its obligations under the Tax
Agreement. In the event the Trust is presented with further requests or claims
for payment or reimbursement arising in connection with the RPS Tax Issues and
the Closing Agreement, the Special Committee regarding RPS Tax Issues will
evaluate the Trust's further obligations at the time of its receipt of any such
claim or request. The Trust does not however expect the amounts claimed or
requested to exceed approximately $3,300,000.

         On February 21, 2003, the IRS issued an examination report to the Trust
with respect to the 1996 and 1997 taxable years of the Trust. This examination
report proposed to disallow all of the loss deductions claimed by the Trust upon
the disposition of Trust Assets during that period. In addition, the examination
report proposed to increase the REIT taxable income of the Trust during 1996 and
1997 on account of two items reported on the Trust's tax returns for which the
Trust did not claim any taxable loss or deduction. Effective October 31, 2005,
the IRS and the Trust entered into an agreement settling all federal income tax
issues with respect to the Trust's 1996 and 1997 taxable years. Under the terms
of that agreement, the Trust will pay additional taxes for those periods
totaling $15,534, plus interest (approximately $12,000). The agreement entered
into between the IRS and the Trust does not affect the Trust's classification as
a REIT.

6.       OTHER ASSETS:

         Other assets include the estimated interest income from the Trust's
short-term investments.

7.       SUBSEQUENT EVENTS

         None.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
LIQUIDATION ACTIVITIES.

CAPITAL RESOURCES AND LIQUIDITY

         At September 30, 2005, the Trust owned one retail property (Hylan Plaza
Shopping Center, located in Staten Island, New York) as well as cash and certain
other assets. The Trust does not intend to make new loans or actively engage in
either the mortgage lending or the property acquisition business.

         The Trust's primary objective has been to liquidate its assets in an
eighteen-month period from the date of the Spin-Off Transaction while realizing
the maximum values for such assets; however because the RPS Tax Issues have not
been satisfactorily resolved, the Trust has continued its business beyond such
period. Although the Trust considers its assumptions and estimates as to the
values and timing of such liquidations to be reasonable, the period of time to
liquidate the assets and distribute the proceeds of such assets is subject to
significant business, economic and competitive uncertainties and contingencies,
many of which are beyond the Trust's control. There can be no assurance that the
net values ultimately realized and costs actually incurred for such assets will
not materially differ from the Trust's estimates.

         The Trust believes that cash and cash equivalents on hand, proceeds
generated by the real estate property that it owns and operates and proceeds
from the eventual sale of such property will be sufficient to


                                       8
<PAGE>


support the Trust and meet its obligations. As of September 30, 2005, the Trust
had approximately $9,514,000 in cash and short-term investments.

INFLATION

         Inflation has been consistently low during the periods presented in the
consolidated financial statements and, as a result, has not had a significant
effect on the operations on the Trust or its investment.

RESULTS OF OPERATIONS

         As a result of the Trust adopting the liquidation basis of accounting
in accordance with accounting principles generally accepted in the United States
of America as of May 10, 1996 and thus not reporting results of operations
thereafter, there is no management discussion comparing the corresponding
periods.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

         Not Applicable.

ITEM 4.  CONTROLS AND PROCEDURES

         CONCLUSION REGARDING DISCLOSURE CONTROLS AND PROCEDURES

         At September 30, 2005, our principal executive officer and principal
financial officer have performed an evaluation of the effectiveness of our
disclosure controls and procedures (as defined in Rule 13a-15(e) of the
Securities Exchange Act of 1934, the "Exchange Act") and concluded that our
disclosure controls and procedures are effective to ensure that information
required to be disclosed by us in the reports we file or submit under the
Exchange Act is recorded, processed or summarized and reported within the time
periods specified in the Securities and Exchange Commission rules and forms.

         CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

         There were no material changes in our internal control over financial
reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred
during the third quarter of our fiscal year ending December 31, 2005 that have
materially affected, or are reasonably likely to materially affect, our internal
controls over financial reporting.

                          PART II. - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         Not applicable.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

         Not applicable.


                                       9
<PAGE>


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

         Not applicable.

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

         None.

ITEM 5.  OTHER INFORMATION.

(a)      Pursuant to the terms of the Trust's Amended and Restated Declaration
         of Trust, the Trust was to continue for a period of 18 months from the
         date of the Spin-Off Transaction (which 18-month period ended on
         November 10, 1997), subject to, among certain other things,
         satisfactory resolution of the RPS Tax Issues. Because the RPS Tax
         Issues have not yet been satisfactorily resolved, the Trust has
         continued its business past that date. The Trust cannot currently
         estimate the timing of the future satisfactory resolution of the RPS
         Tax Issues. Accordingly, the Trust will continue until there is a final
         determination of these issues.

(b)      None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits. None.

(b)      Reports on Form 8-K.

         The registrant filed two reports on Form 8-K during the three-month
period ended September 30, 2005.

         On July 12, 2005, registrant filed a Form 8-K reporting that on July
11, 2005, the registrant entered into a third amendment of the Indemnification
Agreement the registrant entered into with Kimco Realty Corporation ("Kimco") on
March 28, 2005. A copy of the third amendment was attached to the Form 8-K.

         On August 5, 2005, registrant filed a Form 8-K reporting that on August
5, 2005, the registrant entered into a fourth amendment of the Indemnification
Agreement the registrant entered into with Kimco on March 28, 2005. A copy of
the fourth amendment was attached to the Form 8-K.


                                       10
<PAGE>


                                   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.

                                   ATLANTIC REALTY TRUST
                                   (Registrant)



Date:  November 11, 2005                  /S/ JOEL M. PASHCOW
                                        ----------------------------------------
                                        Name:   Joel M. Pashcow
                                        Title:  Chairman, Chief Executive
                                                Officer and President
                                                (Principal Executive Officer)

Date:  November 11, 2005                  /S/ EDWIN R. FRANKEL
                                        ----------------------------------------
                                        Name:   Edwin R. Frankel
                                        Title:  Executive Vice President,
                                                Chief Financial Officer
                                                and Secretary
                                                (Principal Financial and
                                                Accounting Officer)



                                       11
<PAGE>



                  CERTIFICATION BY JOEL M. PASHCOW PURSUANT TO
                       SECURITIES EXCHANGE ACT RULE 13a-14

         I, Joel M. Pashcow, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Atlantic Realty Trust;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure control and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:

         a) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision, to
ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities,
particularly during the period in which this report is being prepared;

         b) evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this quarterly report based on such evaluation; and

         c) disclosed in this quarterly report any change in the registrant's
internal control over financial reporting that occurred during the registrant's
most recent fiscal quarter that has materially affected, or is reasonably likely
to materially affect, the registrant's internal control over financial
reporting.

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of registrant's board of directors
(or persons performing the equivalent function):

         a) all significant deficiencies and material weaknesses in the design
or operation of internal control over financial reporting which could adversely
affect the registrant's ability to record, process, summarize and report
financial information; and


                                       12
<PAGE>


         b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal control
over financial reporting.

Date: November 11, 2005

                                        /s/ Joel M. Pashcow
                                        ----------------------------------------
                                        Name:  Joel M. Pashcow
                                        Title: Chairman, Chief Executive Officer
                                               and President
                                                 (Principal Executive Officer)


                                       13
<PAGE>



                  CERTIFICATION BY EDWIN R. FRANKEL PURSUANT TO
                       SECURITIES EXCHANGE ACT RULE 13a-14

         I, Edwin R. Frankel, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Atlantic Realty Trust;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure control and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:

         a) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision, to
ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities,
particularly during the period in which this report is being prepared;

         b) evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this quarterly report based on such evaluation; and

         c) disclosed in this quarterly report any change in the registrant's
internal control over financial reporting that occurred during the registrant's
most recent fiscal quarter that has materially affected, or is reasonably likely
to materially affect, the registrant's internal control over financial
reporting.

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of registrant's board of directors
(or persons performing the equivalent function):

         a) all significant deficiencies and material weaknesses in the design
or operation of internal control over financial reporting which could adversely
affect the registrant's ability to record, process, summarize and report
financial information; and


                                       14
<PAGE>


         b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal control
over financial reporting.

Date:  November 11, 2005

                                        /s/ Edwin R. Frankel
                                        ----------------------------------------
                                        Name:    Edwin R. Frankel
                                        Title:   Executive Vice President,
                                                 Chief Financial Officer
                                                 and Secretary
                                                 (Principal Financing and
                                                 Accounting Officer)


                                       15
<PAGE>


Exhibit 99.1
To Atlantic Realty Trust
Report of Form 10-Q
September 30, 2005


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


         The undersigned, Chairman and President of Atlantic Realty
Trust (the "Company"), hereby certifies, to the best of my knowledge,
that the Form 10-Q of the Company for the quarter ended September 30,
2005 (the "Periodic Report") accompanying this certification fully
complies with the requirements of Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 (15 U.S.C. 78m or 78(d)) and that the
information contained in the Periodic Report fairly represents, in all
material respects, the financial condition and results of operations of
the Company. The foregoing certification is incorporated solely for
purposes of complying with the provisions of Section 906 of the
Sarbanes-Oxley Act and is not intended to be used for any other
purpose.

Date:  November 11, 2005

                                        /s/ Joel M. Pashcow
                                        ----------------------------------------
                                        Name:    Joel M. Pashcow
                                        Title:   Chairman and President
                                                 (Principal Executive Officer)


                                       16
<PAGE>


Exhibit 99.2
To Atlantic Realty Trust
Report of Form 10-Q
September 30, 2005

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


         The undersigned, Executive Vice President, Chief Financial
Officer and Secretary of Atlantic Realty Trust (the "Company"), hereby
certifies, to the best of my knowledge, that the Form 10-Q of the
Company for the quarter ended September 30, 2005 (the "Periodic
Report") accompanying this certification fully complies with the
requirements of Section 13(a) or 15(d) of the Securities Exchange Act
of 1934 (15 U.S.C. 78m or 78(d)) and that the information contained in
the Periodic Report fairly represents, in all material respects, the
financial condition and results of operations of the Company. The
foregoing certification is incorporated solely for purposes of
complying with the provisions of Section 906 of the Sarbanes-Oxley Act
and is not intended to be used for any other purpose.

Date:  November 11, 2005

                                        /s/ Edwin R. Frankel
                                        ----------------------------------------
                                        Name:    Edwin R. Frankel
                                        Title:   Executive Vice President,
                                                 Chief Financial Officer
                                                 and Secretary
                                                 (Principal Financing and
                                                 Accounting Officer)


                                       17