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 June 30, 2003
                               -------------------------------------------------
                                       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                           (I.R.S. Employer-
  incorporation 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 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 August 7, 2003 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............................9

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

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

PART II. - OTHER INFORMATION.............................................10

  Item 1. Legal Proceedings..............................................10

  Item 2. Changes in Securities and Use of Proceeds......................10

  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...............................11

  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)


                                          June 30, 2003     December 31, 2002
                                          -------------     -----------------
                                           (unaudited)

            ASSETS

Investment in Real Estate.............    $ 44,262,583         $ 43,929,250
Cash and Short-Term Investments.......      24,055,032           22,677,679
Other Assets..........................         288,000              270,000
                                          ------------         ------------
Total Assets..........................      68,605,615           66,876,929
                                          ------------         ------------


          LIABILITIES

Estimated Costs of Liquidation........       5,010,469            4,971,363
                                          ------------         ------------


NET ASSETS IN LIQUIDATION.............    $ 63,595,146         $ 61,905,566
                                          ============         ============




               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)

                                             For the Period      For the Period
                                             April 1, 2003      January 1, 2003
                                            to June 30, 2003    to June 30, 2003
                                            ----------------    ----------------

Net Assets in Liquidation
  Beginning of Period.....................    $ 63,913,849       $ 61,905,566
Adjustments to Reflect
  Liquidation Basis of Accounting.........        (318,703)         1,689,580
                                             -------------       ------------
Net Assets in Liquidation End of Period...    $ 63,595,146       $ 63,595,146
                                             =============       ============






                                             For the Period      For the Period
                                             April 1, 2002      January 1, 2002
                                            to June 30, 2002    to June 30, 2002
                                            ----------------    ----------------

Net Assets in Liquidation
  Beginning of Period.....................    $ 58,961,967       $ 57,856,129
Adjustments to Reflect
  Liquidation Basis of Accounting.........          62,473          1,168,311
                                             -------------       ------------
Net Assets in Liquidation End of Period...    $ 59,024,440       $ 59,024,440
                                             =============       ============




               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 intends to conduct 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, 2002. 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 subsidiary. All significant intercompany accounts and transactions have
been eliminated in consolidation.

2. INVESTMENT IN REAL ESTATE:


                                              ESTIMATED NET REALIZED VALUE
PROPERTY          LOCATION               JUNE 30, 2003(a)   DECEMBER 31, 2002(b)
--------          --------               ----------------   --------------------
Hylan Shopping    Staten Island, NY         $44,262,583          $43,929,250
Center

-----------
(a)   Includes estimated cash flows using a disposition period of 10 months.
      Realized value may differ depending on actual disposition results and time
      period.

(b)   Includes estimated cash flows using a disposition period of 9 months.
      Realized value may differ depending on actual disposition results and time
      period.

      The operations of the Trust and the Hylan Shopping Center for the six
months ended June 30, 2003 and June 30, 2002 are as follows:

                                                    Six Months      Six Months
                                                       Ended           Ended
                                                   June 30, 2003   June 30, 2002
                                                   -------------   -------------
Rental Income ...................................   $ 2,187,140     $ 2,122,054
Expense Reimbursements ..........................     1,245,083         902,047
Interest from Short-Term Investments ............       134,589         162,607
Other ...........................................         1,496           2,191
                                                    -----------     -----------
                                                      3,568,308       3,188,899
Operating Property Expenses .....................     1,495,842       1,153,458
Depreciation ....................................       173,170         129,500
General and Administrative ......................     1,003,938         805,163
                                                    -----------     -----------
                                                      2,672,950       2,088,121
                                                    -----------     -----------
Net Income ......................................   $   895,358     $ 1,100,778
                                                    ===========     ===========


                                   6

<PAGE>


3. SHARES OUTSTANDING:

      The weighted average number of shares of beneficial interest outstanding
for the periods ending June 30, 2003 and 2002 was 3,561,553.

4. CASH AND SHORT-TERM INVESTMENTS:

      Cash and short-term investments at June 30, 2003 consist primarily of a
certificate of deposit at a major New York bank of $23,500,000, purchased with
an original maturity of three months or less, bearing interest at a fixed rate
of 1.15%.

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 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. 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 does not have any control
as to the timing of the resolution or disposition of any such claims and no
assurance can be given that the resolution or disposition of any such claims
will be on terms or conditions as favorable to the Trust as if they were
resolved or disposed of by the Trust.

      RPS and the Trust also have received an opinion from Wolf, Block, Schorr
and Solis-Cohen LLP (the "Special Tax Counsel") that, to the extent there is a
deficiency in RPS distributions arising out of the IRS examination, and provided
RPS timely makes a deficiency dividend (i.e. declares and pays a distribution
which is permitted to relate back to the year for which each deficiency was
determined to satisfy the requirement that a REIT distribute ninety-five percent
(95%) of its taxable income), the classification of RPS as a REIT for the
taxable years under examination would not be affected.

      As of June 30, 2003, the Trust has not been required to perform its
indemnity obligation with respect to the RPS Tax Issues other than with respect
to the payment of legal fees and expenses incurred in connection with the IRS'
ongoing examination. On March 1, 1999, the IRS revenue agent conducting the
examination issued his examination report (the "Original Revenue Agent's
Report") with respect to the tax issues in the RPS Tax Audit, including the RPS
Tax Issues. The Original Revenue Agent's Report set forth a number of positions
which the IRS examining agent took with respect to the RPS Tax Issues for the
years that are subject to the RPS Tax Audit, which Special Tax Counsel to the
Continuing Trustees believes are not consistent with applicable law and
regulations of the IRS. One of the positions, the acquisition of assets by RPS
that could be


                                       7


<PAGE>

viewed as non-qualifying assets for REIT purposes, has been addressed in the
opinion letter of counsel referred to above. In addition, the IRS revenue agent
proposed to disallow the deductions for bad debts and certain other items
claimed by RPS in the years under examination. In reaching his conclusion with
respect to the deduction for bad debts, the IRS revenue agent disregarded the
fact that the values actually obtained for the assets corresponded to the values
used by RPS in determining its bad debt deductions for financial reporting
purposes. The issuance of the Original Revenue Agent's Report constituted only
the first step in the IRS administrative process for determining whether there
is any deficiency in RPS' tax liability for the years at issue and any adverse
determination by the IRS revenue agent is subject to administrative appeal with
the IRS and, thereafter, to judicial review. RPS filed an administrative appeal
(the "Protest") challenging the findings contained in the Original Revenue
Agent's Report. The appellate conferee to whom the administrative appeal was
assigned reviewed the Original Revenue Agent's Report and the Protest and,
rather than considering the appeal further, returned the case to the revenue
agent for further factual development. During a meeting with the Special Tax
Counsel to the Continuing Trustees, the appellate conferee indicated that, even
assuming the assertions in the Original Revenue Agent's Report justified the
disallowances, he was required to return the case to the revenue agent because
the facts necessary to sustain the assertions in the Report had not been
established to the degree necessary to permit the consideration of the case on
appeal. In response, the revenue agent requested information in accordance with
the directions of the appellate conferee and, although much of the information
was examined by the agent previously, RPS responded to the new request.

      On October 29, 2001, the IRS issued a new Revenue Agent's Report (the "New
Revenue Agent's Report") with respect to the issues presented by the Tax Audit.
The amount of the proposed adjustments to the taxable income of RPS and the
amount of the additional taxes asserted as being due from RPS, for the years
under examination in the New Revenue Agent's Report, include all of the amounts
included in the Original Revenue Agent's Report. In addition, the IRS has
proposed to disallow the loss claimed by RPS on the disposition of the fee title
interest in a property (acquired by RPS in 1992 at foreclosure) that was made to
an unrelated third-party. This results in the disallowance of a loss claimed by
RPS in 1994 in the approximate amount of $1,810,000. The New Revenue Agent's
Report asserts additional grounds in support of the disallowance of the RPS bad
debt deductions in the years under examination. If all of the positions taken in
the New Revenue Agent's Report were to be sustained, RPS, with funds which could
be supplied by the Trust, would have to distribute up to approximately $16.5
million to its shareholders, in accordance with the procedures for deficiency
dividends, in order to preserve its status as a REIT and could, in addition, be
subject to taxes, interest and penalties up to approximately $45.2 million
through June 30, 2003. The Trust has been advised that Ramco-Gershenson
Properties Trust timely filed a new administrative appeal (the "New Protest")
challenging the determinations made and discussions between Special Tax Counsel
to the Continuing Trustees and the IRS appellate conferees are ongoing.

      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 proposes 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 proposes 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. Counsel to the Trust has
advised that the examination report contains numerous errors of fact with
respect to the operations of the Trust and that the legal conclusions in the
examination report are not consistent with the applicable provisions of the Code
and the income tax regulations. The Trust timely filed an administrative appeals
(the "Trust Protest") challenging the adjustments proposed in the examination
report.


                                       8


<PAGE>

6. OTHER ASSETS:

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

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

CAPITAL RESOURCES AND LIQUIDITY

      At June 30, 2003, 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 support the Trust
and meet its obligations. As of June 30, 2003, the Trust had approximately
$24,055,000 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

      Within the 90-day period prior to the filing of this quarterly report on
Form 10-Q, the Company carried out an evaluation, under the supervision of and
with the participation of the Company's management, including the Company's
President and Chief Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to
Exchange Act Rule 13a-14(c) under the Securities Exchange Act of 1934. Based
upon that evaluation, the President and Chief Financial


                                       9


<PAGE>

Officer concluded that the Company's disclosure controls and procedures are
effective. There were no significant changes made in the Company's internal
controls or in other factors that could significantly affect these controls
subsequent to the date of their evaluation.

                          PART II. - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS.

      Not applicable.

ITEM 2. CHANGES IN 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.

      The Annual Meeting of Shareholders of the Trust was held on May 21,2003 to
elect six trustees to sit on the Board of Trustees of the Trust (the "Board")
until the next Annual Meeting of Shareholders and until their successors are
duly elected and qualified, and (ii) to ratify the selection by the Board of
Deloitte & Touche LLP as the independent auditors of the Trust for the fiscal
year commencing January 1, 2003.

      On the first proposal, the vote of the Shareholders was as follows:

      NOMINEE                       FOR           WITHHELD         ABSTAIN
      --------------------------------------------------------------------

      Stephen R. Blank           3,012,645         18,252            --

      Edward Blumenfeld          3,012,509         18,388            --

      Edwin J. Glickman          3,011,952         18,945            --

      Arthur H. Goldberg         2,345,420        685,477            --

      Joel M. Pashcow            3,012,637         18,260            --

      William A. Rosoff          3,012,672         18,225            --

      On the second proposal, the Shareholders voted to ratify the selection by
the Board of Deloitte & Touche LLP as the independent auditors of the Trust.
There were 3,009,870 votes for, 15,251 votes against and 5,776 votes abstained.

ITEM 5. OTHER INFORMATION.

      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


                                       10


<PAGE>

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.

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

(a)   Exhibits.
      None.
(b)   Reports on Form 8-K.
      The registrant has not filed any reports on Form 8-K during the
      three-month period ended June 30, 2003.



                                       11

<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:  August 12, 2003                  /s/ Joel M. Pashcow
                                        -------------------
                                        Name:  Joel M. Pashcow
                                        Title: Chairman and President
                                               (Principal Executive Officer)

Date:  August 12, 2003                  /s/ Edwin R. Frankel
                                        --------------------
                                        Name:  Edwin R. Frankel
                                        Title: Executive Vice President,
                                               Chief Financial Officer
                                               and Secretary
                                               (Principal Financial and
                                               Accounting Officer)



<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 15(d)-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 are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

     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.


                                       13
<PAGE>


Date:  August 12, 2003



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


                                       14

<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

     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.



                                       15

<PAGE>


Date:  August 12, 2003



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


                                       16
<PAGE>


Exhibit 99.1
To Atlantic Realty Trust
Report of Form 10-Q
June 30, 2003


                            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 March 31, 2003 (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:  August 12, 2003



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


                                       17
<PAGE>


Exhibit 99.2
To Atlantic Realty Trust
Report of Form 10-Q
June 30, 2003


                            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 March 31,
2003 (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:  August 12, 2003



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


                                       18