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, 2004
                               ------------------------------------------------
                                       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 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 10, 2004 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.

<TABLE>
                                                                                                                            PAGE NO.
<S>                                                                                                                           <C>
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
</TABLE>

                                       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>

                                                                           June 30, 2004              December 31, 2003
                                                                           -------------              -----------------
                                                                            (unaudited)
                             ASSETS
<S>                                                                        <C>                        <C>
Investment in Real Estate........................................          $     56,929,900           $     44,144,250
Cash and Short-Term Investments..................................                 8,180,974                 23,198,093
Other Assets.....................................................                    66,300                    265,100
                                                                           ----------------           ----------------
Total Assets.....................................................                65,177,174                 67,607,443
                                                                           ----------------           ----------------


                           LIABILITIES
Estimated Costs of Liquidation...................................                 8,401,719                 12,547,752
                                                                           ----------------           ----------------


NET ASSETS IN LIQUIDATION........................................          $     56,775,455              $  55,059,691
                                                                           ================           ================
</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
                                                                              April 1, 2004                January 1, 2004
                                                                            to June 30, 2004              to June 30, 2004
                                                                            ----------------              ----------------
<S>                                                                           <C>                         <C>
Net Assets in Liquidation
    Beginning of Period.............................................        $     68,851,097             $     55,059,691
Distribution Paid                                                                (11,575,096)                 (11,575,096)
Adjustments to Reflect
    Liquidation Basis of Accounting.................................                (500,546)                  13,290,860
                                                                            ----------------             ----------------
Net Assets in Liquidation End of Period.............................        $     56,775,455             $     56,775,455
                                                                            ================             ================




                                                                             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
                                                                              ================            ================
</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 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, 2003. 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:

<TABLE>
<CAPTION>
                                                                               Estimated Net Realized Value (a)(c)
Property                         Location                            June 30, 2004                       December 31, 2003
--------                         --------                            --------------                      -----------------
<S>                              <C>                                <C>                                      <C>
Hylan Shopping Center            Staten Island, NY                  $56,929,900 (b)                          $44,144,250
</TABLE>

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

(b)      Based on a  valuation  report  dated  April 30,  2004,  prepared  by an
         independent real estate consulting firm.

(c)      The operations of the Trust and the Hylan  Shopping  Center for the six
         months ended June 30, 2004 and June 30, 2003 are as follows:

<TABLE>
<CAPTION>
                                                                                   Six Months Ended           Six Months Ended
                                                                                    June 30, 2004               June 30, 2003
                                                                                    -------------               -------------
<S>                                                                                 <C>                        <C>
Rental Income...............................................................        $      2,309,193           $      2,187,140
Expense Reimbursements......................................................               1,131,567                  1,245,083
Interest from Short-Term Investments ..................................                       87,430                    134,589
Other.......................................................................                   1,095                      1,496
                                                                                    ----------------           ----------------
                                                                                           3,529,285                  3,568,308
                                                                                    ----------------           ----------------
Operating Property Expenses............................................                    1,494,881                  1,495,842
Depreciation................................................................                 172,034                    173,170
General and Administrative..................................................               1,333,066                  1,003,938
                                                                                    ----------------           ----------------
                                                                                           2,999,981                  2,672,950
                                                                                    ----------------           ----------------
Net Income..................................................................        $        529,304           $        895,358
                                                                                     ===============            ===============
</TABLE>

                                       6

<PAGE>

3.       SHARES OUTSTANDING:

         The weighted average number of shares of beneficial interest
outstanding for the periods ending June 30, 2004 and 2003 was 3,561,553.

4.       CASH AND SHORT-TERM INVESTMENTS:

         Cash and short-term investments at June 30, 2004 consist primarily of a
certificate of deposit at a major New York bank of $7,800,000, purchased with an
original maturity of three months or less, bearing interest at a fixed rate of
0.85%.

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 (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 Internal
Revenue Service entered into a Closing Agreement with respect to all of the
issues raised by the Internal Revenue Service 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 year 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 is
approximately $7,400,000, and because the Trust is required by the Tax Agreement
to reimburse Ramco-Gershenson Properties Trust for these items, they are
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

                                       7
<PAGE>

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 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.

         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.

         Apart from transferring the responsibility of the Trust's appeal of the
examination report to the IRS appeals office having jurisdiction for this case,
no action has yet been taken by the IRS with respect to the Trust's Protest to
the disallowances proposed in the examination report issued to the Trust. The
outcome of the Trust Protest is uncertain and the impact of the resolution could
be material to the financial statements.

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, 2004, 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

                                       8

<PAGE>

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, 2004, the Trust had approximately
$8,180,000 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 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.

                                       9

<PAGE>

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.

(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 three reports on Form 8-K during the three-month
period ended June 30, 2004.

         On April 28, 2004, registrant filed a Form 8-K reporting that on April
         19, 2004, First Union Real Estate Equity and Mortgage Investments and
         Michael L. Ashner amended its proposal to the registrant to merge the
         registrant with and into First Union Real Estate Equity and Mortgage
         Investments or one of its subsidiaries.

         On May 5, 2004, registrant filed a Form 8-K reporting that on May 5,
         2004, the Special Committee of the Board of Trustees of the registrant
         filed a press release announcing that it had rejected the proposal by
         First Union Real Estate Equity and Mortgage Investments to acquire the
         registrant.

         On June 17, 2004, registrant filed a Form 8-K reporting that on June
         10, 2004, the registrant paid a total of $1,803,235.15 to the IRS on
         behalf of Ramco-Gershenson Properties Trust in respect of an income tax
         deficiency and interest thereon for certain tax periods occurring from
         1991-1995. The registrant was required to pay such amounts pursuant a
         tax agreement dated May 10, 1996, by and between Ramco-Gershenson
         Properties Trust and the registrant.

                                       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:  August 12, 2004             /s/ Joel M. Pashcow
                                   ----------------------------------
                                   Name: Joel M. Pashcow
                                   Title:  Chairman, Chief Executive Officer and
                                           President
                                           (Principal Executive Officer)

Date:  August 12, 2004             /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:  August 12, 2004



                                  /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:  August 12, 2004




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


                                       15

<PAGE>


Exhibit 99.1
To Atlantic Realty Trust
Report of Form 10-Q
June 30, 2004





                            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 June 30, 2004
(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, 2004


                                         /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
June 30, 2004



                            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 June 30, 2004 (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, 2004




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