##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-K

(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2006

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission File Number 001-15663



---

American Realty Investors, Inc.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Nevada                                                         |  | 75-2847135                          
|(State or other jurisdiction of Incorporation or organization) |  | (IRS Employer Identification Number)
|1800 Valley View Lane, Suite 300 Dallas, Texas                 |  | 75234                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(469) 522-4200

Registrants Telephone Number, including area code

Securities registered
pursuant to Section 12(b) of the Act:



|                              |  |                                          
|----------------------------- |  | -----------------------------------------
|Title of Each Class           |  | Name of each exchange on which registered
|Common Stock, $0.01 par value |  | New York Stock Exchange                  

Securities registered pursuant to Section 12(g) of the Act:

NONE

Indicate by check mark if the registrant
is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ̈No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes ̈No  x

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 if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of
this Form 10-K or any amendment to this Form 10-K.    x

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
large accelerated filer, an accelerated filer, or a non-accelerated filer. See definitions of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one).

Large accelerated filer ̈Accelerated filer ̈Non-accelerated
filer  x

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

The aggregate market value of the shares of voting and non-voting common equity held by non-affiliates of
the Registrant, computed by reference to the closing price at which the common equity was last sold which was the sales price of the Common Stock on the New York Stock Exchange as of June 30, 2006 (the last business day of the
Registrants most recently completed second fiscal quarter) was $14,986,643 based upon a total of 1,746,695 shares held as of June 30, 2006 by persons believed to be non-affiliates of the Registrant. The basis of the calculation does not
constitute a determination by the Registrant as defined in Rule 405 of the Securities Act of 1933, as amended, such calculation, if made as of a date within sixty days of this filing, would yield a different value.

As of March 23, 2007, there were 10,892,372 shares of common stock outstanding, which includes 746,972 shares issued to and owned by Transcontinental
Realty Investors, Inc.

Documents Incorporated By Reference:

Consolidated Financial Statements of Income Opportunity Realty Investors, Inc.; Commission File No. 001-14784



---



---

##### Table of Contents

INDEX TO

ANNUAL REPORT ON FORM 10-K



|               |  |                                                                                                                |  |     
|-------------- |  | -------------------------------------------------------------------------------------------------------------- |  | ----
|               |  |                                                                                                                |  | Page
|               |  | PART I                                                                                                         |  |     
|               |  |                                                                                                               
|Item 1.        |  | Business.                                                                                                      |  | 3   
|               |  |                                                                                                               
|Item 1A.       |  | Risk Factors.                                                                                                  |  | 8   
|               |  |                                                                                                               
|Item 1B.       |  | Unresolved Staff Comments                                                                                      |  | 12  
|               |  |                                                                                                               
|Item 2.        |  | Properties.                                                                                                    |  | 12  
|               |  |                                                                                                               
|Item 3.        |  | Legal Proceedings.                                                                                             |  | 27  
|               |  |                                                                                                               
|Item 4.        |  | Submission of Matters to a Vote of Security Holders.                                                           |  | 29  
|               |  |                                                                                                               
|               |  | PART II                                                                                                        |  |     
|               |  |                                                                                                               
|Item 5.        |  | Market for Registrants Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities. |  | 30  
|               |  |                                                                                                               
|Item 6.        |  | Selected Financial Data.                                                                                       |  | 32  
|               |  |                                                                                                               
|Item 7.        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations.                         |  | 33  
|               |  |                                                                                                               
|Item 7A.       |  | Quantitative and Qualitative Disclosures About Market Risk.                                                    |  | 46  
|               |  |                                                                                                               
|Item 8.        |  | Consolidated Financial Statements and Supplementary Data.                                                      |  | 47  
|               |  |                                                                                                               
|Item 9.        |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.                          |  | 104 
|               |  |                                                                                                               
|Item 9A(T).    |  | Controls and Procedures.                                                                                       |  | 104 
|               |  |                                                                                                               
|Item 9B.       |  | Other Information.                                                                                             |  | 105 
|               |  |                                                                                                               
|               |  | PART III                                                                                                       |  |     
|               |  |                                                                                                               
|Item 10.       |  | Directors and Executive Officers of the Registrant.                                                            |  | 106 
|               |  |                                                                                                               
|Item 11.       |  | Executive Compensation.                                                                                        |  | 114 
|               |  |                                                                                                               
|Item 12.       |  | Security Ownership of Certain Beneficial Owners and Management..                                               |  | 117 
|               |  |                                                                                                               
|Item 13.       |  | Certain Relationships and Related Transactions.                                                                |  | 118 
|               |  |                                                                                                               
|Item 14.       |  | Principal Accountant Fees and Services.                                                                        |  | 121 
|               |  |                                                                                                               
|               |  | PART IV                                                                                                        |  |     
|               |  |                                                                                                               
|Item 15.       |  | Exhibits and Financial Statement Schedules.                                                                    |  | 123 
|               | 
|Signature Page |  | 125                                                                                                           



2



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

Certain Statements in this Form 10-K are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E
of the Securities Exchange Act of 1934. The words estimate, plan, intend, expect, anticipate, believe, and similar expressions are intended to identify forward-looking
statements. The forward-looking statements are found at various places throughout this Report and in the documents incorporated herein by reference. The Company disclaims any intention or obligations to update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise. Although we believe that our expectations are based upon reasonable assumptions, we can give no assurance that our goals will be achieved. Important factors that could
cause our actual results to differ from estimates or projections contained in any forward-looking statements are described in Item 1A. Risk Factors beginning on page 8.

PART I



|ITEM 1. | BUSINESS
|------- | --------

American Realty
Investors, Inc., a Nevada corporation (ARI or the Company or we or us), was organized in 1999, and in August 2000, through mergers into wholly-owned subsidiaries of ARI, acquired American Realty Trust,
Inc., a Georgia corporation (ART), and National Realty LP, a Delaware limited partnership (NRLP). ART was the successor to a District of Columbia business trust organized July 14, 1961, to provide investors with a
professionally managed, diversified portfolio of equity real estate and mortgage loan investments selected to provide opportunities for capital appreciation, as well as current income. The business trust merged into ART on June 24, 1988. NRLP
was organized in 1987, and subsequently acquired all of the assets and assumed all of the liabilities of several public and private limited partnerships. NRLP also owned a portfolio of real estate and mortgage loan investments.

On December 31, 2006, ARI subsidiaries owned 82.2% of the outstanding shares of common stock of Transcontinental Realty Investors, Inc., a Nevada
corporation (TCI), which has its common stock listed and traded on the New York Stock Exchange, Inc. (NYSE). The ownership of the TCI shares was achieved through a series of transactions, including a cash tender offer
completed March 19, 2003, an exchange by certain ARI subsidiaries of securities with Basic Capital Management, Inc. (BCM) and a sale of a participating interest in a line of credit receivable from One Realco Corporation (One
Realco) to BCM, as well as certain open market purchases of TCI shares in December 2003. See Note 1 to the Consolidated Financial Statements. ARI has consolidated TCIs accounts and operations since March 31, 2003. At
December 31, 2006, TCI owned 24.9% of Income Opportunity Realty Investors, Inc., (IORI) shares of common stock, and TCI owned 746,972 shares of common stock of ARI.

Effective July 1, 2003, Prime Asset Management, Inc. (PAMI) became the advisor to ARI and TCI. PAMI is owned by Realty Advisors, Inc.
(80.0%) and Syntek West, Inc. (Syntek West) (20.0%), related parties. Syntek West is owned by Gene E. Phillips. Effective August 18, 2003, PAMI changed its name to Prime Income Asset Management, Inc. (PIAMI). On
October 1, 2003, Prime Income Asset Management, LLC (Prime), which is 100% owned by PIAMI, replaced PIAMI as the advisor to ARI and TCI.

Business Plan and Investment Policy

ARIs primary business is investing in equity interests in real estate (including
equity securities of real estate-related entities), leases, joint venture development projects, and partnerships and, to a lesser extent, financing real estate and real estate activities through investments in mortgage loans, including first,
wraparound and junior mortgage loans. Information regarding the real estate and mortgage notes receivable portfolios of ARI is set forth in ITEM 2. PROPERTIES NOTE 3. NOTES AND INTEREST RECEIVABLE and in Schedules III
and IV to the Consolidated Financial Statements included in ITEM 8. CONSOLIDATED



3



---

##### Table of Contents

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. ARI has six operating segments: apartments, commercial properties, hotels, land ownership, quick-service
restaurants, and notes receivable. For additional information, see NOTE 18 to the Consolidated Financial Statements.

ARIs business
objective is to maximize long-term value for its stockholders by investing in commercial real estate through the ownership, management, development, and acquisition of apartments, commercial properties, hotels, and land. ARI intends to achieve this
objective through acquiring and developing properties in multiple markets and operating as an industry-leading landlord. ARI believes this objective will provide the benefits of enhanced investment opportunities, economies of scale, risk
diversification, both in terms of geographic market and real estate product type, and continuing access to both debt and equity capital. In pursuing its business objective, ARI seeks to achieve a combination of internal and external growth, maintain
a strong balance sheet, and pursue a strategy of financial flexibility. ARI maximizes the value of its apartments and commercial properties by maintaining high occupancy levels while charging competitive rental rates, controlling costs, and focusing
on tenant retention.

ARI generates increased operating cash flow through annual contractual increases in rental rates under existing
leases. ARI also seeks to identify best practices across operating platforms in order to enhance cost savings and other efficiencies. ARI and its subsidiaries employ capital improvement and preventive maintenance programs designed to reduce
operating costs and to increase the long-term value of its real estate investments.

ARI also pursues attractive development opportunities,
focusing primarily on new construction or development, either directly or in a concerted effort with unaffiliated parties or affiliates. A summary of the properties under construction is set forth under ITEM 2. PROPERTIES below.

ARI also seeks to acquire properties consistent with its business objectives and strategies. ARI executes its acquisition strategy by
purchasing properties which management believes will create stockholder value over the long-term. ARI will also sell properties when management believes value has been maximized or when a property is no longer considered an investment to be held
long-term. During the year ended December 31, 2006, ARI, through its subsidiaries, acquired 51 properties and sold 25 properties.

ARI
is continuously in various stages of discussions and negotiations with respect to development, acquisition, and disposition projects. The consummation of any current or future development, acquisition, or disposition, if any, and the pace at which
any may be completed cannot be assured or predicted.

Substantially all properties are owned by subsidiaries of ARI, many of which are
single-asset entities. This ownership structure permits greater access to financing for individual properties and permits flexibility in the type of transaction available for future disposition of each property by permitting a sale of either the
asset or the equity ownership in the entity owning the asset. From time-to-time, subsidiaries have invested in joint ventures with others, creating the possibility of risks that do not exist with properties solely owned by an ARI subsidiary. In
those instances where other investors are involved, those other investors may have business, economic, or other objectives that are inconsistent with ARIs objectives, which may in turn require ARI to make investment decisions different than it
might if ARI was the sole investor.

Real estate generally cannot be sold quickly. ARI and its subsidiaries may not be able to promptly
dispose of properties in response to economic or other conditions. To offset this challenge, selective dispositions have been a part of ARIs strategy to create an efficient portfolio and to provide additional sources of capital for future use.
See the discussion under LIQUIDITY AND CAPITAL RESOURCES in Managements Discussion and Analysis of Financial Condition and Results of Operations for information concerning sales of properties during the past year. ARI and its
subsidiaries finance acquisitions through non-recourse mortgages, internally generated funds, and, to a lesser extent, property sales. Those sources provide the bulk of funds for future acquisitions. ARI, from time-to-time, acquires properties
subject to existing indebtedness by a subsidiary assuming such indebtedness. When properties are acquired in such a manner, ARI and its subsidiaries customarily seek to refinance the asset in order to properly leverage the asset for future
operation.



4



---

##### Table of Contents

ARI, through its interest in Milano Restaurants International Corporation (Milano), operated
and franchised several quick-service restaurant concepts including pizzerias featuring pizza delivery, carryout and dine-in under the trademarks Me-N-Eds Pizzerias, Me-N-Eds Slices, and Angelo &
Vitos Pizzerias, (collectively the Pizzerias). In July 2003, ARI sold its interest in Milano to Gruppa Florentina, LLC (Gruppa), for $18.5 million, receiving $7.4 million in cash after debt assumption and
providing purchase money financing of $2.3 million. ARI owns 20.0% of Gruppa, thereby retaining a 20.0% interest in Milano. In conjunction with this transaction, ARI had guaranteed $8.7 million of assumed debt and $7.5 million in new debt obtained
by Gruppa. Due to the debt guarantees and ARIs continuing ownership interest in Milano, management determined that the sale should be accounted for as a financing transaction. On November 27, 2006, Gruppa refinanced all of the notes
payable at which time, ARI was released as the guarantor of all the above mentioned debt. The Company has determined that the sale was completed and recorded a gain of $1.9 million for the sale of its 80% interest in Gruppa. The Company accounts for
its 20% interest in Gruppa using the equity method of accounting.

ARIs businesses are not generally seasonal with regard to real
estate investments. ARIs investment strategy seeks both current income and capital appreciation. ARIs plan of operation is to continue, to the extent its liquidity permits, to make equity investments in income-producing real estate such
as hotels, apartments, and commercial properties, including equity securities of real estate-related entities. ARI also intends to continue to pursue higher risk, higher reward investments, such as improved and unimproved land where it can obtain
financing of substantially all of a propertys purchase price. ARI intends to seek selected dispositions of certain of its assets, including in particular selected income producing properties in stabilized markets and certain of its land
holdings where the prices obtainable for such assets justify their disposition. ARI has determined that it will no longer actively seek to fund or purchase mortgage loans. However, it may, in selected instances, originate mortgage loans or it may
provide purchase money financing in conjunction with a property sale. See ITEM 2. PROPERTIES, NOTE 3. NOTES AND INTEREST RECEIVABLE and Schedules III and IV to the Consolidated Financial Statements included in
ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

ARIs Board of Directors has broad authority under
ARIs governing documents to make all types of investments, and may devote available assets to particular investments or types of investments, without restriction on the amount or percentage of assets that may be allocated to a single
investment or to any particular type of investment, and without limit on the percentage of securities of any one issuer that may be acquired. Investment objectives and policies may be changed at any time by the Board without stockholder approval.

The specific composition from time-to-time of ARIs real estate portfolio owned through subsidiaries depends largely on the judgment
of management to changing investment opportunities and the level of risk associated with specific investments or types of investments. Management intends to attempt to maintain a real estate portfolio diversified by location and type of property.

In addition to its equity investments in real estate, ARI and/or its subsidiaries have also invested in private and open market purchases
of the equity securities of IORI and TCI, both affiliates of ARI. See ITEM 2. PROPERTIESInvestments in Real Estate Companies and Real Estate Partnerships.

Management of the Company

Although the Board of Directors is directly responsible for managing the
affairs of ARI and for setting the policies which guide it, its day-to-day operations are performed by Prime, a contractual advisor under the supervision of the Board. The duties of Prime include, among other things, locating, investigating,
evaluating, and recommending real estate and mortgage note investments and sales opportunities, as well as financing and refinancing sources. Prime also serves as a consultant in connection with ARIs business plan and investment policy
decisions made by the Board. Prime is a single-member limited liability company, the sole member of which is PIAMI, which is owned 80% by Realty Advisors, Inc. and 20% by Syntek West, Inc. Realty Advisors, Inc. is owned 100% by a trust for the
benefit of the children of Gene E. Phillips. Syntek West, Inc. is owned 100% by Gene E. Phillips. Mr. Phillips is not an officer or director of Prime but serves as a representative of the



5



---

##### Table of Contents

Trust, is involved in daily consultation with the officers of Prime and has significant influence over the conduct of Prime's business, including the
rendering of advisory services and the investment decisions for Prime and for ARI. As of March 23, 2006, PIAMI, Primes parent, owned 1,437,208 shares of ARIs common stock, approximately 14.1% of the shares then outstanding. Prime is
more fully described in ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTThe Advisor.

Prime has been
providing advisory services to ARI since October 1, 2003. Prime also serves as advisor to TCI. The officers of ARI are also officers of IORI, TCI, and Prime. The directors of ARI also serve as directors of TCI. The Chairman of the Board of
Directors of ARI also serves as the Chairman of the Board of Directors of TCI and IORI. One other director of ARI also serves as a director of TCI and IORI. Affiliates of Prime have provided property management services to ARI. Currently, Triad
Realty Services, Ltd. (Triad), an affiliate, and Carmel Realty, Inc. (Carmel) provide such property management services. Triad and Carmel subcontract with other entities for property-level management services. The general
partner of Triad is BCM. The limited partner of Triad is Highland Realty Services, Inc. (Highland). Triad subcontracts the property-level management and leasing of 30 of ARIs commercial properties (shopping centers, office
buildings, and industrial warehouses) to Regis Realty I, LLC (Regis I) which is owned by Highland. Regis I receives property and construction management fees and leasing commissions in accordance with the terms of its property-level
management agreement with Triad. Regis Hotel I, LLC, manages ARIs 10 hotels. The sole member of Regis I and Regis Hotel I, LLC is Highland. Carmel is owned by Regis I.

Regis I is also entitled to receive real estate brokerage commissions in accordance with the terms of the Advisory Agreement as discussed in
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTThe Advisor.

ARI has no employees. Under the terms of
the Advisory Agreement, employees of Prime render services to ARI.

Competition

Real Estate.The real estate business is highly competitive and ARI competes with numerous entities engaged in real estate
activities (including certain entities described in ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONSRelated Party Transactions), some of which have greater financial resources than ARI. Management believes that success
against such competition is dependent upon the geographic location of the property, the performance of property-level managers in areas such as leasing and marketing, collections and control of operating expenses, the amount of new construction in
the area and the maintenance and appearance of the property. Additional competitive factors include ease of access to the property, the adequacy of related facilities, such as parking and other amenities, and sensitivity to market conditions in
determining rent levels. With respect to apartments, competition is also based upon the design and mix of the units and the ability to provide a community atmosphere for the residents. With respect to hotels, competition is also based upon the
market served, i.e., transient, commercial, or group users. Management believes that beyond general economic circumstances and trends, the degree to which properties are renovated or new properties are developed in the competing submarket are also
competitive factors. See also ITEM 1A. RISK FACTORS.

To the extent that ARI seeks to sell any of its properties, the
sales prices for the properties may be affected by competition from other real estate entities and financial institutions, also attempting to sell properties in areas where ARIs properties are located, as well as aggressive buyers attempting
to dominate or penetrate a particular market.

As described above and in ITEM 13. CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONSRelated Party Transactions, the officers and directors of ARI also serve as officers and directors of TCI and the officers of ARI also serve as the officers of IORI and two directors of ARI are also directors of IORI. Both
TCI and IORI have business objectives similar to ARIs. ARIs officers and directors owe fiduciary duties to both IORI and TCI as well as to ARI under applicable law. In determining whether a particular investment opportunity will be
allocated to ARI, IORI, or TCI, management considers the respective investment objectives of each Company and the appropriateness of a particular investment in light of each



6



---

##### Table of Contents

Companys existing real estate and mortgage notes receivable portfolio. To the extent that any particular investment opportunity is appropriate to more
than one of the entities, the investment opportunity may be allocated to the entity which has had funds available for investment for the longest period of time, or, if appropriate, the investment may be shared among all three or two of the entities.

In addition, also as described in ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, ARI competes with affiliates
of Prime having similar investment objectives, in the purchasing, selling, leasing, and financing of real estate and real estate-related investments. In resolving any potential conflicts of interest which may arise, Prime has informed ARI that it
intends to exercise its best judgment as to what is fair and reasonable under the circumstances in accordance with applicable law.

ARI is
subject to all the risks incident to ownership and financing of real estate and interests therein, many of which relate to the general illiquidity of real estate investments. These risks include, but are not limited to, changes in general or local
economic conditions, changes in interest rates and availability of permanent mortgage financing which may render the purchase, sale, or refinancing of a property difficult or unattractive, and which may make debt service overly burdensome, changes
in real estate and zoning laws, increases in real estate taxes, federal or local economic or rent controls, floods, earthquakes, hurricanes and other acts of God and other factors beyond the control of management or the advisor. The illiquidity of
real estate investments may also impair the ability of management to respond promptly to changing circumstances. Management believes that such risks are partially mitigated by the diversification by geographic region and property type of ARIs
real estate and mortgage notes receivable portfolios. However, to the extent that property sales, new property investments, in particular improved and unimproved land, or mortgage lending are concentrated in any particular region, the advantages of
geographic diversification are mitigated.

Virtually all of ARIs real estate, equity security holdings in TCI, and its portfolio of
equity securities are held subject to secured indebtedness. Such borrowings increase the risk of loss because they represent a prior claim on ARIs assets and require fixed payments regardless of profitability. In the event of default, the
lender may foreclose on the assets securing such indebtedness, and ARI could lose its investment in the pledged assets.

Quick-Service
Restaurants.    The pizza parlor business is highly competitive and is affected by changes in consumer tastes and eating habits, as well as national, regional, and local economic conditions, and demographic trends. The
performance of an individual pizza parlor can be affected by changes in traffic patterns, demographics, and the type, number and location of competing restaurants.

At December 31, 2006, Milano owned and operated 60 pizza parlors under the trademarks Me-N-Eds Pizzerias, and Angelo & Vitos Pizzerias (collectively the
Pizzerias). The results achieved by Milanos relatively small pizza parlor base may not be indicative of the results of a larger number of pizza parlors in a more geographically dispersed area. Because of Milanos relatively small
pizza parlor base, an unsuccessful pizza parlor has a more significant effect on Milanos results of operations than would be the case in a company owning more pizza parlors. ARI owns a 20% equity interest in the Pizzerias.

Available Information

ARI maintains an Internet site
at http://www.amrealtytrust.com. Available through the website, free of charge, are Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, reports filed pursuant to Section 16, and amendments to those
reports, as soon as reasonably practicable after they are electronically filed or furnished to the Securities and Exchange Commission. In addition, ARI has posted the charters for the Audit Committee, Compensation Committee, and Governance and
Nominating Committee, as well as the Code of Business Conduct and Ethics, Corporate Governance Guidelines on Director Independence, and other information on the website. These charters and principles are not incorporated in this report by reference.
ARI will also provide a copy of these documents free of charge to stockholders upon written request. ARI issues Annual Reports containing audited financial statements to its common stockholders.



7



---

##### Table of Contents

|ITEM 1A.RISK | FACTORS
|------------ | -------

An investment in our
securities involves various risks. All investors should carefully consider the following risk factors in conjunction with the other information in this report before trading our securities.

Risk Factors Related to ARIs Business

Adverse events concerning existing tenants, or negative market conditions that may affect existing tenants could have an adverse impact on ARIs ability to attract new tenants, relet space, collect rent or renew leases, and thus
could adversely affect cash flow from operations and inhibit growth.    Cash flow from operations depends in part on the ability to lease space to tenants on economically favorable terms. ARI could be adversely affected by
various facts and events over which the Company has limited or no control, such as:



| |  |  | lack of demand for space in areas where the Companys properties are located;
| | - |  | -----------------------------------------------------------------------------



| |  |  | inability to retain existing tenants and attract new tenants;
| | - |  | -------------------------------------------------------------



| |  |  | oversupply of or reduced demand for space and changes in market rental rates;
| | - |  | -----------------------------------------------------------------------------



| |  |  | defaults by tenants or failure to pay rent on a timely basis;
| | - |  | -------------------------------------------------------------



| |  |  | the need to periodically renovate and repair marketable space;
| | - |  | --------------------------------------------------------------



| |  |  | physical damage to properties;
| | - |  | ------------------------------



| |  |  | economic or physical decline of the areas where properties are located;
| | - |  | -----------------------------------------------------------------------



| |  |  | potential risk of functional obsolescence of properties over time.
| | - |  | ------------------------------------------------------------------

At any time, any tenant may experience a downturn in its business that may weaken its financial condition. As a result, a tenant may delay a lease commencement, fail to make rental payments when due, decline to extend
a lease upon its expiration, become insolvent or declare bankruptcy. Any tenant bankruptcy or insolvency, leasing delay or failure to make rental payments when due could result in the termination of the tenants lease and material losses to the
Company.

If tenants do not renew their leases as they expire, ARI may not be able to rent the space. Furthermore, leases that are renewed,
and some new leases for space that is relet, may have terms that are less economically favorable than expiring lease terms, or may require ARI to incur significant costs, such as renovations, tenant improvements, or lease transaction costs.

Any of these events could adversely affect cash flow from operations and ARIs ability to make distributions to shareholders and
service indebtedness.

A significant portion of the costs of owning property, such as real estate taxes, insurance costs, and debt service
payments are not necessarily reduced when circumstances cause a decrease in rental income from the properties.

ARI may not be able to
compete successfully with other entities that operate in our industry.    ARI experiences a great deal of competition in attracting tenants for its properties and in locating land to develop and properties to acquire.

In ARIs effort to lease its properties, ARI competes for tenants with a broad spectrum of other landlords. These competitors
include, among others, publicly-held REITs, privately-held entities, individual property owners and tenants who wish to sublease their space. Some of these competitors may be able to offer prospective tenants more attractive financial terms than ARI
is able to offer.

If the availability of land or high quality properties in ARIs markets diminishes, operating results could be
adversely affected.



8



---

##### Table of Contents

ARI may experience increased operating costs, which could adversely affect our financial results and
the value of our properties.    ARIs properties are subject to increases in operating expenses such as insurance, cleaning, electricity, heating, ventilation and air conditioning, administrative costs and other costs
associated with security, landscaping, repairs, and maintenance of the properties. While some current tenants generally are obligated by their leases to reimburse ARI for a portion of these costs, there is no assurance that these tenants will make
such payments or agree to pay these costs upon renewal or new tenants will agree to pay these costs. If operating expenses increase in ARIs markets, ARI may not be able to increase rents or reimbursements in all of these markets to offset the
increased expenses, without at the same time decreasing occupancy rates. If this occurs, ARIs ability to make distributions to shareholders and service indebtedness could be adversely affected.

ARIs ability to achieve growth in operating income depends in part on its ability to develop properties.    ARI intends
to continue to develop properties where warranted by market conditions. ARI has a number of ongoing development and land projects being readied for commencement.

Additionally, general construction and development activities include the following risks:



| |  |  | construction and leasing of a property may not be completed on schedule, which could result in increased expenses and construction costs, and would result in
reduced profitability for that property;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | construction costs may exceed original estimates due to increases in interest rates and increased cost of materials, labor or other costs, possibly making the
property less profitable because of inability to increase rents to compensate for the increase in construction costs;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | some developments may fail to achieve expectations, possibly making them less profitable;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | ARI may be unable to obtain, or face delays in obtaining, required zoning, land-use, building, occupancy, and other governmental permits and authorizations, which
could result in increased costs and could require ARI to abandon its activities entirely with respect to a project;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ARI may abandon development opportunities after the initial exploration, which may result in failure to recover costs already incurred. If ARI determines to alter
or discontinue its development efforts, future costs of the investment may be expensed as incurred rather than capitalized and ARI may determine the investment is impaired resulting in a loss;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ARI may expend funds on and devote managements time to projects which will not be completed;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | occupancy rates and rents at newly-completed properties may fluctuate depending on various factors including market and economic conditions, and may result in lower
than projected rental rates and reduced income from operations.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

ARI faces risks associated with property
acquisitions.    ARI acquires individual properties and various portfolios of properties and intends to continue to do so. Acquisition activities are subject to the following risks:



| |  |  | when ARI is able to locate a desired property, competition from other real estate investors may significantly increase the sellers offering price;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | acquired properties may fail to perform as expected;
| | - |  | ----------------------------------------------------



| |  |  | the actual costs of repositioning or redeveloping acquired properties may be higher than original estimates;
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | acquired properties may be located in new markets where ARI faces risks associated with an incomplete knowledge or understanding of the local market, a limited
number of established business relationships in the area and a relative unfamiliarity with local governmental and permitting procedures;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ARI may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into existing operations, and
results of operations and financial condition could be adversely affected.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

ARI may acquire properties subject to liabilities and without any recourse, or with limited recourse,
with respect to unknown liabilities. However, if an unknown liability was later asserted against the acquired properties, ARI might be required to pay substantial sums to settle it, which could adversely affect cash flow.

Many of ARIs properties are concentrated in our primary markets, and the Company may suffer economic harm as a result of adverse conditions in
those markets.    ARIs properties are located principally in specific geographic areas in the Southwestern, Southeastern, and Midwestern United States. The Companys overall performance is largely dependent on
economic conditions in those regions.

ARI is leveraged and we may not be able to meet our debt service
obligations.    ARI had total indebtedness at December 31, 2006 of approximately $1.25 billion. Substantially all assets have been pledged to secure debt. These borrowings increase the risk of loss because they represent
a prior claim on assets and most require fixed payments regardless of profitability. ARIs leveraged position makes it vulnerable to declines in the general economy and may limit the Companys ability to pursue other business opportunities
in the future.

The Company may not be able to access financial markets to obtain capital on a timely basis, or on acceptable
terms.    ARI relies on proceeds from property dispositions and third party capital sources for a portion of its capital needs, including capital for acquisitions and development. The public debt and equity markets are among
the sources upon which the Company relies. There is no guarantee ARI will be able to access these markets or any other source of capital. The ability to access the public debt and equity markets depends on a variety of factors, including:



| |  |  | general economic conditions affecting these markets;
| | - |  | ----------------------------------------------------



| |  |  | ARIs own financial structure and performance;
| | - |  | ----------------------------------------------



| |  |  | the markets opinion of real estate companies in general;
| | - |  | ---------------------------------------------------------



| |  |  | the markets opinion of real estate companies that own properties like ARI.
| | - |  | ---------------------------------------------------------------------------

ARI may suffer adverse effects as a result of terms and covenants relating to the Companys indebtedness.    Required
payments on ARIs indebtedness generally are not reduced if the economic performance of the portfolio declines. If the economic performance declines, net income, cash flow from operations and cash available for distribution to stockholders may
be reduced. If payments on debt cannot be made, ARI could sustain a loss or suffer judgments, or in the case of mortgages, suffer foreclosures by mortgagees. Further, some obligations contain cross-default and/or cross-acceleration provisions, which
means that a default on one obligation may constitute a default on other obligations.

ARI anticipates only a small portion of the
principal of its debt will be repaid prior to maturity. Therefore, ARI is likely to refinance a portion of its outstanding debt as it matures. There is a risk that ARI may not be able to refinance existing debt or the terms of any refinancing will
not be as favorable as the terms of the maturing debt. If principal balances due at maturity cannot be refinanced, extended, or repaid with proceeds from other sources, such as the proceeds of sales of assets or new equity capital, cash flow may not
be sufficient to repay all maturing debt in years when significant balloon payments come due.

ARIs credit facilities and
unsecured debt contain customary restrictions, requirements and other limitations on the ability to incur indebtedness, including total debt to asset ratios, secured debt to total asset ratios, debt service coverage ratios, and minimum ratios of
unencumbered assets to unsecured debt, which ARI must maintain. ARIs continued ability to borrow is subject to compliance with financial and other covenants. In addition, failure to comply with such covenants could cause a default under credit
facilities, and ARI may then be required to repay such debt with capital from other sources. Under those circumstances, other sources of capital may not be available, or be available only on unattractive terms.

ARIs leverage could affect the Companys ability to obtain additional financing for working capital, capital expenditures, acquisitions,
development, or other general corporate purposes. The degree of leverage could also



10



---

##### Table of Contents

make ARI more vulnerable to a downturn in business or the economy or could affect the market price of the Companys common stock.

An increase in interest rates would increase interest costs on variable rate debt and could adversely impact the Companys ability to refinance
existing debt.    ARI currently has, and may incur more, indebtedness that bears interest at variable rates. Accordingly, if interest rates increase, so will the interest costs, which would adversely affect cash flow and the
ability to pay principal and interest on ARIs debt and the ability to make distributions to shareholders. Further, rising interest rates could limit ARIs ability to refinance existing debt when it matures.

Unbudgeted capital expenditures or cost overruns could adversely affect business operations and cash flow.    If capital
expenditures for ongoing or planned development projects or renovations exceed expectations, the additional cost of these expenditures could have an adverse effect on business operations and cash flow. In addition, ARI might not have access to funds
on a timely basis to pay the unexpected expenditures.

Construction costs are funded in large part through construction financing, which
the Company may guarantee and the Companys obligation to pay interest on this financing continues until the rental project is completed, leased up, and permanent financing is obtained, or the for sale project is sold or the construction loan
is otherwise paid. Unexpected delays in completion of one or more ongoing projects could also have a significant adverse impact on business operations and cash flow.

ARI may need to sell properties from time-to-time for cash flow purposes.    Because of the lack of liquidity of real estate investments generally, ARIs ability to respond to changing
circumstances may be limited. Real estate investments generally cannot be sold quickly. In the event that ARI must sell assets to generate cash flow, ARI cannot predict whether there will be a market for those assets in the time period desired, or
whether ARI will be able to sell the assets at a price that will allow the Company to fully recoup its investment. ARI may not be able to realize the full potential value of the assets and may incur costs related to the early pay-off of the debt
secured by such assets.

The Company intends to devote resources to the development of new projects.    ARI
plans to continue developing new projects as opportunities arise in the future. Development and construction activities entail a number of risks, including but not limited to the following:



| |  |  | ARI may abandon a project after spending time and money determining its feasibility;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | construction costs may materially exceed original estimates;
| | - |  | ------------------------------------------------------------



| |  |  | the revenue from a new project may not be enough to make it profitable or generate a positive cash flow;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | ARI may not be able to obtain financing on favorable terms for development of a property, if at all;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | the Company may not complete construction and lease-ups on schedule, resulting in increased development or carrying costs;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | ARI may not be able to obtain, or may be delayed in obtaining, necessary governmental permits.
| | - |  | ----------------------------------------------------------------------------------------------

The overall business is subject to all of the risks associated with the real estate industry.    ARI is subject to all risks
incident to investment in real estate, many of which relate to the general lack of liquidity of real estate investments, including, but not limited to:



| |  |  | ARIs real estate assets are concentrated primarily in the Southwest and any deterioration in the general economic conditions of this region could have an
adverse effect;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in interest rates may make the ability to satisfy debt service requirements more burdensome;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | lack of availability of financing may render the purchase, sale or refinancing of a property more difficult or unattractive;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in real estate and zoning laws;
| | - |  | ---------------------------------------



11



---

##### Table of Contents

| |  |  | increases in real estate taxes and insurance costs;
| | - |  | ---------------------------------------------------



| |  |  | federal or local economic or rent control;
| | - |  | ------------------------------------------



| |  |  | acts of terrorism, and
| | - |  | ----------------------



| |  |  | hurricanes, tornadoes, floods, earthquakes and other similar natural disasters.
| | - |  | -------------------------------------------------------------------------------

Risks Related to the Real Estate Industry

Real estate investments are illiquid, and the Company
may not be able to sell properties if and when it is appropriate to do so.    Real estate generally cannot be sold quickly. ARI may not be able to dispose of properties promptly in response to economic or other conditions. In
addition, provisions of the Internal Revenue Code may limit ARIs ability to sell properties (without incurring significant tax costs) in some situations when it may be otherwise economically advantageous to do so, thereby adversely affecting
returns to stockholders and adversely impacting ARIs ability to meet its obligations.



|ITEM 1B.UNRESOLVED | STAFF COMMENTS
|------------------ | --------------

None.



|ITEM 2. | PROPERTIES
|------- | ----------

ARIs principal
offices are located at 1800 Valley View Lane, Suite 300, Dallas, Texas 75234 and are, in the opinion of management, suitable and adequate for ARIs present operations.

Details of ARIs and its subsidiaries real estate and mortgage notes receivable portfolios at December 31, 2006, are set forth in
SCHEDULES III and IV, respectively, to the Consolidated Financial Statements included in ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. The discussions set forth below under the headings Real Estate
and Mortgage Loans provide certain summary information concerning ARIs real estate and mortgage notes receivable portfolios.

At December 31, 2006, no single asset accounted for 10.0% or more of total assets. At December 31, 2006, 85.2% of ARIs assets consisted of real estate, and 3.5% consisted of notes and interest receivable. The remaining 11.3%
of ARIs assets were cash, cash equivalents, marketable equity securities, restaurant equipment, investments in equity investees, goodwill and other intangibles, and other assets. The percentage of assets invested in any one category is subject
to change and no assurance can be given that the composition of ARIs assets in the future will approximate the percentages listed above.

ARIs real estate is geographically diverse with concentrations in the Southwest, Southeast, and Midwest regions. At December 31, 2006, ARIs real estate was located in all geographic regions of the continental
United States, other than the Northeast region, as shown more specifically in the table under Real Estate below. ARI also holds mortgage notes receivable secured by real estate located in the Southwest, Pacific, and Midwest regions
of the continental United States. See SCHEDULE IV to the Consolidated Financial Statements included in ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA for a detailed description of ARIs notes receivable
portfolio.

Real Estate

At
December 31, 2006, 85.2% of ARIs assets were invested in real estate and the equity securities of IORI and other equity investees. ARI invests in real estate located throughout the continental United States, either on a leveraged or
non-leveraged basis. ARIs real estate portfolio consists of properties held for investment, properties held for sale, investments in partnerships, and investments in equity investees.

Types of Real Estate Investments.    ARIs real estate consists of apartments, commercial properties (office buildings,
industrial warehouses, shopping centers, and a merchandise mart), hotels, and improved and



12



---

##### Table of Contents

unimproved land. In selecting real estate for investment, the location, age, and type of property, gross rents, lease terms, financial and business standing
of tenants, operating expenses, fixed charges, land values, and physical condition are among the factors considered. Properties may be purchased subject to debt, or existing debt may be assumed and properties may be mortgaged, pledged or otherwise
collateralized to obtain financing. The Board of Directors may alter the types of and criteria for selecting new real estate investments and for obtaining financing without a vote of stockholders.

Although ARI has typically invested in developed real estate, it may also invest in new construction or development either directly or in partnership
with unaffiliated parties or affiliates (subject to approval by the Board of Directors). To the extent that it invests in construction and development projects, such as the apartments described below, ARI is subject to business risks, which include
cost overruns and construction delays, associated with higher risk projects.

At December 31, 2006, ARI had the following properties
under construction.



|                     |  |                    |  |           |  |                |        |                           |   |        |                         |  |   |       
|-------------------- |  | ------------------ |  | --------- |  | -------------- | ------ | ------------------------- | - | ------ | ----------------------- |  | - | ------
|Property             |  | Location           |  | Units     |  | AmountExpended |        | AdditionalAmount toExpend |   |        | ConstructionLoanFunding
|Apartments           |  |                    |  |           |  |                |        |                           |   |        |                         |  |   |       
|Bolivar Homes        |  | Cleveland, MS      |  | 65 Units  |  | $              | 1,218  |                           | $ | 7,390  |                         |  | $ | 1,300 
|Broadway Estates     |  | Greenville, MS     |  | 104 Units |  |                | 788    |                           |   | 7,569  |                         |  |   | 850   
|Lago Vista           |  | Farmers Branch, TX |  | 212 Units |  |                | 5,091  |                           |   | 21,359 |                         |  |   | 2,079 
|Laguna Vista         |  | Farmers Branch, TX |  | 206 Units |  |                | 9,969  |                           |   | 11,137 |                         |  |   | 17,741
|Legends of El Paso   |  | El Paso, TX        |  | 240 Units |  |                | 6,430  |                           |   | 15,461 |                         |  |   | 14,988
|Mason Park           |  | Houston, TX        |  | 312 Units |  |                | 1,991  |                           |   | 17,409 |                         |  |   | 3,349 
|Mission Oaks         |  | San Antonio, TX    |  | 228 Units |  |                | 14,241 |                           |   | (2,266 | )                       |  |   | 11,376
|Parc at Clarksville  |  | Clarksville, TN    |  | 206 Units |  |                | 889    |                           |   | 13,002 |                         |  |   | 5,624 
|Parc at Maumelle     |  | Maumelle, AR       |  | 240 Units |  |                | 12,419 |                           |   | 5,782  |                         |  |   | 13,015
|Parc at Metro Center |  | Nashville, TN      |  | 144 Units |  |                | 4,373  |                           |   | 6,768  |                         |  |   | 8,340 
|Parc at Rogers       |  | Rogers, AR         |  | 152 Units |  |                | 973    |                           |   | 19,852 |                         |  |   | 3,563 
|Pecan Pointe         |  | Temple, TX         |  | 232 Units |  |                | 1,991  |                           |   | 14,846 |                         |  |   | 180   
|Sunflower Estates    |  | Indianola, MS      |  | 65 Units  |  |                | 755    |                           |   | 7,674  |                         |  |   | 810   
|Yazoo Estates        |  | Yazoo City, MS     |  | 96 Units  |  |                | 31     |                           |   | 8,314  |                         |  |   | 835   

In 2005, ARI completed the 70 unit Blue Lake Villas II in Waxahachie, Texas, the 272 unit Bluffs
at Vista Ridge in Lewisville, Texas, the 232 unit Bridges on Kinsey in Tyler, Texas, the 208 unit Dakota Arms in Lubbock, Texas, the 240 unit Lake Forest in Houston, Texas, the 220 unit Wildflower Villas in Temple, Texas, the 398 unit Kingsland
Ranch Apartments in Houston, Texas, the 240 unit Stonebridge at City Park Apartments in Houston, Texas, and the 240 unit Vistas of Vance Jackson in San Antonio, Texas.

The Companys three office buildings in downtown New Orleans suffered extensive damage from Hurricane Katrina. Management has worked with the Companys insurance carriers to finalize all related claims.
Repairs have nearly been completed for the Amoco and 1010 Common buildings. The building at 225 Baronne is not open and few repairs have been completed. ARI intends to redevelop 225 Baronne as an urban residential facility, which it considers the
best and most profitable use of the property. In August 2006, to facilitate the marketability of the property, ARI acquired the Clarke Garage and 305 Baronne for approximately $14.0 million to provide additional parking and retail for the
residential development.

The following table sets forth the percentages, by property type and geographic region, of owned real estate
(excluding 92 parcels of improved and unimproved land, a hotel in Wroclaw, Poland, and a single-family residence, described below) at December 31, 2006.

|          |  |            |   |  |                      |   |  |        |  
|--------- |  | ---------- | - |  | -------------------- | - |  | ------ | -
|Region    |  | Apartments |   |  | CommercialProperties |   |  | Hotels |  
|Midwest   |  | 8          | % |  | 18                   | % |  | 33     | %
|Mountain  |  |           |   |  | 13                   |   |  | 11     |  
|Pacific   |  |           |   |  |                     |   |  | 45     |  
|Southeast |  | 7          |   |  | 35                   |   |  | 11     |  
|Southwest |  | 85         |   |  | 34                   |   |  |       |  
|          |  |            |   |  |                      |   |  |        |  
|          |  | 100        | % |  | 100                  | % |  | 100    | %
|          |  |            |   |  |                      |   |  |        |  



13



---

##### Table of Contents

The foregoing table is based solely on the number of apartment units, amount of commercial square
footage, and number of hotel rooms owned, and does not reflect the value of ARIs investment in each region. See SCHEDULE III to the Consolidated Financial Statements included in ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND
SUPPLEMENTARY DATA for a detailed description of owned real estate.

Excluded from the table above are a 165 room hotel in Wroclaw,
Poland, a single family residence in Dallas, Texas, and 92 parcels of improved and unimproved land. See Land Properties table below for a listing of properties, locations, and acres.

A summary of the activity in the owned real estate portfolio during 2006 is as follows:



|                                                                    |  |     |  
|------------------------------------------------------------------- |  | --- | -
|Owned properties at January 1, 2006                                 |  | 212 |  
|Properties purchased (excluding additions to existing land parcels) |  | 44  |  
|Properties added from consolidation of partnerships                 |  |    |  
|Properties sold (excluding partial sales)                           |  | (20 | )
|                                                                    |  |     |  
|Owned properties at December 31, 2006                               |  | 236 |  
|                                                                    |  |     |  

Operating Properties.    Set forth below are ARIs operating
properties and the monthly rental rate for apartments, the average annual rental rate for commercial properties, the average daily room rate and room revenue divided by total available rooms for hotels, and occupancy at December 31, 2006, 2005
and 2004 for apartments and commercial properties and average occupancy during 2006, 2005, and 2004 for hotels.



|                        |  |                   |      |                           |      |                      |      |             |      |     |  |      |     |  |      |   |  |     |   |  |    |  
|----------------------- |  | ----------------- | ---- | ------------------------- | ---- | -------------------- | ---- | ----------- | ---- | --- |  | ---- | --- |  | ---- | - |  | --- | - |  | -- | -
|Property                |  | Location          |      | Units/Square Footage      |      | Rent Per Square Foot |      | Occupancy % |     
|                        |  |                   | 2006 |                           | 2005 |                      | 2004 |             | 2006 |     |  | 2005 |     |  | 2004 |  
|Apartments              |  |                   |      |                           |      |                      |      |             |      |     |  |      |     |  |      |   |  |     |   |  |    |  
|4400                    |  | Midland, TX       |      | 92 Units/94,472 Sq. Ft.   |      | $                    | .60  |             | $    | .55 |  | $    | .51 |  | 94   | % |  | 97  | % |  | 97 | %
|Anderson Estates        |  | Oxford, MS        |      | 48 Units/71,760 Sq. Ft.   |      |                      | .49  |             |      | *   |  |      | *   |  | 98   |   |  | *   |   |  | *  |  
|Arbor Point             |  | Odessa, TX        |      | 195 Units/178,920 Sq. Ft. |      |                      | .54  |             |      | .50 |  |      | .47 |  | 96   |   |  | 92  |   |  | 90 |  
|Arlington Place         |  | Pasadena, TX      |      | 230 Units/205,476 Sq. Ft. |      |                      | .76  |             |      | .76 |  |      | .76 |  | 93   |   |  | 96  |   |  | 97 |  
|Ashton Way              |  | Midland, TX       |      | 178 Units/138,964 Sq. Ft. |      |                      | .53  |             |      | .48 |  |      | .45 |  | 96   |   |  | 96  |   |  | 95 |  
|Autumn Chase            |  | Midland, TX       |      | 64 Units/58,652 Sq. Ft.   |      |                      | .68  |             |      | .61 |  |      | .57 |  | 100  |   |  | 95  |   |  | 98 |  
|Bay Walk                |  | Galveston, TX     |      | 192 Units/153,120 Sq. Ft. |      |                      | .75  |             |      | .75 |  |      | .75 |  | 91   |   |  | 94  |   |  | 90 |  
|Blue Lake Villas        |  | Waxahachie, TX    |      | 186 Units/169,746 Sq. Ft. |      |                      | .95  |             |      | .93 |  |      | .91 |  | 95   |   |  | 95  |   |  | 90 |  
|Blue Lake Villas II     |  | Waxahachie, TX    |      | 70 Units/69,768 Sq. Ft.   |      |                      | .81  |             |      | .79 |  |      | *   |  | 94   |   |  | 99  |   |  | *  |  
|Bluffs at Vista Ridge   |  | Lewisville, TX    |      | 272 Units/257,432 Sq. Ft. |      |                      | .99  |             |      | .98 |  |      | *   |  | 95   |   |  | 89  |   |  | *  |  
|Breakwater Bay          |  | Beaumont, TX      |      | 176 Units/145,688 Sq. Ft. |      |                      | .98  |             |      | .94 |  |      | .93 |  | 96   |   |  | 99  |   |  | 87 |  
|Bridges on Kinsey       |  | Tyler, TX         |      | 232 Units/209,888 Sq. Ft. |      |                      | .91  |             |      | .87 |  |      | *   |  | 100  |   |  | 98  |   |  | *  |  
|Bridgestone             |  | Friendswood, TX   |      | 76 Units/65,519 Sq. Ft.   |      |                      | .74  |             |      | .74 |  |      | .74 |  | 95   |   |  | 96  |   |  | 96 |  
|Capitol Hill            |  | Little Rock, AR   |      | 156 Units/151,116 Sq. Ft. |      |                      | .77  |             |      | .76 |  |      | .88 |  | 94   |   |  | 98  |   |  | 70 |  
|Château                 |  | Bellevue, NE      |      | 115 Units/99,220 Sq. Ft.  |      |                      | .74  |             |      | .74 |  |      | .73 |  | 92   |   |  | 91  |   |  | 86 |  
|Château Bayou           |  | Ocean Springs, MS |      | 122 Units/105,536 Sq. Ft. |      |                      | .74  |             |      | .70 |  |      | .67 |  | 100  |   |  | 100 |   |  | 94 |  
|Courtyard               |  | Midland, TX       |      | 133 Units/111,576 Sq. Ft. |      |                      | .56  |             |      | .49 |  |      | .47 |  | 99   |   |  | 96  |   |  | 94 |  
|Coventry                |  | Midland, TX       |      | 120 Units/105,608 Sq. Ft. |      |                      | .58  |             |      | .51 |  |      | .45 |  | 98   |   |  | 98  |   |  | 96 |  
|Dakota Arms             |  | Lubbock, TX       |      | 208 Units/178,776 Sq. Ft. |      |                      | .88  |             |      | .88 |  |      | *   |  | 99   |   |  | 93  |   |  | *  |  
|David Johnson Phase II  |  | Greenwood, MS     |      | 32 Units/27,840 Sq. Ft.   |      |                      | .35  |             |      | *   |  |      | *   |  | 100  |   |  | *   |   |  | *  |  
|David Johnson Phase III |  | Greenwood, MS     |      | 40 Units/35,240 Sq. Ft.   |      |                      | .41  |             |      | *   |  |      | *   |  | 95   |   |  | *   |   |  | *  |  
|DeSoto Ranch            |  | DeSoto, TX        |      | 248 Units/240,718 Sq. Ft. |      |                      | .96  |             |      | .97 |  |      | .95 |  | 92   |   |  | 96  |   |  | 98 |  



14



---

##### Table of Contents

|                         |  |                   |      |                           |      |                      |      |             |      |      |      |     |      |     |  |    
|------------------------ |  | ----------------- | ---- | ------------------------- | ---- | -------------------- | ---- | ----------- | ---- | ---- | ---- | --- | ---- | --- |  | ---
|Property                 |  | Location          |      | Units/Square Footage      |      | Rent Per Square Foot |      | Occupancy %
|                         |  |                   | 2006 |                           | 2005 |                      | 2004 |             | 2006 |      | 2005 |     | 2004
|Apartments (Continued)   |  |                   |      |                           |      |                      |      |             |      |      |      |     |      |     |  |    
|El Chapparal             |  | San Antonio, TX   |      | 190 Units/174,220 Sq. Ft. |      | .79                  |      | .76         |      | .75  |      | 89  |      | 93  |  | 94 
|Fairway View Estates     |  | El Paso, TX       |      | 264 Units/204,000 Sq. Ft. |      | .69                  |      | .67         |      | .65  |      | 95  |      | 95  |  | 90 
|Fairways                 |  | Longview, TX      |      | 152 Units/134,176 Sq. Ft. |      | .63                  |      | .61         |      | .59  |      | 93  |      | 91  |  | 96 
|Falcon Lakes             |  | Arlington, TX     |      | 284 Units/207,960 Sq. Ft. |      | .97                  |      | .97         |      | .96  |      | 97  |      | 96  |  | 94 
|Fountain Lake            |  | Texas City, TX    |      | 166 Units/161,220 Sq. Ft. |      | .62                  |      | .62         |      | .62  |      | 90  |      | 92  |  | 86 
|Fountains of Waterford   |  | Midland, TX       |      | 172 Units/129,200 Sq. Ft. |      | .69                  |      | .61         |      | .55  |      | 95  |      | 96  |  | 96 
|Foxwood                  |  | Memphis, TN       |      | 220 Units/212,000 Sq. Ft. |      | .61                  |      | .61         |      | .61  |      | 88  |      | 95  |  | 83 
|Governors Square        |  | Tallahassee, FL   |      | 169 Units/146,550 Sq. Ft. |      | .70                  |      | .69         |      | .73  |      | 97  |      | 98  |  | 95 
|Harpers Ferry           |  | Lafayette, LA     |      | 122 Units/112,500 Sq. Ft. |      | .65                  |      | .61         |      | .61  |      | 98  |      | 98  |  | 95 
|Heather Creek            |  | Mesquite, TX      |      | 200 Units/170,212 Sq. Ft. |      | .96                  |      | .95         |      | .94  |      | 97  |      | 94  |  | 93 
|Hunters Glen             |  | Midland, TX       |      | 260 Units/174,180 Sq. Ft. |      | .51                  |      | .45         |      | .42  |      | 100 |      | 100 |  | 93 
|Island Bay               |  | Galveston, TX     |      | 458 Units/374,784 Sq. Ft. |      | .84                  |      | .84         |      | .83  |      | 88  |      | 94  |  | 93 
|Kingsland Ranch          |  | Houston, TX       |      | 398 Units/350,574 Sq. Ft. |      | .96                  |      | .96         |      | *    |      | 91  |      | 97  |  | *  
|Laguna Vista             |  | Dallas, TX        |      | 202 Units/188,009 Sq. Ft. |      | .31                  |      | *           |      | *    |      | 16  |      | *   |  | *  
|Lake Forest              |  | Houston, TX       |      | 240 Units/193,872 Sq. Ft. |      | .97                  |      | .97         |      | *    |      | 93  |      | 95  |  | *  
|Leflore Estates          |  | Greenwood, MS     |      | 104 Units/94,256 Sq. Ft.  |      | .39                  |      | *           |      | *    |      | 98  |      | *   |  | *  
|Limestone Canyon         |  | Austin, TX        |      | 260 Units/216,000 Sq. Ft. |      | 1.06                 |      | 1.06        |      | 1.06 |      | 90  |      | 94  |  | 96 
|Limestone Ranch          |  | Lewisville, TX    |      | 252 Units/219,600 Sq. Ft. |      | .98                  |      | .97         |      | .95  |      | 93  |      | 94  |  | 95 
|Marina Landing           |  | Galveston, TX     |      | 256 Units/205,504 Sq. Ft. |      | .83                  |      | .83         |      | .83  |      | 90  |      | 97  |  | 92 
|Mariposa Villas          |  | Dallas, TX        |      | 216 Units/199,656 Sq. Ft. |      | .90                  |      | .89         |      | .89  |      | 95  |      | 92  |  | 95 
|Mediterranean Villas     |  | San Antonio, TX   |      | 140 Units/158,960 Sq. Ft. |      | .60                  |      | .58         |      | .56  |      | 85  |      | 99  |  | 92 
|Mission Oaks             |  | San Antonio, TX   |      | 228 Units/195,716 Sq. Ft. |      | .88                  |      | *           |      | *    |      | 87  |      | *   |  | *  
|Monticello Estates       |  | Monticello, AR    |      | 32 Units/27,840 Sq. Ft.   |      | .39                  |      | *           |      | *    |      | 94  |      | *   |  | *  
|Mountain Plaza           |  | El Paso, TX       |      | 188 Units/220,710 Sq. Ft. |      | .59                  |      | .54         |      | .52  |      | 82  |      | 97  |  | 90 
|Oak Park IV              |  | Clute, TX         |      | 108 Units/78,708 Sq. Ft.  |      | .56                  |      | .56         |      | .56  |      | 92  |      | 93  |  | 93 
|Paramount Terrace        |  | Amarillo, TX      |      | 181 Units/123,840 Sq. Ft. |      | .64                  |      | .62         |      | .61  |      | 97  |      | 96  |  | 91 
|Parc at Maumelle         |  | Little Rock, AR   |      | 240 Units/208,800 Sq. Ft. |      | .89                  |      | *           |      | *    |      | 78  |      | *   |  | *  
|Parc at Metro            |  | Nashville, TN     |      | 144 Units/130,338 Sq. Ft. |      | .44                  |      | *           |      | *    |      | 64  |      | *   |  | *  
|Quail Oaks               |  | Balch Springs, TX |      | 131 Units/72,848 Sq. Ft.  |      | .85                  |      | .83         |      | .83  |      | 86  |      | 97  |  | 95 
|River Oaks               |  | Wylie, TX         |      | 180 Units/164,604 Sq. Ft. |      | .90                  |      | .96         |      | .86  |      | 94  |      | 95  |  | 95 
|Riverwalk I              |  | Greenville, MS    |      | 32 Units/27,840 Sq. Ft.   |      | .38                  |      | *           |      | *    |      | 100 |      | *   |  | *  
|Riverwalk II             |  | Greenville, MS    |      | 72 Units/63,520 Sq. Ft.   |      | .47                  |      | *           |      | *    |      | 94  |      | *   |  | *  
|Sendero Ridge            |  | San Antonio, TX   |      | 384 Units/340,880 Sq. Ft. |      | 1.03                 |      | .95         |      | 1.02 |      | 93  |      | 90  |  | 94 
|Somerset                 |  | Texas City, TX    |      | 200 Units/163,368 Sq. Ft. |      | .68                  |      | .68         |      | .68  |      | 90  |      | 92  |  | 85 
|Southgate                |  | Odessa, TX        |      | 180 Units/151,656 Sq. Ft. |      | .58                  |      | .51         |      | .46  |      | 98  |      | 95  |  | 98 
|Spy Glass                |  | Mansfield, TX     |      | 256 Units/239,264 Sq. Ft. |      | .98                  |      | .97         |      | .96  |      | 95  |      | 93  |  | 92 
|Stonebridge at City Park |  | Houston, TX       |      | 240 Units/207,424 Sq. Ft. |      | .97                  |      | .97         |      | *    |      | 94  |      | 96  |  | *  
|Sunchase                 |  | Odessa, TX        |      | 300 Units/223,048 Sq. Ft. |      | .59                  |      | .54         |      | .51  |      | 94  |      | 96  |  | 97 
|Tivoli                   |  | Dallas, TX        |      | 190 Units/168,862 Sq. Ft. |      | .97                  |      | .96         |      | .95  |      | 95  |      | 93  |  | 92 
|Treehouse                |  | Irving, TX        |      | 160 Units/153,072 Sq. Ft. |      | .80                  |      | .80         |      | .80  |      | 86  |      | 95  |  | 96 
|Verandas at City View    |  | Fort Worth, TX    |      | 314 Units/295,170 Sq. Ft. |      | .94                  |      | .92         |      | .92  |      | 97  |      | 96  |  | 93 
|Villa Del Mar            |  | Wichita, KS       |      | 162 Units/128,004 Sq. Ft. |      | .64                  |      | .62         |      | .62  |      | 90  |      | 91  |  | 89 
|Villager                 |  | Ft. Walton, FL    |      | 33 Units/22,840 Sq. Ft.   |      | .92                  |      | .88         |      | .79  |      | 100 |      | 97  |  | 100
|Vistas at Pinnacle Park  |  | Dallas, TX        |      | 332 Units/276,928 Sq. Ft. |      | .94                  |      | .93         |      | .91  |      | 94  |      | 93  |  | 96 



15



---

##### Table of Contents

|                        |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|----------------------- |  | -------------------- | ---- | ------------------------- | ---- | -------------------- | ---- | ----------- | ---- | ----- | ---- | --- | ---- | --- |  | ---
|Property                |  | Location             |      | Units/Square Footage      |      | Rent Per Square Foot |      | Occupancy %
|                        |  |                      | 2006 |                           | 2005 |                      | 2004 |             | 2006 |       | 2005 |     | 2004
|Apartments (Continued)  |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|Vistas at Vance Jackson |  | San Antonio, TX      |      | 240 Units/196,272 Sq. Ft. |      | 1.02                 |      | .72         |      | *     |      | 97  |      | 94  |  | *  
|Westwood                |  | Mary Ester, FL       |      | 120 Units/93,000 Sq. Ft.  |      | .97                  |      | .83         |      | .74   |      | 100 |      | 99  |  | 100
|Westwood                |  | Odessa, TX           |      | 79 Units/49,001 Sq. Ft.   |      | .60                  |      | .54         |      | .46   |      | 92  |      | 100 |  | 91 
|Whispering Pines        |  | Topeka, KS           |      | 320 Units/299,264 Sq. Ft. |      | .57                  |      | .55         |      | .55   |      | 92  |      | 91  |  | 91 
|Wildflower Villas       |  | Temple, TX           |      | 220 Units/201,536 Sq. Ft. |      | .90                  |      | .85         |      | *     |      | 90  |      | 92  |  | *  
|Willow Creek            |  | El Paso, TX          |      | 112 Units/103,140 Sq. Ft. |      | .62                  |      | .59         |      | .58   |      | 91  |      | 97  |  | 97 
|Windsong                |  | Ft. Worth, TX        |      | 188 Units/169,464 Sq. Ft. |      | .92                  |      | .90         |      | .89   |      | 89  |      | 96  |  | 91 
|Woodlake                |  | Carrollton, TX       |      | 256 Units/210,208 Sq. Ft. |      | .87                  |      | .87         |      | .87   |      | 93  |      | 94  |  | 92 
|Woodview                |  | Odessa, TX           |      | 232 Units/165,840 Sq. Ft. |      | .61                  |      | .56         |      | .53   |      | 96  |      | 96  |  | 93 
|                        |  |                      |      |                           |      |                      |      |            
|Office Buildings        |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|1010 Common             |  | New Orleans, LA      |      | 494,579 Sq. Ft.           |      | 14.08                |      | 14.09       |      | 14.08 |      | 77  |      | 85  |  | 84 
|225 Baronne             |  | New Orleans, LA      |      | 416,834 Sq. Ft.           |      | 10.43                |      | 10.62       |      | 10.70 |      | 47  |      | 68  |  | 69 
|305 Baronne             |  | New Orleans, LA      |      | 37,087 Sq. Ft.            |      | 4.64                 |      | *           |      | *     |      | 90  |      | *   |  | *  
|600 Las Colinas         |  | Las Colinas, TX      |      | 509,829 Sq. Ft.           |      | 20.67                |      | 21.88       |      | *     |      | 92  |      | 88  |  | *  
|Amoco                   |  | New Orleans, LA      |      | 378,244 Sq. Ft.           |      | 14.02                |      | 13.78       |      | 13.66 |      | 74  |      | 72  |  | 69 
|Cooley Building         |  | Farmers Branch, TX   |      | 27,000 Sq. Ft.            |      | 14.00                |      | 13.63       |      | 12.63 |      | 50  |      | 100 |  | 100
|Durham Center           |  | Durham, NC           |      | 207,171 Sq. Ft.           |      | 17.00                |      | 16.60       |      | 17.73 |      | 66  |      | 55  |  | 83 
|Eton Square             |  | Tulsa, OK            |      | 222,654 Sq. Ft.           |      | 10.70                |      | 10.51       |      | 11.09 |      | 90  |      | 60  |  | 75 
|Executive Court         |  | Memphis, TN          |      | 41,840 Sq. Ft.            |      | 4.23                 |      | 4.51        |      | 8.00  |      | 0   |      | 10  |  | *  
|Forum                   |  | Richmond, VA         |      | 79,791 Sq. Ft.            |      | 13.96                |      | 13.86       |      | 13.68 |      | 90  |      | 90  |  | 76 
|Four Hickory Centre     |  | Farmers Branch, TX   |      | 226,911 Sq. Ft.           |      | 20.00                |      | 18.41       |      | 18.70 |      | 43  |      | 11  |  | 4  
|GNB                     |  | Farmers Branch, TX   |      | 200,000 Sq. Ft.           |      | ***                  |      | *           |      | *     |      | *** |      | *   |  | *  
|Lexington Center        |  | Colorado Springs, CO |      | 74,603 Sq. Ft.            |      | 11.20                |      | 10.88       |      | 10.56 |      | 39  |      | 58  |  | 58 
|One Hickory Centre      |  | Farmers Branch, TX   |      | 102,615 Sq. Ft.           |      | 11.16                |      | *           |      | *     |      | 100 |      | *   |  | *  
|Park West               |  | Farmers Branch, TX   |      | 243,416 Sq. Ft.           |      | 16.97                |      | 10.00       |      | *     |      | 64  |      | 0   |  | *  
|Parkway North           |  | Dallas, TX           |      | 71,041 Sq. Ft.            |      | 14.55                |      | 15.26       |      | 16.58 |      | 69  |      | 31  |  | 60 
|Signature Building      |  | Dallas, TX           |      | 56,532 Sq. Ft.            |      | 10.42                |      | 10.00       |      | **    |      | 100 |      | 100 |  | ** 
|Two Hickory Centre      |  | Farmers Branch, TX   |      | 96,127 Sq. Ft.            |      | 20.63                |      | 18.29       |      | 21.47 |      | 97  |      | 89  |  | 100
|University Square       |  | Anchorage, AK        |      | 22,260 Sq. Ft.            |      | 20.00                |      | 19.73       |      | 14.64 |      | 81  |      | 77  |  | 100
|Westgrove Air Plaza     |  | Addison, TX          |      | 78,326 Sq. Ft.            |      | 11.29                |      | 11.29       |      | 12.68 |      | 76  |      | 79  |  | 74 
|                        |  |                      |      |                           |      |                      |      |            
|Industrial Warehouses   |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|5360 Tulane             |  | Atlanta, GA          |      | 30,000 Sq. Ft.            |      | 2.85                 |      | 2.85        |      | 2.85  |      | 100 |      | 100 |  | 100
|Addison Hangar          |  | Addison, TX          |      | 23,650 Sq. Ft.            |      | 7.80                 |      | 7.83        |      | 7.54  |      | 100 |      | 100 |  | 67 
|Addison Hangar II       |  | Addison, TX          |      | 29,000 Sq. Ft.            |      | 7.72                 |      | 9.05        |      | 9.24  |      | 100 |      | 100 |  | 92 
|Clarke Garage           |  | New Orleans, LA      |      | 6,869 Sq. Ft.             |      | 11.15                |      | *           |      | *     |      | 70  |      | *   |  | *  
|Encon                   |  | Fort Worth, TX       |      | 256,410 Sq. Ft.           |      | 2.80                 |      | 2.93        |      | 3.12  |      | 0   |      | 100 |  | 100
|Space Center            |  | San Antonio, TX      |      | 101,500 Sq. Ft.           |      | 3.36                 |      | 3.36        |      | 3.41  |      | 61  |      | 61  |  | 61 
|                        |  |                      |      |                           |      |                      |      |            
|Shopping Centers        |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|Bridgeview Plaza        |  | LaCrosse, WI         |      | 116,008 Sq. Ft.           |      | 7.63                 |      | 7.23        |      | 6.97  |      | 88  |      | 89  |  | 89 
|Cross County Mall       |  | Mattoon, IL          |      | 304,575 Sq. Ft.           |      | 6.00                 |      | 5.59        |      | 5.44  |      | 74  |      | 88  |  | 88 
|Cullman                 |  | Cullman, AL          |      | 92,466 Sq. Ft.            |      | 5.08                 |      | 5.15        |      | 3.55  |      | 48  |      | 27  |  | 27 
|Dunes Plaza             |  | Michigan City, IN    |      | 223,869 Sq. Ft.           |      | 5.75                 |      | 5.92        |      | 5.91  |      | 48  |      | 53  |  | 64 
|Fruitland Park          |  | Fruitland, FL        |      | 6,722 Sq. Ft.             |      | 7.23                 |      | *           |      | *     |      | 100 |      | *   |  | *  
|Willowbrook Village     |  | Coldwater, MI        |      | 179,741 Sq. Ft.           |      | 5.97                 |      | 5.95        |      | *     |      | 94  |      | 93  |  | *  
|                        |  |                      |      |                           |      |                      |      |            
|Merchandise Mart        |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|Denver Mart             |  | Denver, CO           |      | 320,466 Sq. Ft.           |      | 17.00                |      | 18.56       |      | 11.75 |      | 94  |      | 95  |  | 92 
|                        |  |                      |      |                           |      |                      |      |            
|Single Family Residence |  |                      |      |                           |      |                      |      |             |      |       |      |     |      |     |  |    
|Tavel Circle            |  | Dallas, TX           |      | 2,271 Sq. Ft.             |      |                      |      |             |      |       |      |     |      |     |  |    

---

|* | Property was purchased or constructed.
|- | --------------------------------------

|** | Not applicable data. ARI sold the Signature Athletic Club in November 2004, but retained the Signature Building.
|-- | ----------------------------------------------------------------------------------------------------------------

|*** | Property is unoccupied.
|--- | -----------------------



16



---

##### Table of Contents

|                     |  |                    |  |           |  |                   |        |             |   |        |                                                    |      |        |  |      |   |  |      |   |  |      |   |      |   |        |  |   |       |  |   |      
|-------------------- |  | ------------------ |  | --------- |  | ----------------- | ------ | ----------- | - | ------ | -------------------------------------------------- | ---- | ------ |  | ---- | - |  | ---- | - |  | ---- | - | ---- | - | ------ |  | - | ----- |  | - | -----
|                     |  |                    |  |           |  | Average Room Rate |        | Occupancy % |   |        | Total Room RevenuesDivided ByTotal Available Rooms
|Property             |  | Location           |  | Rooms     |  | 2006              |        | 2005        |   | 2004   |                                                    | 2006 |        |  | 2005 |   |  | 2004 |   |  | 2006 |   | 2005 |   | 2004  
|Hotels               |  |                    |  |           |  |                   |        |             |   |        |                                                    |      |        |  |      |   |  |      |   |  |      |   |      |   |        |  |   |       |  |   |      
|Akademia             |  | Wroclaw, Poland    |  | 165 Rooms |  | $                 | 87.21  |             | $ | 63.00  |                                                    | $    | 55.33  |  | 62   | % |  | 73   | % |  | 65   | % |      | $ | 81.34  |  | $ | 45.09 |  | $ | 35.98
|Château Inn          |  | Fresno, CA         |  | 78 Rooms  |  |                   | 77.16  |             |   | 71.88  |                                                    |      | 63.42  |  | 64   |   |  | 60   |   |  | 58   |   |      |   | 64.10  |  |   | 43.01 |  |   | 36.52
|City Suites          |  | Chicago, IL        |  | 45 Rooms  |  |                   | 168.24 |             |   | 144.21 |                                                    |      | 126.29 |  | 64   |   |  | 63   |   |  | 58   |   |      |   | 108.50 |  |   | 96.18 |  |   | 71.60
|Comfort Inn          |  | Denver, CO         |  | 161 Rooms |  |                   | 67.89  |             |   | 56.10  |                                                    |      | 56.10  |  | 55   |   |  | 55   |   |  | 55   |   |      |   | 55.37  |  |   | 35.49 |  |   | 30.80
|Ocean Beach          |  | Virginia Beach, VA |  | 110 Rooms |  |                   | 120.92 |             |   | 120.26 |                                                    |      | 108.92 |  | 38   |   |  | 48   |   |  | 65   |   |      |   | 37.80  |  |   | 57.62 |  |   | 70.56
|Picadilly Airport    |  | Fresno, CA         |  | 185 Rooms |  |                   | 90.14  |             |   | 81.15  |                                                    |      | 79.25  |  | 64   |   |  | 62   |   |  | 63   |   |      |   | 63.93  |  |   | 53.49 |  |   | 50.50
|Picadilly Shaw       |  | Fresno, CA         |  | 194 Rooms |  |                   | 95.48  |             |   | 83.46  |                                                    |      | 81.19  |  | 63   |   |  | 66   |   |  | 69   |   |      |   | 63.26  |  |   | 59.01 |  |   | 58.10
|Picadilly University |  | Fresno, CA         |  | 190 Rooms |  |                   | 82.31  |             |   | 77.68  |                                                    |      | 68.21  |  | 55   |   |  | 57   |   |  | 63   |   |      |   | 54.73  |  |   | 44.19 |  |   | 43.03
|The Majestic         |  | Chicago, IL        |  | 55 Rooms  |  |                   | 177.11 |             |   | 151.17 |                                                    |      | 129.64 |  | 57   |   |  | 52   |   |  | 52   |   |      |   | 102.34 |  |   | 75.50 |  |   | 65.91
|Willows              |  | Chicago, IL        |  | 52 Rooms  |  |                   | 167.47 |             |   | 141.10 |                                                    |      | 119.84 |  | 59   |   |  | 57   |   |  | 57   |   |      |   | 98.19  |  |   | 86.14 |  |   | 67.62

Occupancy presented above and throughout this ITEM 2. is without reference to whether leases
in effect are at, below, or above market rates.



17



---

##### Table of Contents

In 2006, ARI purchased the following properties:



|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|----------------------------------- |  | ------------------ |  | -------------------- |  | -------------- | ------- | ----------------------- | - | ------------ |  | ------------ | ------- |  | ------------ | ---- |  | -----
|Property                            |  | Location           |  | Units/ Sq. Ft./Acres |  | Purchase Price |         | Net CashPaid/(Received) |   | DebtIncurred |  | InterestRate |         |  | MaturityDate
|Apartments                          |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|Anderson Estates                    |  | Oxford, MS         |  | 48 Units             |  | $              | 1,144   |                         | $ | 148          |  | $            | 996     |  | 9.50         | %(1) |  | 12/07
|David Jordan Phase II               |  | Greenwood, MS      |  | 32 Units             |  |                | 743     |                         |   | 98           |  |              | 645     |  | 8.50         | (1)  |  | 4/07 
|David Jordan Phase III              |  | Greenwood, MS      |  | 40 Units             |  |                | 812     |                         |   | 122          |  |              | 690     |  | 8.75         | (1)  |  | 7/07 
|Leflore Estates                     |  | Greenwood, MS      |  | 104 Units            |  |                | 2,114   |                         |   | 337          |  |              | 1,777   |  | 7.00         | (1)  |  | 2/07 
|Monticello III Estates              |  | Monticello, AR     |  | 32 Units             |  |                | 644     |                         |   | 96           |  |              | 548     |  | 7.00         |      |  | 1/07 
|Riverwalk Phase I                   |  | Greenwood, MS      |  | 32 Units             |  |                | 455     |                         |   | 99           |  |              | 356     |  | 8.50         |      |  | 2/07 
|Riverwalk Phase II                  |  | Greenwood, MS      |  | 72 Units             |  |                | 1,584   |                         |   | 226          |  |              | 1,358   |  | 8.25         | (1)  |  | 2/07 
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|                                    |  |                    |  |                      |  |                | 7,496   |                         |   | 1,126        |  |              | 6,370   |  |              |      |  |      
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|Land                                |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|Bolivar Estates                     |  | Bolivar City, MS   |  | 24.8 Acres           |  |                | 650     |                         |   | 649          |  |              |        |  |             |      |  |     
|Broadway Estates                    |  | Broadway City, MS  |  | 12.2 Acres           |  |                | 210     |                         |   | 222          |  |              |        |  |             |      |  |     
|Carmichael Tract                    |  | Greenwood, MS      |  | 6.0 Acres            |  |                | 290     |                         |   | 364          |  |              |        |  |             |      |  |     
|Castleglen                          |  | Garland, TX        |  | 10.6 Acres           |  |                | 723     |                         |   | 690          |  |              |        |  |             |      |  |     
|Circle C Ranch                      |  | Austin, TX         |  | 1,092 Acres          |  |                | 25,569  |                         |   |             |  |              | 25,569  |  | 8.75         | (1)  |  | 3/07 
|Copperridge Condo #114              |  | Dallas, TX         |  | 1 Unit               |  |                | 53      |                         |   | 54           |  |              |        |  |             |      |  |     
|Copperridge Condo #211              |  | Dallas, TX         |  | 1 Unit               |  |                | 41      |                         |   | 41           |  |              |        |  |             |      |  |     
|Copperridge Condo #323              |  | Dallas, TX         |  | 1 Unit               |  |                | 42      |                         |   | 40           |  |              |        |  |             |      |  |     
|Creekside Land                      |  | Ft. Worth, TX      |  | 30.1 Acres           |  |                | 2,105   |                         |   | 2,097        |  |              |        |  |             |      |  |     
|Crowley Land                        |  | Ft. Worth, TX      |  | 24.9 Acres           |  |                | 1,500   |                         |   | 6            |  |              |        |  |             |      |  |     
|Dedeaux Road                        |  | Gulfport, MS       |  | 9.9 Acres            |  |                | 1,500   |                         |   |             |  |              | 1,520   |  |             |      |  |     
|Ewing Land                          |  | Addison, TX        |  | 16.7 Acres           |  |                | 15,361  |                         |   | 3,444        |  |              | 10,752  |  | 5.50         |      |  | 12/09
|Forney Land                         |  | Forney, TX         |  | 34.8 Acres           |  |                | 3,945   |                         |   | 3,926        |  |              |        |  |             |      |  |     
|Galleria East/Showcase              |  | Dallas, TX         |  | 15.0 Acres           |  |                | 25,161  |                         |   | 7,106        |  |              | 18,362  |  | 6.00         |      |  | 12/07
|GNB Land                            |  | Farmers Branch, TX |  | 45.5 Acres           |  |                | 9,800   |                         |   |              |  |              | 10,000  |  |             |      |  |     
|Keller Springs Lofts                |  | Addison, TX        |  | 1.7 Acres            |  |                | 698     |                         |   |             |  |              | 690     |  | 8.25         |      |  | 10/07
|Kinwest/Hackberry Creek Office Park |  | Irving, TX         |  | 7.9 Acres            |  |                | 1,737   |                         |   | 101          |  |              | 1,580   |  | 10.25        |      |  | 10/07
|Lincoln Estates II                  |  | Carthage, MS       |  | 18.0 Acres           |  |                | 32      |                         |   | 32           |  |              |        |  |             |      |  |     
|Longfellow                          |  | Longview, TX       |  | 13.7 Acres           |  |                | 696     |                         |   | 719          |  |              | 1,345   |  | 10.25        |      |  | 5/08 
|Milner Tract                        |  | Greenwood, MS      |  | 14.0 Acres           |  |                | 392     |                         |   |             |  |              | 487     |  | 8.50         |      |  | 1/07 
|Parc at Clarksville                 |  | Clarksville, TN    |  | 10.4 Acres           |  |                | 541     |                         |   |             |  |              | 547     |  | 8.00         |      |  | 8/07 
|Parkway Estates                     |  | Greenwood, MS      |  | 20.1 Acres           |  |                | 682     |                         |   | 364          |  |              | 487     |  | 8.50         |      |  | 1/07 
|Pecan Pointe                        |  | Temple, TX         |  | 12.7 Acres           |  |                | 1,198   |                         |   | 1,195        |  |              | 1,650   |  | 8.25         |      |  | 12/07
|Pioneer Crossing                    |  | Travis County, TX  |  | 38.5 Acres           |  |                | 614     |                         |   | 614          |  |              |        |  |             |      |  |     
|RB Land                             |  | Dallas, TX         |  | 86.1 Acres           |  |                | 668     |                         |   | 673          |  |              |        |  |             |      |  |     
|Ridgepoint Drive                    |  | Irving, TX         |  | .6 Acres             |  |                | 179     |                         |   | 172          |  |              |        |  |             |      |  |     
|Ritchie Road                        |  | Waco, TX           |  | 350.0 Acres          |  |                | 2,677   |                         |   | 897          |  |              | 1,735   |  | 8.61         |      |  | 9/07 
|Senlac Hutton                       |  | Farmers Branch, TX |  | 5.9 Acres            |  |                | 1,050   |                         |   | 949          |  |              |        |  |             |      |  |     
|Southwood Plantation                |  | Tallahassee, FL    |  | 14.5 Acres           |  |                | 1,150   |                         |   | 477          |  |              | 748     |  | 8.50         | (1)  |  | 2/07 
|Sunflower Estates                   |  | Sunflower City, MS |  | 18.7 Acres           |  |                | 187     |                         |   | 212          |  |              |        |  |             |      |  |     
|Texas Land Plaza                    |  | Irving, TX         |  | 10.3 Acres           |  |                | 1,646   |                         |   | 429          |  |              | 1,069   |  | 8.25         |      |  | 12/08
|Valley Ranch 20                     |  | Farmers Branch, TX |  | 20.0 Acres           |  |                | 4,673   |                         |   | 1,892        |  |              | 3,038   |  | 8.50         | (1)  |  | 2/07 
|Valwood Park                        |  | Farmers Branch, TX |  | 11.6 Acres           |  |                | 1,422   |                         |   |             |  |              |        |  |             |      |  |     
|Waco 42                             |  | Waco, TX           |  | 42.8 Acres           |  |                | 531     |                         |   | 112          |  |              | 398     |  | 8.00         |      |  | 5/07 
|Waco Swanson/Ritchie Road           |  | Waco, TX           |  | 350.0 Acres          |  |                | 2,677   |                         |   | 897          |  |              | 1,735   |  |             |      |  | 9/09 
|WindMill Farms                      |  | Kaufman County, TX |  | 3,035.5 Acres        |  |                | 52,038  |                         |   |             |  |              | 39,053  |  | 9.25         |      |  | 11/09
|Woodmont Fairway Office             |  | Dallas, TX         |  | 5.8 Acres            |  |                | 3,833   |                         |   | 1,014        |  |              | 3,000   |  | 8.25         | (1)  |  | 1/07 
|Woodmont Galleria West              |  | Farmers Branch, TX |  | 7.1 Acres            |  |                | 5,846   |                         |   | 808          |  |              | 5,230   |  | 9.25         |      |  | 12/07
|Woodmont Galleria West              |  | Farmers Branch, TX |  | 1.9 Acres            |  |                | 1,604   |                         |   | 184          |  |              | 1,475   |  | 9.25         |      |  | 12/07
|Woodmont Merit Drive                |  | Dallas, TX         |  | 9.3 Acres            |  |                | 4,560   |                         |   | 1,868        |  |              | 2,964   |  | 8.00         |      |  | 3/07 
|Yazoo Estates                       |  | Yazoo City, MS     |  | 15.1 Acres           |  |                | 120     |                         |   | 213          |  |              |        |  |             |      |  |     
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|                                    |  |                    |  |                      |  |                | 178,401 |                         |   | 32,461       |  |              | 133,434 |  |              |      |  |      
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|Office Buildings                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|305 Baronne & 217 Rampart           |  | New Orleans, LA    |  | 49,000 Sq. Ft.       |  |                | 3,985   |                         |   | 3,483        |  |              |        |  |             |      |  |     
|Clark Garage                        |  | New Orleans, LA    |  | 7,877 Sq. Ft.        |  |                | 9,925   |                         |   | 564          |  |              | 9,025   |  | 9.25         |      |  | 6/07 
|GNB Building                        |  | Farmers Branch, TX |  | 200,000 Sq.Ft.       |  |                | 5,200   |                         |   |             |  |              |        |  |             |      |  |     
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|                                    |  |                    |  |                      |  |                | 19,110  |                         |   | 4,047        |  |              | 9,025   |  |              |      |  |      
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      
|                                    |  |                    |  |                      |  | $              | 205,007 |                         | $ | 37,634       |  | $            | 148,829 |  |              |      |  |      
|                                    |  |                    |  |                      |  |                |         |                         |   |              |  |              |         |  |              |      |  |      

---

|(1) | Exchanged for note receivable. See NOTE 3. NOTES AND INTEREST RECEIVABLE.
|--- | ---------------------------------------------------------------------------



18



---

##### Table of Contents

In 2006, ARI sold the following properties:



|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|-------------------------- |  | ------------------- |  | -------------------- |  | ----------- | ------- | ----------------------- | - | ------ | -------------- |  | ----------- | ------ |  | - | ------
|Property                   |  | Location            |  | Units/Acres/ Sq. Ft. |  | Sales Price |         | Net CashReceived/(Paid) |   |        | DebtDischarged |  | Gain onSale
|Apartments                 |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|Apple Lane                 |  | Lawrence, KS        |  | 75 Units             |  | $           | 2,600   |                         | $ | 1,173  |                |  | $           | 1,290  |  | $ | 1,589 
|Oak Tree Square Apartments |  | Grandview, MO       |  | 189 Units            |  |             | 5,480   |                         |   | 1,289  |                |  |             | 3,802  |  |   | 3,982 
|Plantation Apartments      |  | Tulsa, OK           |  | 138 Units            |  |             | 2,750   |                         |   | 638    |                |  |             | 2,191  |  |   | 432   
|Timbers on Broadway        |  | Tyler, TX           |  | 180 Units            |  |             | 3,500   |                         |   |       |                |  |             | 2,224  |  |   | 1,124 
|Williamsburg Hotel         |  | Williamsburg, VA    |  | 296 Units            |  |             | 27,500  |                         |   | 10,308 |                |  |             | 16,597 |  |   | 10,506
|Will-O-Wick Gardens        |  | Pensacola, FL       |  | 152 Units            |  |             | 6,500   |                         |   | 2,806  |                |  |             | 2,827  |  |   | 3,049 
|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|                           |  |                     |  |                      |  |             | 48,330  |                         |   | 16,214 |                |  |             | 28,931 |  |   | 20,682
|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|Land                       |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|Chase Oaks                 |  | Plano, TX           |  | 1.8 Acres            |  |             | 555     |                         |   | 503    |                |  |             |       |  |   | 340   
|Elm Fork                   |  | Carrollton, TX      |  | 27.6 Acres           |  |             | 3,500   |                         |   | (827   | )              |  |             | 2,800  |  |   |      
|Elm Fork                   |  | Carrollton, TX      |  | 8.5 Acres            |  |             | 1,674   |                         |   | (755   | )              |  |             | 1,135  |  |   |      
|Elm Fork Land              |  | Carrollton, TX      |  | 25.3 Acres           |  |             | 4,417   |                         |   | 591    |                |  |             | 3,551  |  |   | 2,608 
|Fruitland Land             |  | Fruitland, FL       |  | 3.9 Acres            |  |             | 1,550   |                         |   | 1,462  |                |  |             |       |  |   | 1,279 
|Hollywood Casino           |  | Farmers Branch, TX  |  | 10.5 Acres           |  |             | 3,225   |                         |   | 1,207  |                |  |             |       |  |   | 1,411 
|Hollywood Casino           |  | Farmers Branch, TX  |  | 3.4 Acres            |  |             | 2,006   |                         |   | 1,087  |                |  |             | 900    |  |   | 1,579 
|Mandahl Bay                |  | U.S. Virgin Islands |  | 1.5 Acres            |  |             | 525     |                         |   | 265    |                |  |             | 213    |  |   | 236   
|McKinney Ranch Land        |  | McKinney, TX        |  | 123.9 Acres          |  |             | 16,591  |                         |   | 6,004  |                |  |             | 10,051 |  |   | 3,389 
|McKinney Ranch Land        |  | McKinney, TX        |  | 44.5 Acres           |  |             | 10,289  |                         |   | 10,031 |                |  |             |       |  |   | 5,292 
|Metro Land                 |  | Nashville, TN       |  | 1.2 Acres            |  |             | 215     |                         |   |       |                |  |             | 160    |  |   | 144   
|Nashville                  |  | Nashville, TN       |  | 2.4 Acres            |  |             | 462     |                         |   |       |                |  |             | 429    |  |   | 323   
|Nashville                  |  | Nashville, TN       |  | 16.4 Acres           |  |             | 2,512   |                         |   |       |                |  |             | 2,416  |  |   | 1,700 
|Stagliano                  |  | Farmers Branch, TX  |  | 3.1 Acres            |  |             | 1,373   |                         |   | 187    |                |  |             |       |  |   | 715   
|Vineyards II               |  | Grapevine, TX       |  | 1.5 Acres            |  |             | 1,272   |                         |   | 429    |                |  |             | 745    |  |   | 578   
|Vista Ridge Land           |  | Lewisville, TX      |  | 14.5 Acres           |  |             | 2,526   |                         |   | 2,355  |                |  |             |       |  |   | 870   
|Vista Ridge Land           |  | Lewisville, TX      |  | 18.9 Acres           |  |             | 4,950   |                         |   | 2,996  |                |  |             | 1,669  |  |   | 2,765 
|Vista Ridge Land           |  | Lewisville, TX      |  | 3.8 Acres            |  |             | 755     |                         |   | 698    |                |  |             |       |  |   | 306   
|Woodmont Group I & II      |  | Addison, TX         |  | 4.9 Acres            |  |             | 3,648   |                         |   | 1,518  |                |  |             | 1,806  |  |   | 1,129 
|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|                           |  |                     |  |                      |  |             | 62,045  |                         |   | 27,751 |                |  |             | 25,875 |  |   | 24,664
|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       
|                           |  |                     |  |                      |  | $           | 110,375 |                         | $ | 43,965 |                |  | $           | 54,806 |  | $ | 45,346
|                           |  |                     |  |                      |  |             |         |                         |   |        |                |  |             |        |  |   |       



19



---

##### Table of Contents

In 2006, ARI financed/refinanced or obtained second mortgage financing on the following:



|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|--------------------- |  | ------------------ |  | -------------------------- |  | ------------ | ------- | --- | --------------- | - | ----------------- |  | - | ------------ | - |  | ------------ | - |  | -----
|Property              |  | Location           |  | Sq. Ft./Units/ Rooms/Acres |  | DebtIncurred |         |     | Debt Discharged |   | Net Cash Received |  |   | InterestRate |   |  | MaturityDate
|Apartments            |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|4400                  |  | Midland, TX        |  | 92 Units                   |  | $            | 2,825   |     |                 | $ | 945               |  | $ | 2,686        |   |  | 6.75         | % |  | 1/37 
|Ashton Way            |  | Midland, TX        |  | 178 Units                  |  |              | 2,600   |     |                 |   | 945               |  |   | 2,474        |   |  | 6.75         |   |  | 1/37 
|Hunters Glen          |  | Midland, TX        |  | 212 Units                  |  |              | 2,475   |     |                 |   | 1,804             |  |   | 421          |   |  | 7.23         |   |  | 2/07 
|Woodview.             |  | Odessa, TX         |  | 232 Units                  |  |              | 5,229   |     |                 |   | 1,839             |  |   | 1,123        |   |  | 6.75         |   |  | 1/37 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              | 13,129  |     |                 |   | 5,533             |  |   | 6,704        |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Office Buildings      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Cooley Bldg. .        |  | Farmers Branch, TX |  |                            |  |              | 3,045   |     |                 |   |                  |  |   | 470          |   |  |             |   |  |     
|Forum OB              |  | Richmond, VA       |  | 79,791 Sq. Ft.             |  |              | 6,000   |     |                 |   | 4,721             |  |   | 1,152        |   |  | 7.75         |   |  | 7/07 
|Two Hickory           |  | Farmers Branch, TX |  | 96,127 Sq. Ft.             |  |              | 9,500   |     |                 |   | 7,257             |  |   | 74           |   |  | 7.03         |   |  | 9/07 
|University Square     |  | Anchorage, AK      |  | 20,715 Sq. Ft.             |  |              | 1,360   |     |                 |   | 1,068             |  |   | 271          |   |  | 8.25         |   |  | 5/07 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              | 19,905  |     |                 |   | 13,046            |  |   | 1,967        |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Shopping Centers      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Cross County Mall     |  | Mattoon, IL        |  | 307,266 Sq. Ft.            |  |              | 9,500   |     |                 |   | 4,399             |  |   | 4,773        |   |  | 7.18         |   |  | 7/07 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              | 9,500   |     |                 |   | 4,399             |  |   | 4,773        |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Land                  |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|Diplomat Tract I      |  | Farmers Branch, TX |  | 3.9 Acres                  |  |              | 309     |     |                 |   |                  |  |   | 293          |   |  | 10.25        |   |  | 5/08 
|Diplomat Tract II     |  | Farmers Branch, TX |  | 4.1 Acres                  |  |              | 321     |     |                 |   |                  |  |   | 304          |   |  | 10.25        |   |  | 5/08 
|Diplomat Tract III    |  | Farmers Branch, TX |  | 3.7 Acres                  |  |              | 293     |     |                 |   |                  |  |   | 278          |   |  | 10.25        |   |  | 5/08 
|Elm Fork              |  | Carrollton, TX     |  | 69.4 Acres                 |  |              | 6,500   |     |                 |   | 3,805             |  |   | 2,015        |   |  | 9.25         |   |  | 7/07 
|Hutton Tract          |  | Farmers Branch, TX |  | 2.4 Acres                  |  |              | 281     |     |                 |   |                  |  |   | 265          |   |  | 10.25        |   |  | 5/08 
|LaDue/Walker          |  | Farmers Branch, TX |  | 99.0 Acres                 |  |              | 13,948  |     |                 |   |                  |  |   | 333          |   |  | 10.25        |   |  | 5/08 
|Nashville             |  | Nashville, TN      |  | 100.9 Acres                |  |              | 2,500   |     |                 |   |                  |  |   | 2,500        |   |  | 12.50        |   |  | 5/07 
|Nashville Land        |  | Nashville, TX      |  | 82.2 Acres                 |  |              | 6,500   |     |                 |   | 2,776             |  |   | 3,561        |   |  | 7.50         |   |  | 7/07 
|Palmer Lane           |  | Austin, TX         |  | 367.4 Acres                |  |              | 14,000  |     |                 |   | 14,300            |  |   | (893         | ) |  | 8.50         |   |  | 8/07 
|Payne I Land          |  | Las Colinas, TX    |  | 109.9 Acres                |  |              | 5,683   |     |                 |   |                  |  |   | 5,591        |   |  | 9.00         |   |  | 12/07
|Pioneer Crossing      |  | Austin, TX         |  | 235.0 Acres                |  |              | 11,750  | (3) |                 |   | 4,000             |  |   |             |   |  | 12.50        |   |  | 4/07 
|Wells Fargo Foothills |  | Kaufman County, TX |  | 2,764.0 Acres              |  |              | 6,440   |     |                 |   |                  |  |   | 6,156        |   |  | 10.25        |   |  | 5/08 
|Wells Fargo Foothills |  | Valley Ranch, TX   |  | 68.0 Acres                 |  |              | 7,323   |     |                 |   |                  |  |   | 7,014        |   |  | 10.25        |   |  | 5/08 
|West End Land         |  | Dallas, TX         |  | 5.3 Acres                  |  |              | 9,000   |     |                 |   | 2,000             |  |   | 6,079        |   |  | 8.00         |   |  | 3/07 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              | 84,848  |     |                 |   | 26,881            |  |   | 33,496       |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      
|                      |  |                    |  |                            |  | $            | 127,382 |     |                 | $ | 49,859            |  | $ | 46,940       |   |  |              |   |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |   |  |      



20



---

##### Table of Contents

Land Properties.    Set forth below are ARIs land properties, consisting
of both improved and unimproved land:



|                                     |  |                            |  |        
|------------------------------------ |  | -------------------------- |  | -------
|Property                             |  | Location                   |  | Acres  
|1013 Common                          |  | New Orleans, LA            |  | 0.4    
|2301 Valley Branch                   |  | Farmers Branch, TX         |  | 23.8   
|Alliance 8                           |  | Tarrant County, TX         |  | 8.0    
|Alliance 52                          |  | Tarrant County, TX         |  | 51.9   
|Alliance Airport                     |  | Tarrant County, TX         |  | 12.7   
|Backlick                             |  | Springfield, VA            |  | 4.0    
|Bolivar Estates                      |  | Bolivar County, MS         |  | 24.8   
|Bonneau                              |  | Dallas County, TX          |  | 8.4    
|Broadway Estates                     |  | Broadway County, MS        |  | 12.3   
|Castleglen                           |  | Garland, Dallas County, TX |  | 10.6   
|Centura                              |  | Farmers Branch, TX         |  | 8.8    
|Chase Oaks                           |  | Plano, TX                  |  | 10.0   
|Circle C Ranch                       |  | Austin, TX                 |  | 1,092.0
|Cooks Lane                           |  | Ft. Worth, TX              |  | 23.2   
|Creekside Land                       |  | Ft. Worth, TX              |  | 30.1   
|Crowley Land                         |  | Ft. Worth, TX              |  | 24.9   
|Croslin                              |  | Dallas County, TX          |  | 0.8    
|Dalho                                |  | Farmers Branch, TX         |  | 3.4    
|Denton                               |  | Denton, TX                 |  | 25.9   
|Dedeaux Road                         |  | Gulfport, MS               |  | 10.0   
|DentonAndrew B                      |  | Denton, TX                 |  | 22.9   
|DentonAndrew C                      |  | Denton, TX                 |  | 5.2    
|Denton-Coonrod                       |  | Denton, TX                 |  | 82.2   
|DeSoto                               |  | DeSoto, TX                 |  | 21.9   
|Diplomat Drive                       |  | Farmers Branch, TX         |  | 11.7   
|Dominion                             |  | Dallas, TX                 |  | 14.4   
|Elm Fork                             |  | Denton County, TX          |  | 44.0   
|Ewing 8                              |  | Addison, TX                |  | 16.8   
|Fiesta                               |  | San Angelo, TX             |  | 0.7    
|Folsom                               |  | Dallas, TX                 |  | 36.8   
|Fort Wayne                           |  | Fort Wayne, IN             |  | 18.9   
|Forney Land                          |  | Kaufman County, TX         |  | 34.9   
|Fruitland                            |  | Fruitland Park, FL         |  | 0.7    
|Hollywood Casino                     |  | Farmers Branch, TX         |  | 29.0   
|GNB Land                             |  | Farmers Branch, TX         |  | 45.5   
|HSM                                  |  | Farmers Branch, TX         |  | 6.2    
|JHL Connell                          |  | Carrollton, TX             |  | 3.9    
|Katrina                              |  | Palm Desert, CA            |  | 22.4   
|Kaufman Cogen                        |  | Kaufman County, TX         |  | 2,567.0
|Kaufman Taylor                       |  | Kaufman County, TX         |  | 31.0   
|Keenan Bridge                        |  | Farmers Branch, TX         |  | 7.5    
|Keller Springs Lofts                 |  | Addison, TX                |  | 1.8    
|Kelly Lots                           |  | Collin County, TX          |  | 0.8    
|Kinwest /Hackberry Creek Office Park |  | Irving, TX                 |  | 8.0    
|Lacy Longhorn                        |  | Farmers Branch, TX         |  | 17.1   
|Lakeshore Villas                     |  | Humble, TX                 |  | 1.4    
|Lamar/Parmer                         |  | Austin, TX                 |  | 17.1   
|Las Colinas                          |  | Las Colinas, TX            |  | 1.6    



21



---

##### Table of Contents

|                     |  |                         |  |      
|-------------------- |  | ----------------------- |  | -----
|Property             |  | Location                |  | Acres
|Las Colinas          |  | Las Colinas, TX         |  | 4.7  
|LCLLP                |  | Las Colinas, TX         |  | 41.2 
|Leone                |  | Irving, TX              |  | 8.2  
|Limestone Canyon     |  | Austin, TX              |  | 10.0 
|Lincoln Estates      |  | Carthage, MS            |  | 18.0 
|Longfellow Land      |  | Longview, TX            |  | 13.7 
|Lubbock              |  | Lubbock, TX             |  | 2.9  
|Luna Road            |  | Farmers Branch, TX      |  | 2.6  
|Mandahl Bay          |  | US Virgin Islands       |  | 109.2
|Manhattan            |  | Farmers Branch, TX      |  | 108.9
|Mansfield            |  | Mansfield, TX           |  | 21.9 
|Marine Creek         |  | Ft. Worth, TX           |  | 43.3 
|Mason Park           |  | Houston, TX             |  | 18.0 
|Mason/Goodrich       |  | Houston, TX             |  | 17.2 
|McKinney 36          |  | Collin County, TX       |  | 34.6 
|McKinney Corners     |  | Collin County, TX       |  | 18.5 
|McKinney Ranch       |  | McKinney, TX            |  | 264.3
|Meloy                |  | Kent, OH                |  | 54.2 
|Mendoza              |  | Dallas County, TX       |  | 0.4  
|Mira Lago            |  | Farmers Branch, TX      |  | 4.2  
|Nashville ARI        |  | Nashville, TN           |  | 81.2 
|Nashville TCI        |  | Nashville, TX           |  | 6.2  
|Pac Trust            |  | Farmers Branch, TX      |  | 7.1  
|Palmer Lane          |  | Austin, TX              |  | 367.4
|Pantaze              |  | Dallas, TX              |  | 6.0  
|Parc at Clarksville  |  | Clarksville, TN         |  | 10.4 
|Parkway Estates      |  | Greenwood, MS           |  | 20.1 
|Payne I              |  | Las Colinas, TX         |  | 109.9
|Payne II             |  | Las Colinas, TX         |  | 39.9 
|Pecan Pointe         |  | Temple, TX              |  | 12.8 
|Pioneer Crossing     |  | Austin, TX              |  | 400.1
|Pioneer Crossing     |  | Travis County, TX       |  | 38.5 
|Pulaski              |  | Pulaski County, AR      |  | 21.9 
|Railroad             |  | Dallas, TX              |  | .3   
|RB Land              |  | 1701 East Beltline Road |  | 86.2 
|Ridgepoint Drive     |  | Irving, TX              |  | 0.6  
|Ritchie Road         |  | Waco, TX                |  | 350.0
|Rochelle I           |  | Las Colinas, TX         |  | 10.1 
|Rochelle II          |  | Las Colinas, TX         |  | 21.3 
|Rogers               |  | Rogers, AR              |  | 20.1 
|Seminary West        |  | Ft. Worth, TX           |  | 5.4  
|Senlac               |  | Farmers Branch, TX      |  | 11.9 
|Senlac Hutton        |  | Farmers Branch, TX      |  | 5.9  
|Senlac VHP           |  | Farmers Branch, TX      |  | 4.0  
|Sheffield Village    |  | Grand Prairie, TX       |  | 13.9 
|Siskiyou             |  | Siskiyou County, CA     |  | 20.7 
|Sladek               |  | Travis County, TX       |  | 63.3 
|Southwood Plantation |  | Tallahassee, FL         |  | 13.0 
|Southwood Plantation |  | Tallahassee, FL         |  | 14.5 
|Sunflower Estates    |  | Sunflower County, MS    |  | 18.7 



22



---

##### Table of Contents

|                       |  |                    |  |         
|---------------------- |  | ------------------ |  | --------
|Property               |  | Location           |  | Acres   
|Texas Land Plaza       |  | Irving, TX         |  | 10.3    
|Thompson               |  | Farmers Branch, TX |  | 4.0     
|Thompson II            |  | Dallas County, TX  |  | 3.3     
|Tomlin                 |  | Farmers Branch, TX |  | 9.2     
|Valley Ranch           |  | Irving, TX         |  | 29.9    
|Valley Ranch 20        |  | Irving, TX         |  | 20.0    
|Valley View 34         |  | Farmers Branch, TX |  | 33.9    
|Valwood                |  | Dallas County, TX  |  | 223.4   
|Valwood Park           |  | Farmers Branch, TX |  | 11.6    
|Vineyards II           |  | Grapevine, TX      |  | 8.1     
|Vineyards (Grapevine)  |  | Grapevine, TX      |  | 11.2    
|Vista Ridge            |  | Lewisville, TX     |  | 5.2     
|Waco 42                |  | Waco, TX           |  | 42.8    
|Walker                 |  | Dallas County, TX  |  | 147.1   
|West End               |  | Dallas, TX         |  | 5.3     
|Whorton                |  | Benton County, AR  |  | 79.7    
|Wilmer 88              |  | Dallas, TX         |  | 87.6    
|Windmill Farms         |  | Kaufman County, TX |  | 3,035.5 
|Woodmont Fairway       |  | Dallas, TX         |  | 5.9     
|Woodmont Galleria East |  | Dallas, TX         |  | 15.0    
|Woodmont Galleria West |  | Farmers Branch, TX |  | 9.2     
|Woodmont Merit Drive   |  | Dallas, TX         |  | 9.3     
|Yazoo Estates          |  | Yazoo County, MS   |  | 15.1    
|                       |  |                    |  |         
|                       |  |                    |  | 10,857.4
|                       |  |                    |  |         

Partnership Properties.    ARI accounts for partnership properties
using the equity method. ARI had no property information for properties owned by partnerships.

In December 2004, ARI sold to an unrelated
investment group a 95% partnership interest in Garden Centura, L.P. that owns the 410,901 sq. ft. Centura Tower office building located in Farmers Branch, Texas. ARI retained a non-controlling 1% general partner and 4% limited partner interest in
Garden Centura, L.P. ARI accounts for its investment in this partnership on the equity method.

Mortgage Loans

In addition to real estate, a portion of ARIs assets are invested in mortgage notes receivable, secured by income-producing real estate, unimproved
land and partnership interests. Management expects the percentage of ARIs assets invested in mortgage loans will decline, as ARI will no longer seek to fund or acquire new mortgage loans. However, ARI may, in selected instances, originate
mortgage loans or it may provide purchase money financing in conjunction with a property sale. Management intends to service and hold for investment the mortgage notes currently in the portfolio. Mortgage notes receivable consist primarily of first
mortgage loans.

Types of Properties Subject to Mortgages.    The types of properties securing mortgage notes
receivable at December 31, 2006, consisted of four commercial buildings, unimproved land and partnership interests. The type of properties subject to mortgages in which ARI invests may be altered without a vote of stockholders.

As of December 31, 2006, the obligors on $43.8 million or 81.8% of the mortgage notes receivable portfolio were affiliates of ARI. Also at that
date, $2.9 million or 5.5% of the mortgage notes receivable portfolio was non-performing.

The following table sets forth the percentages
(based on the outstanding mortgage loan balance at December 31, 2006), by property type and geographic region, of the income producing properties that serve as



23



---

##### Table of Contents

collateral for ARIs mortgage notes receivable. Excluded are $61.8 million of mortgage notes that are secured by unimproved land and other security, or
are unsecured. See SCHEDULE IV to the Consolidated Financial Statements included in ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA for additional details of ARIs mortgage notes receivable portfolio.



|          |  |                      |  
|--------- |  | -------------------- | -
|Region    |  | CommercialProperties |  
|Southwest |  | 100                  | %
|          |  |                      |  
|          |  | 100                  | %
|          |  |                      |  

A summary of the activity in the mortgage notes receivable portfolio during 2006 is as follows:



|                                               |  |     |  
|---------------------------------------------- |  | --- | -
|Mortgage notes receivable at January 1, 2006   |  | 55  |  
|Loans funded                                   |  | 11  |  
|Loans collected in full                        |  | (10 | )
|Loans sold                                     |  | (3  | )
|                                               |  |     |  
|Mortgage notes receivable at December 31, 2006 |  | 53  |  
|                                               |  |     |  

First Mortgage Loans.These loans generally provide for level
periodic payments of principal and interest sufficient to substantially repay the loan at or prior to maturity, but may involve interest-only payments, moderate or negative amortization of principal, or all interest and a balloon
principal payment at maturity. With respect to first mortgage loans, it is ARIs general policy to require that the borrower provide a title policy or an acceptable legal opinion of title as to the validity and the priority of ARIs
mortgage lien over all other obligations, except liens arising from unpaid property taxes and other exceptions normally allowed by first mortgage lenders. ARI may grant participations in first mortgage loans that it originates to other lenders.

The following discussion briefly describes first mortgage loans funded in 2006, as well as events during 2006 that affected previously
funded mortgage loans.

In February 2005, ARI sold a 9.9 acre tract of its Katrina (California) land parcel for $2.6 million, receiving
$574,000 after payment of closing costs and providing purchase money financing of $2.0 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2008. In March 2005, ARI sold the loan for $2.0
million, receiving $2.0 million in cash after payment of closing costs.

In February 2005, ARI sold a 13.6 acre tract of its Katrina
(California) land parcel for $3.7 million, receiving $591,000 after payment of closing costs and providing purchase money financing of $2.8 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February
2008. In March 2005, ARI sold the loan for $2.8 million, receiving $2.8 million in cash after payment of closing costs.

In February 2005,
ARI sold a 6.5 acre tract of its Katrina (California) land parcel for $1.7 million, receiving $340,000 after payment of closing costs and providing purchase money financing of $1.3 million. The loan accrued interest at 8.0%, required quarterly
payments of interest, and matured in February 2007. In March 2005, ARI sold the loan for $1.3 million, receiving $1.3 million in cash after payment of closing costs.

In February 2005, ARI sold a 7.4 acre tract of its Katrina (California) land parcel for $2.0 million, receiving $455,000 after payment of closing costs and providing purchase money financing of $1.5 million. The loan
accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2007. In March 2005, ARI sold the loan for $1.5 million, receiving $1.5 million in cash after payment of closing costs.

In February 2005, ARI sold an 81.2 acre tract of its Katrina (California) land parcel for $19.9 million, paying $814,000 after payment of debt and
closing costs and providing purchase money financing of



24



---

##### Table of Contents

$14.9 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2007. In March 2005, ARI sold the loan for
$14.9 million, receiving $14.9 million in cash after payment of closing costs.

In March 2005, ARI sold a 24.8 acre tract of its Katrina
(California) land parcel for $6.4 million, receiving $1.0 million after payment of closing costs and providing purchase money financing of $4.8 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in March
2007. In March 2005, ARI sold the loan for $4.8 million, receiving $4.8 million in cash after payment of closing costs.

In August 2005,
ARI sold a 7.6 acres tract of its Vineyards (Texas) land parcel for $4.3 million, receiving $874,000 after payment of closing costs and providing purchase money financing of $3.2 million. The secured note accrued interest at 8.0% per annum and
matured in August 2006. In September 2005, ARI sold the note for $3.2 million plus accrued but unpaid interest, receiving $3.3 million in cash after payment of closing costs.

In September 2005, ARI sold a 5.2 acre tract of its Vineyards and Vineyards II (Texas) land parcels for $2.3 million, receiving $160,000 after
payment of closing costs and debt paydown, and providing purchase money financing of $1.7 million. The secured note accrued interest at 8.0% per annum and matured in September 2006. In September 2005, ARI sold the note for $1.7 million plus
accrued but unpaid interest, receiving $1.7 million in cash after payment of closing costs.

In August 2005, ARI sold a 16.0 acre
tract of its Mason Goodrich (Texas) land parcel for $2.1 million, receiving $935,000 after payment of closing costs and providing purchase money financing of $1.0 million. The secured note accrued interest at 8.0%, required monthly interest
payments, and matured in November 2005. In November 2005, the note was collected in full, including accrued but unpaid interest.

In March
2004, ARI sold an 8.0 acre tract of its Mason Goodrich (Texas) land parcel for $1.0 million, receiving $251,000 after payment of closing costs and providing purchase money financing of $523,000. The secured loan bears interest at 10.0% per
annum, requires monthly payments of accrued interest and matures in March 2006. All principal and accrued but unpaid interest is due at maturity. In 2005, $117,000 in principal was collected. In March 2006, the note was extended to March 2007 by
paying a 1% extension fee and making a 10% principal reduction.

In October 2004, ARI sold the In The Pines apartments to a third party and
provided $1.0 million of the purchase price as seller financing in the form of two notes. The first note accrued interest at 7.0% per annum, required monthly interest only payments, and matured in January 2005. The second note was unsecured,
accrued interest at 8.5% per annum, required monthly interest only payments, and matured in January 2005. Both loans were paid in full, including unpaid interest, in October 2005.

In March 2005, ARI entered into an agreement to advance a third party $3.2 million for development costs relating to single-family residential lots in
Austin, Texas. These advances are secured by stock in the borrower and hold a second lien on the undeveloped land. The secured note bears interest at 10 percent, requires semi-annual payments and matures in March 2008. In September 2005, the total
amount authorized under this advance was increased to $5.0 million. As of March 31, 2006, ARI had advanced $3.2 million to the borrower. ARI also guaranteed an $18 million loan secured by a first lien on the undeveloped land. In September 2005,
ARI purchased for $4.1 million a subsidiary of Tacco Universal, a related party that holds two notes receivable from the borrower for $3.0 and $1.0 million, respectively. These notes are secured by approximately 142 acres of undeveloped land and
membership interest in the borrower. These secured notes bear interest at 12 percent, have an interest reserve for payments that is added to the principal balance on a monthly basis and matured in June 2005. Both loans were extended to September
2005 and upon maturity were paid under the advance referred to at the beginning of this paragraph. In March 2006, ARI acquired all of the interests in the borrower, including ownership of the Austin, Texas land. The land is secured by the $18
million first mortgage and a $3 million subordinated loan. In March 2006, ARI secured a development loan of $31.3 million (secured by the Austin,



25



---

##### Table of Contents

Texas land), of which $18 million was used to pay the existing first mortgage. The development loan matures in March 2008 and bears interest at Prime plus
one percent. The Company intends to develop the land for sale to single-family residential builders.

In July 2003, ARI advanced $2.3
million to the Class A Limited Partners of TCI Countryside, L.P. of which ARI is the general partner. This loan bears interest at 7.25% and matures in January 2007. ARI also agreed to advance $1.1 million to the Class A Limited Partners by
advancing $105,000 in July 2003 and every year thereafter for ten years. This loan bears interest at 7.25% and matures in July 2012. Interest due to ARI will be deducted from the quarterly return owed by ARI to the Class A Limited Partners,
eliminating the quarterly payments. In October 2005, ARI agreed to settle the remaining obligations under this loan by paying a lump sum of $425,000, making the total advanced $740,000. After January 2007, ARI may redeem the Class A Limited
Partners interests in exchange for cancellation of both notes.

In September 2005, ARI sold 10 acres of unimproved land to a third party
for $1.5 million and provided $1.1 million of the purchase price as seller financing. The secured note accrued interest at 10%, required monthly interest only payments, and matured in September 2008. In December 2005, ARI sold this note to a
financial institution for full face value less closing costs, plus accrued interest. ARI and other related parties have also guaranteed the full payment of the note balances, including any outstanding interest and costs incurred by the financial
institution.

In December 2005, ARI sold 27.192 acres and 3.73 acres to a third party for $10.1 million and $1.4 million, and provided $7.6
million and $1.0 million of seller financing, respectively. Both notes bear interest at 8.0% per annum, require monthly interest only payments, and mature in December 2008. In January 2006, ARI sold both notes to a financial institution for
full face value less closing costs, plus accrued interest. The financial institution has a Put Option that would require ARI to purchase both notes back under the following conditions: (1) failure to construct agreed upon roads on the property
by December 2006 (the work is substantially complete); (2) there occurs any event of default by the buyer; (3) certain escrow deposits for the road completion are not sufficient to cover the cost of the road construction; (4) any
amendment, modification or assignment of certain development and escrow agreements between ARI and the buyer; and (5) failure of ARI to deliver certain documents to the financial institution within a timely manner. ARI and other related parties
have also guaranteed the full payment of the note balances, including any outstanding interest and costs incurred by the financial institution.

In December 2004, ARI sold the Centura Tower office building to a partnership and retained a 1% non-controlling general partner interest and a 4% limited partner interest. ARI has certain obligations to fund the partnership for rent
abatements, tenant improvements, leasing commissions and other cash shortfalls. $4.1 million of these obligations were escrowed by ARI with the lender at loan closing. Through December 31, 2006, ARI has funded $6.5 million of these
obligations, with $6.5 million recorded in the form of a note receivable from the partnership. The note bears interest at a fixed rate of 7.0% per annum. The note will be paid out of excess cash flow or from sales proceeds, but only after
certain partner preferred returns are paid.

In August 2001, ARI agreed to loan Dallas Fund XVII LP up to $5.6 million secured by a second
lien on an office building in Dallas, Texas. The note receivable initially had a variable interest rate, required monthly interest payments and originally matured in January 2003. ARI funded a total of $4.3 million on this note. In January 2003, ARI
agreed to extend the maturity date to May 2003. The collateral used to secure ARIs second lien was subsequently seized by the first lien holder. In March 2004, ARI agreed to accept an assignment of claims in litigation as additional security
for the note. ARI later agreed to a modification agreement with the borrower effective November 2003. As of the modified effective date, accrued interest of $582,000 was added to the principal balance of the note; the interest rate was fixed at nine
percent per annum with all principal and interest due November 2005. ARI also received certain pledge and security agreements in various partnership interests belonging to the borrower and received various assignments of proceeds from asset sales in
certain entities owned by the borrower. ARI reduced accrued interest and principal by $1.5 million from the receipt of notes receivable assigned to ARI by the borrower and by $605,000 from cash received. ARI also received $1.4 million in
January 2005 that was applied to accrued interest and principal effective December 30, 2004. ARI



26



---

##### Table of Contents

received $1.8 million in September 2006 that was applied to accrued interest and principal. Through December 31, 2006, ARI has advanced an additional
$3.0 million to the borrower. The following notes were assigned to ARI as payment on the note.



| |  |  | $678,000 from a partnership that owns an apartment building. This note is unsecured, bears no interest and has no maturity date. Distributions made from the
partnership operations will be used to pay the principal on the note. ARI received $132,000 in distributions in 2005 and $27,000 in 2006.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $264,000, including accrued interest, secured by a second lien on 13 acres of unimproved land. This note bears interest at 9.0% and matured in February 2003. This
note is considered performing and no allowance has been established.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $466,000 secured by a second lien on 23.3 acres of unimproved land. This note bears interest at 4.0% and is payable upon demand.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | $125,000 secured by a 100% interest in an affiliated company that owns an apartment building. This note bears interest at 12.0% and requires payments only if
surplus cash is available and matures in April 2009.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In March 2004, ARI sold a K-Mart in Cary, North Carolina to BCM for
$3.2 million, including the assumption of debt. ARI also provided $1.5 million of the purchase price as seller financing. The unsecured note bears interest at 2.0% over the prime rate, currently 9.5%, and matured in April 2005. In April 2005, the
note was extended to April 2008.

In March 2004, ARI sold the Texstar Warehouse in Arlington, Texas to BCM for $2.4 million, including the
assumption of debt. ARI also provided $1.3 million of the purchase price as seller financing. The unsecured note bears interest at 2.0% over the prime rate, currently 9.5%, and matured in April 2005. In April 2005, the note was extended to April
2008.

Investments in Real Estate Companies

Real estate entities.    ARIs investment in real estate entities includes, through its ownership of 82.2% of the common stock of TCI, the equity securities of a publicly traded real estate company, IORI, and
interests in real estate joint venture partnerships.

The Board of Directors authorized the expenditure of up to an aggregate of $50.0
million to acquire, in open market purchases, shares of IORI, excluding private purchase transactions which were separately authorized. Through December 31, 2006, ARI had expended an aggregate of $10.0 million to acquire shares of IORI, in open
market purchases, in accordance with these authorizations. As of December 31, 2006, ARI and its subsidiaries, other than TCI, owned no shares of common stock of IORI, but TCI continued to own 345,728 IORI shares (approximately 24.9% of the
outstanding IORI shares). ARI may make additional investments in the equity securities of IORI to the extent its liquidity permits.

ARI
owns an approximate 24.0% interest in IORI, a publicly held real estate company. Based on the ownership percentage of ARIs investment in IORI and IORIs market value, ARIs investment in IORI has a market value of approximately $6.9
million at December 31, 2006. The carrying value of this investment is approximately $6.3 million at December 31, 2006.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

During the fourth
quarter of the fiscal year covered by this Report, no proceeding previously reported was terminated.

Sunset Management
LLC.    Three separate but consolidated legal proceedings exist which involve matters between Sunset Management LLC (Sunset) and Company and/or Basic Management, Inc. (BCM) over a



27



---

##### Table of Contents

pledge as collateral for certain loans of a number of shares of Common Stock of Transcontinental Realty Investors, Inc. (TCI). At least five
items of litigation have terminated involving substantially the same issues with all relief sought by Sunset in those proceedings being denied. The three cases which continue are all pending in the United States District Court, Eastern District of
Texas, Sherman division under master case No. 4:06-CV-00018 which consist of (i) American Realty Trust, Inc. v. Sunset Management LLC, case No. 4:06-CV-00361, (ii) American Realty Trust, Inc., et al, v. Sunset
Management LLC, et al, case No. 4:06-CV-00483 (formerly 6:06-CV-315) and (iii) Sunset Management LLC v. American Realty Investors, Inc., et al, case No. 4:06-CV-00018. The three consolidated cases involve
(a) a suit on the Sunset promissory note and the Companys argument that the note was modified or extended along with arguments concerning the enforceability of certain late fees and Sunsets failure to properly disclose the
imposition and effect of late fees until months after it had supposedly been imposed, (b) a securities fraud case alleging that the Note was a security and that Sunset violated the securities law, principally Rule 10b-5 in the process of
procuring a Note, and (c) Sunsets argument that the Company improperly transferred pledged stock among various pledgors but which had no damage to Sunset since the certificates were always held by an independent third party and all of the
parties to whom such certificates were transferred were either promissors or guarantors on such note. The cases are in the process of scheduling additional depositions and discovery.

Fansler.    On February 12, 2004, The Fansler Foundation (Fansler) instituted an action in the U.S. District
Court, Eastern District of California, against the Company and Basic Capital Management, Inc. styled The Fansler Foundation v. American Realty Investors, Inc. and Basic Capital Management, Inc. The Fansler complaint, as amended
September 7, 2004, demands a jury trial and alleges that in 1997, Fansler sold its interests in four hotels (commonly known as The Piccadilly Inn Hotels in Frenso, California) to American Realty Trust, Inc. (ARI) for 1,600,000
shares of ART Series F 10% Cumulative Convertible Preferred Stock (the ART Series F Preferred Stock) which was, in August 2000, converted into 1,600,000 shares of ARI Series A 10% Cumulative Convertible Preferred Stock (the ARI
Series A Preferred Stock). Fanslers amended complaint alleges that it received multiple assurances that the ART Series F Preferred Stock (and subsequently the ARI A Preferred Stock) would be separately listed on the
NYSE, which (although attempts were made to do so) did not and has not occurred because the stock does not meet the minimum distribution requirements of the NYSE. Fansler alleges that if the ARI Series A Preferred Stock were listed on the
NYSE, the fair value of the shares held by Fansler would exceed $20 million. Fanslers amended complaint alleges breach of fiduciary duty, breach of express and implied obligations arising under a written contract, promissory estoppel,
misrepresentation, negligent fraud and misrepresentation and concealment and seeks rescission, unspecified, compensatory damages, interest, attorneys fees and unspecified exemplary damages. The Company and BCM have denied all material
allegations and intend to vigorously defend this action. Due to the existence of this litigation and, among other things, the inclusion in the Amended Complaint of a claim for rescission (that is, to restore the parties to their respective positions
prior to the exchange of ART and ARI shares, which would require an accounting for and potential return of dividends paid thereafter), and ARIs rights to setoff asserted in this litigation, the Company has suspended the delivery of funds to
Fansler representing declared dividends on the 1,600,000 shares of ARI Series A Preferred Stock held by Fansler, but all other eligible holders of ARI Series A Preferred Stock have received all funds representing declared dividends on the ARI Series
A Preferred Stock.

Waters Edge.    Shortly before the advent of Hurricane Katrina, an apartment complex in
Mississippi was sold to Waters Edge Living, LLC but notwithstanding such sale, the property continued on insurance coverage applicable to American Realty Investors, Inc. (ARI) and others. As a result of sorting out various claims, two
items of litigation exist, Waters Edge Living, LLC v. RUSI Indemnity Co., et al, civil action No. 4:06-CV-00334-RH-WCS pending in the United States District Court for the Northern district of Florida and Prime Income Asset Management,
Inc., et al v. Waters Edge Living, LLC, et al,civil action No. 3:07-CV-0102-D pending in the United States District Court for the Northern district of Texas. ARI is not a direct party in either case. In the Texas case, three subsidiaries
of ARI are plaintiffs, Continental Baronne, Inc., Continental Common, Inc. and Continental Amoco, Inc. which own three New Orleans office buildings damaged by Hurricane Katrina. RUSI Indemnity Co. has paid approximately $50.0 million into a trust
account held by Merrill Lynch under the supervision of the Florida Court. Of that amount, approximately $32.5 million is money paid on account of the



28



---

##### Table of Contents

Waters Edge Living, LLC claim and $17.5 million is money paid on the claims of Continental Baronne, Inc. and the other three New Orleans office buildings.
Three ARI subsidiaries are intending to intervene in the near future in the Florida proceeding to attempt to obtain prompt return of the $17.5 million, although Prime Income Asset Management, Inc. (PIAMI) has pending an emergency motion
for return of those funds (which has been pending since February 1, 2007). Of the $32.5 million allegedly allocable to Waters Edge Living, LLC, PIAMI et al are entitled to a refund, at a minimum, of approximately $6.0 million (consisting of
$1.9 million previously advanced from PIAMI against the payment of the claim and $4.0 million for flood insurance proceeds, which should be credited against the $32.5 million) and potentially more, depending upon the amount by which the total claims
exceed a $100.0 million cap under the applicable policies. While this case is a plaintiffs case form the perspective of the ARI subsidiaries, funds belonging to the ARI subsidiaries are being withheld from those subsidiaries aggregating at
least $17.5 million. There is no significant prospect from these cases that ARI will have to pay any additional funds to Waters Edge Living, LLC.

The ownership of property and provision of services to the public as tenants entails an inherent risk of liability. Although the Company and its subsidiaries are involved in various items of litigation incidental to and in the ordinary
course of its business, in the opinion of Management, the outcome of such litigation will not have a material adverse impact upon the Companys financial condition, results of operations or liquidity.



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

The Annual Meeting of Stockholders was held on November 20, 2006, at which proxies were solicited pursuant to Regulation 14 under the Securities Exchange Act of 1934, as amended (the Exchange Act).
There was no solicitation in opposition to Managements nominees listed in the Proxy Statement, all of which were elected. At the Annual Meeting stockholders were asked to consider and vote upon the election of Directors and the ratification of
the selection of the independent public accountants for ARI for the fiscal year ending December 31, 2006. At the Meeting, stockholders elected the following individuals as Directors:



|                      |  |               |  |                  
|--------------------- |  | ------------- |  | -----------------
|                      |  | Shares Voting
|Director              |  | For           |  | WithheldAuthority
|Henry A. Butler       |  | 10,531,502    |  | 84,967           
|Sharon Hunt           |  | 10,530,516    |  | 85,953           
|Robert A. Jakuszewski |  | 10,531,359    |  | 85,110           
|Ted R. Munselle       |  | 10,531,499    |  | 84,970           
|Ted P. Stokely        |  | 10,531,179    |  | 85,290           

There were no abstentions or broker non-votes on the election of Directors. With respect to the
ratification of the appointment of Farmer, Fuqua & Huff, P.C. as independent auditors of the Company for the fiscal year ending December 31, 2007, and any interim period, at least 10,554,195 votes were received in favor of such
proposal, 19,053 votes were received against such proposal, and 43,221 votes abstained.



29



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

ARIs common stock is listed and traded on the New York Stock Exchange under the symbol ARL." The following table sets forth the high and low
sales prices as reported in the consolidated reporting system of the New York Stock Exchange.



|                                        |  |      |      |     |   |     
|--------------------------------------- |  | ---- | ---- | --- | - | ----
|Quarter Ended                           |  | High |      | Low
|March 31, 2007 (through March 21, 2007) |  | $    | 8.22 |     | $ | 8.20
|December 29, 2006                       |  |      | 7.87 |     |   | 7.50
|September 26, 2006                      |  |      | 8.70 |     |   | 8.00
|June 30, 2006                           |  |      | 8.58 |     |   | 8.58
|March 31, 2006                          |  |      | 8.76 |     |   | 8.76
|December 30, 2005                       |  |      | 8.10 |     |   | 7.75
|September 28, 2005                      |  |      | 9.61 |     |   | 9.53
|June 30, 2005                           |  |      | 9.99 |     |   | 9.97
|March 31, 2005                          |  |      | 9.00 |     |   | 9.00

On of March 21, 2007, the closing market price of ARIs common stock on the New York
Stock Exchange was $8.20 per share.

As of March 21, 2007, ARIs common stock was held by approximately 2,542 stockholders of
record.

During the second quarter of 1999, the Board of Directors established the policy that dividend declarations on ARIs common
stock would be determined on an annual basis following the end of each year. In accordance with that policy, the Board determined not to pay any dividends in 2006. Future distributions to common stockholders will be dependent upon ARIs
realized income, financial condition, capital requirements and other factors deemed relevant by the Board.

15,000,000 shares of Series A
10.0% Cumulative Convertible Preferred Stock are authorized under ARIs Amended Articles of Incorporation, with a par value of $2.00 per share and a liquidation preference of $10.00 per share plus accrued and unpaid dividends. Dividends are
payable at the annual rate of $1.00 per share, or $.25 per share quarterly, to stockholders of record on the last day of each March, June, September, and December, when and as declared by the Board of Directors. The Series A Preferred Stock may be
converted into common stock at 90.0% of the average daily closing price of ARIs common stock for the prior 20 trading days. At December 31, 2006, 3,390,913 shares of Series A Preferred Stock were outstanding and 869,808 shares were
reserved for issuance as future consideration in various business transactions. Of the outstanding shares, 300,000 shares are owned by ART Edina, Inc., and 600,000 shares are owned by ART Hotel Equities, Inc., wholly-owned subsidiaries of ARI.
Dividends are not paid on the shares owned by ARI subsidiaries.

231,750 shares of Series C Cumulative Convertible Preferred Stock are
authorized under ARIs Amended Articles of Incorporation, with a par value of $2.00 per share and liquidation preference of $100.00 per share plus accrued and unpaid dividends. The Series C Preferred Stock bears a quarterly dividend of $2.50
per share to stockholders of record on the last day of March, June, September and December when and as declared by the Board of Directors. The Series C Preferred Stock is reserved for conversion of the Class A limited partner units of ART Palm,
L.P. (Art Palm). At December 31, 2006, 5,192,870 Class A units were outstanding. The Class A units may be exchanged for Series C Preferred Stock at the rate of 100 Class A units for each share of Series C Preferred
Stock. After December 31, 2005, all outstanding shares of Series C Preferred Stock may be converted into ARI common stock. All conversions of Series C Preferred Stock into ARI common stock will be at 90.0% of the average daily closing price of
ARIs common stock for the prior 20 trading days. In January 2006, 1.6 million Class A limited partner units were redeemed for $1,620,880 million in cash. At March 21, 2007, no shares of Series C Preferred Stock was outstanding.



30



---

##### Table of Contents

91,000 shares of Series D 9.50% Cumulative Preferred Stock are authorized under ARIs Amended
Articles of Incorporation, with a par value of $2.00 per share, and a liquidation preference of $20.00 per share. Dividends are payable at the annual rate of $1.90 per year or $.475 per quarter to stockholders of record on the last day of each
March, June, September and December when and as declared by the Board of Directors. The Series D Preferred Stock is reserved for the conversion of the Class A limited partner units of Ocean Beach Partners, L.P. The Class A units may be
exchanged for Series D Preferred Stock at the rate of 20 Class A units for each share of Series D Preferred Stock. No more than one-third of the Class A units could be exchanged prior to May 31, 2001. Between June 1, 2001 and
May 31, 2006, all unexchanged Class A units are exchangeable. At March 21, 2007, no shares of Series D Preferred Stock was outstanding.

500,000 shares of Series E 6.0% Cumulative Preferred Stock are authorized under ARIs Amended Articles of Incorporation, with a par value $2.00 per share and a liquidation preference of $10.00 per share.
Dividends are payable at the annual rate of $.60 per share or $.15 per quarter to stockholders of record on the last day of each March, June, September and December when and as declared by the Board of Directors. At March 21, 2007, no Series E
Preferred Stock was outstanding.

100,000 shares of Series J 8% Cumulative Convertible Preferred Stock have been designated pursuant to a
Certificate of Designation filed March 16, 2006, as an instrument amendatory to ARIs Amended Articles of Incorporation, with a par value of $2.00 per share, and a liquidation preference of $1,000 per share. Dividends are payable at the
annual rate of $80 per share, or $20 per quarter, to stockholders of record on the last day of each of March, June, September and December, when and as declared by the Board of Directors. Although the Series J 8% Cumulative Convertible Preferred
Stock has been designated, no shares have been issued as of March 21, 2007.

The following table sets forth information regarding
purchases made by ARI of shares of ARI common stock on a monthly basis during the fourth quarter of 2006:



|              |  |                                 |  |                              |            |                                                                        |   |                                                                         |        
|------------- |  | ------------------------------- |  | ---------------------------- | ---------- | ---------------------------------------------------------------------- | - | ----------------------------------------------------------------------- | -------
|Period        |  | Total Number ofShares Purchased |  | Average Price Paid per Share |            | Total Number of Shares Purchased as Part of
Publicly Announced Program |   | Maximum Number of Shares that May Yet be
Purchased Under the Program(1)
|October 2006  |  |                                |  |                              | $         |                                                                        |  |                                                                         | 129,493
|November 2006 |  |                                |  |                              |           |                                                                        |  |                                                                         | 129,493
|December 2006 |  |                                |  |                              |           |                                                                        |  |                                                                         | 129,493
|              |  |                                 |  |                              |            |                                                                        |   |                                                                         |        
|Total         |  |                                |  | $                            |           |                                                                        |  |                                                                         |        
|              |  |                                 |  |                              |            |                                                                        |   |                                                                         |        

---

|(1) | The repurchase program was announced in September 2000. 1,000,000 shares may be repurchased through the program. The program has no expiration date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------



|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|--------------------------------------------------------------------------------------------- |  | -------------------------------- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | - |  | ---- | ---------- | - |  | - | ---------- | -
|                                                                                              |  | For the Years Ended December 31, |           
|                                                                                              |  | 2006                             |            |   | 2005 |   |            | 2004 |  |   | 2003       |   |  | 2002 |           
|                                                                                              |  | (dollars in thousands)           |           
|EARNINGS DATA                                                                                 |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Total operating revenues                                                                      |  | $                                | 182,344    |   |      | $ | 159,200    |      |  | $ | 137,452    |   |  | $    | 153,073    |   |  | $ | 87,779     |  
|Total operating expenses                                                                      |  |                                  | (170,453   | ) |      |   | (156,277   | )    |  |   | (150,615   | ) |  |      | (164,802   | ) |  |   | (95,853    | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Operating (loss) income                                                                       |  |                                  | 11,891     |   |      |   | 2,923      |      |  |   | (13,163    | ) |  |      | (11,729    | ) |  |   | (8,074     | )
|Other income (expense)                                                                        |  |                                  | (47,523    | ) |      |   | (57,213    | )    |  |   | (49,979    | ) |  |      | (43,150    | ) |  |   | (41,389    | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Loss before gain on real estate sales, minority interest, and equity in earnings of investees |  |                                  | (35,632    | ) |      |   | (54,290    | )    |  |   | (63,142    | ) |  |      | (54,879    | ) |  |   | (49,463    | )
|Gain on land sales                                                                            |  |                                  | 23,973     |   |      |   | 39,926     |      |  |   | 11,781     |   |  |      | 43,831     |   |  |   | 16,727     |  
|Minority interest                                                                             |  |                                  | 672        |   |      |   | (3,056     | )    |  |   | (7,270     | ) |  |      | (771       | ) |  |   | (1,346     | )
|Equity in income (loss) of investees                                                          |  |                                  | 1,540      |   |      |   | 397        |      |  |   | (41        | ) |  |      | (4,441     | ) |  |   | (20,914    | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Net income (loss) from continuing operations                                                  |  |                                  | (9,447     | ) |      |   | (17,023    | )    |  |   | (58,672    | ) |  |      | (16,260    | ) |  |   | (54,996    | )
|Net income from discontinued operations                                                       |  |                                  | 22,513     |   |      |   | 64,440     |      |  |   | 91,866     |   |  |      | 28,123     |   |  |   | 46,532     |  
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Net income (loss)                                                                             |  |                                  | 13,066     |   |      |   | 47,417     |      |  |   | 33,194     |   |  |      | 11,863     |   |  |   | (8,464     | )
|Preferred dividend requirement                                                                |  |                                  | (2,491     | ) |      |   | (2,572     | )    |  |   | (2,601     | ) |  |      | (2,351     | ) |  |   | (2,401     | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Income (loss) applicable to common shares                                                     |  | $                                | 10,575     |   |      | $ | 44,845     |      |  | $ | 30,593     |   |  | $    | 9,512      |   |  | $ | (10,865    | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|                                                                                              |  |                                  |            |   |     
|PER SHARE DATA                                                                                |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Basic earnings per share                                                                      |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Net income (loss) from continuing operations                                                  |  | $                                | (1.18      | ) |      | $ | (1.93      | )    |  | $ | (5.80      | ) |  | $    | (1.73      | ) |  | $ | (5.05      | )
|Net income from discontinued operations                                                       |  |                                  | 2.22       |   |      |   | 6.35       |      |  |   | 8.70       |   |  |      | 2.61       |   |  |   | 4.09       |  
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Net income (loss) applicable to common shares                                                 |  | $                                | 1.04       |   |      | $ | 4.42       |      |  | $ | 2.90       |   |  | $    | .88        |   |  | $ | (.96       | )
|                                                                                              |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Weighted average shares outstanding                                                           |  |                                  | 10,149,000 |   |      |   | 10,149,000 |      |  |   | 10,559,571 |   |  |      | 10,789,352 |   |  |   | 11,375,127 |  
|                                                                                              |  |                                  |            |   |     
|BALANCE SHEET DATA                                                                            |  |                                  |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Real estate, net                                                                              |  | $                                | 1,272,424  |   |      | $ | 1,113,105  |      |  | $ | 983,422    |   |  | $    | 1,054,735  |   |  | $ | 466,042    |  
|Notes and interest receivable, net                                                            |  |                                  | 52,631     |   |      |   | 81,440     |      |  |   | 72,661     |   |  |      | 70,595     |   |  |   | 82,133     |  
|Total assets                                                                                  |  |                                  | 1,493,671  |   |      |   | 1,345,795  |      |  |   | 1,190,843  |   |  |      | 1,240,880  |   |  |   | 711,330    |  
|Notes and interest payable                                                                    |  |                                  | 1,124,765  |   |      |   | 1,021,822  |      |  |   | 939,921    |   |  |      | 986,769    |   |  |   | 475,433    |  
|Stock-secured notes payable                                                                   |  |                                  | 22,452     |   |      |   | 22,549     |      |  |   | 18,663     |   |  |      | 21,194     |   |  |   | 8,558      |  
|Stockholders equity                                                                          |  |                                  | 160,489    |   |      |   | 148,397    |      |  |   | 103,009    |   |  |      | 76,871     |   |  |   | 79,527     |  
|Book value per share                                                                          |  | $                                | 15.81      |   |      | $ | 12.80      |      |  | $ | 8.89       |   |  | $    | 6.75       |   |  | $ | 6.99       |  



32



---

##### Table of Contents

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report.

This Report on Form 10-K contains forward-looking statements within the meaning of the federal securities laws, principally, but not only, under the
captions Business, Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations. We caution investors that any forward-looking statements in this report, or which
management may make orally or in writing from time to time, are based on managements beliefs and on assumptions made by, and information currently available to, management. When used, the words anticipate, believe,
expect, intend, may, might, plan, estimate, project, should, will, result and similar expressions which do not relate solely to
historical matters are intended to identify forward-looking statements. These statements are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends,
uncertainties, and factors, that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, or
projected. We caution you that, while forward-looking statements reflect our good faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. We
expressly disclaim any responsibility to update our forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward-looking statements, which are
based on results and trends at the time they are made, to anticipate future results or trends.

Some of the risks and uncertainties that
may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:



| |  |  | general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, dependence on tenants financial
condition, and competition from other developers, owners and operators of real estate);
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | failure to manage effectively our growth and expansion into new markets or to integrate acquisitions successfully;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | risks and uncertainties affecting property development and construction (including, without limitation, construction delays, cost overruns, inability to obtain
necessary permits and public opposition to such activities);
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks associated with downturns in the national and local economies, increases in interest rates, and volatility in the securities markets;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | costs of compliance with the Americans with Disabilities Act and other similar laws and regulations;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | potential liability for uninsured losses and environmental contamination;
| | - |  | -------------------------------------------------------------------------



| |  |  | risks associated with our dependence on key personnel whose continued service is not guaranteed; and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | the other risk factors identified in this Form 10-K, including those described under the caption Risk Factors.
| | - |  | ----------------------------------------------------------------------------------------------------------------

The risks included here are not exhaustive. Other sections of this report, including Part I, Item 1A. Risk Factors, include additional
factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all
such risk factors, nor can we assess the impact of all such risk factors on our business or the extent to which any factor, or combination of factors, may cause actual



33



---

##### Table of Contents

results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue
reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our quarterly reports on Form 10-Q for future periods and current reports on Form 8-K as we file them with the SEC, and to other materials we
may furnish to the public from time to time through Forms 8-K or otherwise.

Overview

ARI was organized in 1999. In August 2000, ARI acquired American Realty Trust, Inc. (ART) and National Realty, L.P. (NRLP). ART
was the successor to a business trust organized in 1961 to provide investors with a professionally managed, diversified portfolio of real estate and mortgage loan investments selected to provide opportunities for capital appreciation as well as
current income. The business trust merged into ART in 1987. ART owns a portfolio of real estate and mortgage loan investments. NRLP was organized in 1987, and subsequently acquired all of the assets and assumed all of the liabilities of 35 public
and private limited partnerships. NRLP also owned a portfolio of real estate and mortgage loan investments.

At December 31, 2006, ARI
subsidiaries owned approximately 82% of the outstanding shares of common stock of Transcontinental Realty Investors, Inc., a Nevada corporation (TCI), which has its common stock listed and traded on the New York Stock Exchange, Inc.
(NYSE). The ownership of the TCI shares was achieved through a series of transactions, including a cash tender offer completed March 19, 2003, an exchange by certain ARI subsidiaries of securities with Basic Capital Management,
Inc. (BCM) and a sale of a participating interest in a line of credit receivable from One Realco Corporation (One Realco) to BCM, as well as certain open market purchases of TCI shares in December 2003. See Note 1 to the
Consolidated Financial Statements. ARI has consolidated TCIs accounts and operations since March 31, 2003. At December 31, 2006, TCI owned approximately 25% of the outstanding common stock of Income Opportunity Realty
Investors, Inc., (IORI), a public company whose shares are listed and traded on the American Stock Exchange. At December 31, 2006, TCI owned 746,972 shares of common stock of ARI.

ARI is an externally advised and managed real estate investment company that owns a diverse portfolio of income-producing properties and land held for
development. The Companys portfolio of income-producing properties includes residential apartment communities, office buildings, hotels, a trade mart located in Denver, Colorado and other commercial properties. ARIs investment strategy
includes acquiring existing income-producing properties as well as developing new properties on land already owned or acquired for a specific development project. ARI acquires land primarily in in-fill locations or high-growth suburban markets. ARI
is an active buyer and seller and during 2006 acquired over $204 million and sold over $110 million of land and income-producing properties. As of December 31, 2006, the Company owned approximately almost 14,000 units in 75 residential
apartment communities, 34 commercial properties comprising almost 5.3 million rentable square feet and ten hotels containing a total of 1,235 rooms. In addition, at December 31, 2006, ARI owned almost 10,900 acres of land held for
development and had over 2,500 apartment units in 14 projects under construction. The Company currently owns income-producing properties and land in 19 states as well as in the U.S. Virgin Islands and Wroclaw, Poland. ARI finances its acquisitions
primarily through operating cash flow, proceeds from the sale of land and income-producing properties and debt financing primarily in the form of property-specific first-lien mortgage loans from commercial banks and institutional lenders. ARI
finances it development projects principally with short-term, variable interest rate construction loans that are converted to long-term, fixed rate amortizing mortgages when the development project is completed and occupancy has been stabilized. The
Company will, from time to time, also enter into partnerships with various investors to acquire income-producing properties or land and to sell interests in certain of its wholly-owned properties. When the Company sells assets, it may carry a
portion of the sales price generally in the form of a short-term, interest bearing seller-financed note receivable. The Company generates operating revenues primarily by leasing apartment units to residents; leasing office, retail and industrial
space to commercial tenants; and renting hotel rooms to guests. ARI is advised by Prime under a contractual arrangement that is reviewed annually by ARIs Board of Directors. ARIs commercial properties are managed by Regis Commercial
while the Companys hotels are managed by Regis Hotel. ARI currently contracts with five third-party



34



---

##### Table of Contents

companies to manage the Companys apartment communities. Approximately 62% of ARIs common stock is owned by BCM; an additional 13% is owned by
Prime and TCI owns approximately seven percent of the outstanding common shares of ARI. Other affiliated companies own approximately two percent of ARIs outstanding common shares. ARI is a C Corporation for U.S. federal income tax
purposes and files an annual consolidated income tax return with TCI. ARI does not qualify as a Real Estate Investment Trust (REIT) for federal income tax purposes primarily due to ARIs majority ownership of the Company.

Critical Accounting Policies

The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and
assumptions. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been
different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we evaluate our estimates and assumptions. In the event estimates or
assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in that they may require complex judgment
in their application or require estimates about matters that are inherently uncertain.

Real Estate

Upon acquisitions of real estate, ARI assesses the fair value of acquired tangible and intangible assets, including land, buildings, tenant improvements,
above- and below-market leases, origination costs, acquired in-place leases, other identified intangible assets and assumed liabilities in accordance with Statement of Financial Accounting Standards (SFAS)
No. 141, Business Combinations and allocates the purchase price to the acquired assets and assumed liabilities, including land at appraised value and buildings at replacement cost.

We assess and consider fair value based on estimated cash flow projections that utilize appropriate discount and/or capitalization rates, as well as
available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions. The fair value of the tangible assets of an
acquired property considers the value of the property as if it were vacant. We also consider an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value,
including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants credit quality and expectations of lease renewals. Based on our acquisitions to date, our allocation to customer relationship
intangible assets has been immaterial.

We record acquired above- and below-market leases at their fair values
(using a discount rate which reflects the risks associated with the leases acquired) equal to the difference between (1) the contractual amounts to be paid pursuant to each in-place lease and (2) managements estimate of fair market
lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases.

Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific
characteristics of each tenants lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating
carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar
leases, we consider leasing commissions, legal and other related expenses.



35



---

##### Table of Contents

Real estate is stated at depreciated cost. The cost of buildings and improvements includes the purchase
price of property, legal fees and other acquisition costs. Costs directly related to the development of properties are capitalized. Capitalized development costs include interest, property taxes, insurance, and other project costs incurred during
the period of development.

Management reviews its long-lived assets used in operations for impairment when there is an event or change in
circumstances that indicates an impairment in value. An impairment loss is recognized if the carrying amount of its assets is not recoverable and exceeds its fair value. If such impairment is present, an impairment loss is recognized based on the
excess of the carrying amount of the asset over its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ
materially from actual results in future periods.

SFAS No. 144 requires that qualifying assets and liabilities and the results of
operations that have been sold, or otherwise qualify as held for sale, be presented as discontinued operations in all periods presented if the property operations are expected to be eliminated and the Company will not have significant
continuing involvement following the sale. The components of the propertys net income that is reflected as discontinued operations include the net gain (or loss) upon the disposition of the property held for sale, operating results,
depreciation and interest expense (if the property is subject to a secured loan). We generally consider assets to be held for sale when the transaction has been approved by our Board of Directors, or a committee thereof, and there are no
known significant contingencies relating to the sale, such that the property sale within one year is considered probable. Following the classification of a property as held for sale, no further depreciation is recorded on the assets.

A variety of costs are incurred in the acquisition, development and leasing of properties. After determination is made to capitalize a
cost, it is allocated to the specific component of a project that is benefited. Determination of when a development project is substantially complete and capitalization must cease involves a degree of judgement. Our capitalization policy on
development properties is guided by SFAS No. 34 Capitalization of Interest Cost and SFAS No. 67 Accounting for Costs and the Initial Rental Operations of Real Estate Properties. The costs of land and buildings under
development include specifically identifiable costs. The capitalized costs include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related
costs and other costs incurred during the period of development. We consider a construction project as substantially completed and held available for occupancy upon the receipt of certificates of occupancy, but no later than one year from cessation
of major construction activity. We cease capitalization on the portion (1) substantially completed and (2) occupied or held available for occupancy, and we capitalize only those costs associated with the portion under construction.

Investment in Unconsolidated Real Estate Ventures

Except for ownership interests in variable interest entities, ARI accounts for our investments in unconsolidated real estate ventures under the equity method of accounting because the Company exercises significant
influence over, but does not control, these entities. These investments are recorded initially at cost, as investments in unconsolidated real estate ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions.
Any difference between the carrying amount of these investments on the Companys balance sheet and the underlying equity in net assets is amortized as an adjustment to equity in earnings of unconsolidated real estate ventures over the life of
the related asset. Under the equity method of accounting, ARIs net equity is reflected within the Consolidated Balance Sheets, and our share of net income or loss from the joint ventures is included within the Consolidated Statements of
Operations. The joint venture agreements may designate different percentage allocations among investors for profits and losses, however, ARIs recognition of joint venture income or loss generally follows the joint ventures distribution
priorities, which may change upon the achievement of certain investment return thresholds. For ownership interests in variable interest entities, the Company consolidates those in which we are the primary beneficiary.



36



---

##### Table of Contents

Recognition of Rental Income

Rental income for commercial property leases is recognized on a straight-line basis over the respective lease terms. In accordance with SFAS 141, we recognize rental revenue of acquired in-place above-and
below-market leases at their fair values over the terms of the respective leases. On our Consolidated Balance Sheets we include as a receivable the excess of rental income recognized over rental payments actually received pursuant to the
terms of the individual commercial lease agreements.

Reimbursements of operating costs, as allowed under most of our commercial tenant
leases, consist of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, and are recognized as revenue in the period in which the recoverable expenses are incurred. We record these reimbursements on a
gross basis, since we generally are the primary obligor with respect to purchasing goods and services from third-party suppliers, have discretion in selecting the supplier and have the credit risk with respect to paying the supplier.

Rental income for residential property leases is recorded when due from residents and is recognized monthly as earned, which is not
materially different than on a straight-line basis as lease terms are generally for periods of one year or less.

For hotel properties,
revenues for room sales and guest services are recognized as rooms are occupied and services are rendered.

An allowance for doubtful
accounts is recorded for all past due rents and operating expense reimbursements considered to be uncollectible.

Revenue Recognition on the Sale of
Real Estate

Sales of real estate are recognized when and to the extent permitted by Statement of Financial Accounting Standards
No. 66, Accounting for Sales of Real Estate (SFAS No. 66), as amended by SFAS No. 144. Until the requirements of SFAS No. 66 for full profit recognition have been met, transactions are accounted for using
the deposit, installment, cost recovery or financing method, whichever is appropriate. When ARI provides seller financing, gain is not recognized at the time of sale unless the buyers initial investment and continuing investment are deemed to
be adequate as determined by SFAS 66 guidelines.

Non-performing Notes Receivable

ARI considers a note receivable to be non-performing when the maturity date has passed without principal repayment and the borrower is not making interest
payments. Any new note receivable that results from a modification or extension of a note considered non-performing will also be considered non-performing, without regard to the borrowers adherence to payment terms.

Interest Recognition on Notes Receivable

Interest
income is not recognized on notes receivable that have been delinquent for 60 days or more. In addition, accrued but unpaid interest income is only recognized to the extent that the net realizable value of the underlying collateral exceeds the
carrying value of the receivable.

Allowance for Estimated Losses

A valuation allowance is provided for estimated losses on notes receivable considered to be impaired. Impairment is considered to exist when it is probable that all amounts due under the terms of the note will not be
collected. Valuation allowances are provided for estimated losses on notes receivable to the extent that the investment in the note exceeds managements estimate of fair value of the collateral securing such note.



37



---

##### Table of Contents

Fair Value of Financial Instruments

The following assumptions were used in estimating the fair value of ARIs notes receivable, marketable equity securities and notes payable. For performing notes receivable, the fair value was estimated by
discounting future cash flows using current interest rates for similar loans. For non-performing notes receivable, the estimated fair value of ARIs interest in the collateral property was used. For marketable equity securities, fair value was
based on the year-end closing market price of each security. For notes payable, the fair value was estimated using current rates for mortgages with similar terms and maturities

Results of Operations

2006 Compared to 2005.    ARI had net income of
$13.1 million in 2006, including gains on land sales totaling $24.0 million and net income from discontinued operations of $22.5 million, compared to net income of $47.4 million in 2005, including gains on land sales of $39.9 million and income from
discontinued operations of $64.4 million. ARI defines its same-store universe for each income-producing asset type (apartments, commercial properties and hotels) as properties with stabilized occupancy owned and operated for the entire two-year
period beginning January 1, 2005 and ending December 31, 2006. For this time period, ARI had 54 apartment communities, 26 commercial properties and ten hotels in its same-store universe.

Rents and other property revenues were $182.3 million in 2006 compared to $159.2 million in 2005, an increase of $23.1 million or 15 percent. The overall
increase is due to a $10.0 million increase in rental revenues from the Companys apartment communities, a $10.9 million increase in rental and other property revenues from the Companys commercial portfolio, a $300,000 increase in
land-related rents and royalty income and a $1.9 million increase in same-store hotel revenues. Within the apartment communities portfolio, $4.3 million of the increase from 2005 to 2006 is due to better performance in ARIs same store
apartment universe (a seven percent increase from 2005 to 2006); $1.5 million is due to acquisitions; and $4.2 million is due to developed projects placed in service during 2005 and 2006. The improvement in rents and other property revenues within
ARIs commercial portfolio was principally comprised of an increase of $10.8 million due to acquisitions of commercial properties in 2005 and 2006 (including ARIs August 2005 acquisition of 600 Las Colinas Boulevard which represented
almost $6.8 million of the $10.8 million increase) and a $4.1 million increase in same-store rental revenues. ARIs commercial properties in New Orleans, which suffered extensive damage in 2005 from Hurricane Katrina, are included in the
same-store universe and were closed for a period of time in 2005 while repairs were made (approximately $4.0 million of business interruption insurance proceeds were received in 2006 to compensate ARI for lost rents in New Orleans and these amounts
have been included in 2006 same-store rental revenues). ARIs same-store hotels increased revenues by eight percent or $1.9 million in 2006 compared to 2005, due to both occupancy gains and increases in average room rates. TCI acquired no
hotels in 2005 or 2006 and sold one hotel in 2005 and one hotel in 2006.

Property operations expenses increased $16.0 million from $106.9
million in 2005 to $122.9 million in 2006. The overall increase is due to a $4.9 million increase in operating expenses from the Companys apartment communities, a $8.1 million increase in operating expenses from the Companys commercial
portfolio, a $2.7 million increase in hotel operating expenses and a $300,000 increase in operating expenses (principally real estate taxes) related to the Companys land portfolio. Within the apartment communities portfolio, $2.0 million
of the increase from 2005 to 2006 is due to ARIs same store apartment universe (a five percent increase from 2005 to 2006); $900,000 is due to acquisitions of existing apartment communities; and $2.0 million is due to developed projects placed
in service during 2005 and 2006. The increase in operating expenses within ARIs commercial portfolio was due in part to an increase in same-store operating expenses of $3.0 million from 2005 to 2006 (primarily due to lower 2005 operating
expenses at ARIs New Orleans office buildings which were closed while hurricane-related repairs were being made); $5.1 million of the increase was due to acquisitions of commercial properties in 2005 and 2006 (including ARIs August 2005
acquisition of 600 Las Colinas Boulevard which represented $4.0 million of the $5.3 million increase). Operating expenses for ARIs same-store hotels increased by $2.7 million in 2006 compared to 2005 driven by higher variable expenses due to
increased occupancy.



38



---

##### Table of Contents

Depreciation and amortization expense increased $3.1 million, to $25.4 million in 2006 from $22.3 million
in 2005. Depreciation on ARIs apartment portfolio increased $1.9 million while depreciation expense for the commercial portfolio increased $1.6 million and depreciation for the hotel group declined $400,000. Depreciation expense for the
apartment portfolio increased due to 2005 and 2006 acquisitions ($800,000), developed projects placed in service during 2005 and 2006 ($1.0 million) and additions to depreciable assets in the same-store universe ($100,000). Depreciation expense for
the commercial portfolio increased due to 2005 and 2006 acquisitions ($1.9 million, of which $1.0 million related to the August 2005 acquisition of 600 Las Colinas Boulevard), offset by 2005 revisions to depreciable lives for certain commercial
properties ($300,000). Depreciation expense for the hotel portfolio declined $400,000, due principally to certain improvements being fully depreciated in 2005.

General and administrative expenses were $9.5 million in 2006 compared to $17.7 million in 2005. The decrease in 2006 was due to lower legal and professional fees and reduced state income tax expense, combined with
the proceeds of a litigation settlement received in 2006.

Advisory fee expense was $12.7 million in 2006 compared to $9.3 million in 2005.
The increase from 2005 was due to higher gross assets in 2006 and a 2005 refund of 2004 Advisor cost reimbursements received from Prime. ARIs advisory agreement with Prime limits the amount of cost reimbursements payable by ARI to Prime. See
NOTE 12. ADVISORY AGREEMENT.

The 2006 gain on involuntary conversion of $20.5 million relates to damage sustained at the
Companys New Orleans commercial properties from Hurricane Katrina during 2005. ARIs 225 Baronne property was closed immediately after the storm and the Company intends to redevelop 225 Baronne as a residential property. ARIs 1010
Common and Amoco buildings suffered hurricane damage as well but have been repaired and have reopened. 1010 Common is presently 77% occupied and Amoco is 89% occupied. In 2005 the Company received $4.2 million in business interruption insurance
proceeds which was included in 2005 rental revenues. ARI received approximately $45 million of insurance proceeds in 2006, of which $4.0 million related to business interruption claims and has been included in 2006 rental revenues.

Interest expense increased $15.5 million to $76.5 million in 2006 from $61.0 million in 2005. The overall increase in interest expense is due to a $2.3
million increase within the apartment portfolio, a $4.0 million increase in the commercial portfolio, a $6.5 million increase in the land portfolio and a $3.0 million increase in other interest expense, offset by $300,000 decline in interest expense
for the hotel group. Within the apartment portfolio, $600,000 of the increase is due to additional debt incurred as a result of 2005 and 2006 acquisitions while $1.7 million is due to increased debt related to developed projects placed in service in
2005 and 2006. The increase in interest expense for the commercial portfolio is due to a $800,000 increase for the same-store universe (primarily due to rising variable interest rates) and $3.2 million for 2005 and 2006 acquisitions (of which $1.7
million relates to the August 2005 acquisition of 600 Las Colinas Boulevard). Interest expense within the land portfolio increased due to rising variable interest rates, increased debt from refinancing existing land parcels and additional debt
incurred to finance 2005 and 2006 land acquisitions. Other interest expense increased primarily due to additional borrowings of non-real estate specific debt.

Gain on land sales decreased $15.9 million, to $24.0 million in 2006 from $39.9 million in 2005. During 2006 ARI sold approximately 318 acres of land in 19 separate transactions at an average sales price of $347,000
per acre. The largest land sales in 2006 were the sale of a) 123.9 acres in McKinney, Texas for $134,000 per acre, generating net cash proceeds of $6.0 million and a recognized gain of $3.4 million and b) 44.5 acres in McKinney, Texas for $231,000
per acre, generating net cash proceeds of $10.0 million and a recognized gain of $5.3 million. In 2005 the Company sold 411 acres of land in 27 separate transactions at an average sales price of $235,000 per acre, generating net cash proceeds of
$23.8 million.

Minority interest was $672,000 in 2006 compared to $(3.1) million in 2005. Fully consolidated ventures where ARI owns less
than 100 percent ownership swung to a net loss in 2006 compared to net income in 2005.



39



---

##### Table of Contents

Income from discontinued operations was $22.5 million in 2006 compared to $64.4 million in 2005. For 2006
and 2005, income from discontinued operations relates to 27 properties sold by ARI in 2004, 18 properties sold in 2005 and seven properties sold during 2006 or held for sale at December 31, 2006. Operating results for the Pizza World
restaurants are also included in discontinued operations.



|                                                          |  |      |        |      |   |       
|--------------------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                                          |  | 2006 |        | 2005
|Revenue                                                   |  |      |        |      |   |       
|Rental                                                    |  | $    | 17,143 |      | $ | 28,099
|Restaurant sales                                          |  |      | 34,509 |      |   | 36,818
|                                                          |  |      |        |      |   |       
|                                                          |  |      | 51,652 |      |   | 64,917
|Cost of Sales                                             |  |      |        |      |   |       
|Property operations                                       |  |      | 13,023 |      |   | 23,146
|Restaurant cost of sales                                  |  |      | 28,526 |      |   | 27,906
|                                                          |  |      |        |      |   |       
|                                                          |  |      | 41,549 |      |   | 51,052
|                                                          |  |     
|                                                          |  |      | 10,103 |      |   | 13,865
|Expenses                                                  |  |      |        |      |   |       
|Interest                                                  |  |      | 6,062  |      |   | 10,390
|Depreciation                                              |  |      | 3,687  |      |   | 1,652 
|                                                          |  |      |        |      |   |       
|                                                          |  |      | 9,749  |      |   | 12,042
|                                                          |  |     
|Income (loss) from discontinued operations                |  |      | 354    |      |   | 1,823 
|Gain on sale of real estate                               |  |      | 22,159 |      |   | 62,617
|Write-down of assets held for sale                        |  |      |       |      |   |      
|Equity in gain on sale of real estate by equity investees |  |      |       |      |   |      
|                                                          |  |      |        |      |   |       
|Income from discontinued operations                       |  | $    | 22,513 |      | $ | 64,440
|                                                          |  |      |        |      |   |       

2005 Compared to 2004.    ARI had net income of $47.4 million in 2005,
including gains on land sales totaling $39.9 million and net income from discontinued operations of $64.4 million, compared to net income of $33.2 million in 2004, including gains on land sales of $11.8 million and income from discontinued
operations of $91.9 million. ARI defines its same-store universe for each income-producing asset type (apartments, commercial properties and hotels) as properties with stabilized occupancy owned and operated for the entire two-year period beginning
January 1, 2004 and ending December 31, 2005. For this time period, ARI had 50 apartment communities, 25 commercial properties and 11 hotels in its same-store universe.

Rents and other property revenues were $159.2 million in 2005 compared to $137.4 million in 2004, an increase of $21.8 million or 16 percent. The overall
increase is due to a $15.8 million increase in rental revenues from the Companys apartment communities, a $2.4 million increase in rental and other property revenues from the Companys commercial portfolio, a $100,000 increase in
land-related rents and royalty income and a $3.5 million increase in hotel revenues. Within the apartment communities portfolio, $1.5 million of the increase from 2004 to 2005 is due to better performance in ARIs same store apartment
universe (a three percent increase from 2004 to 2005); $1.1 million is due to acquisitions; and $13.2 million is due to developed projects placed in service during 2004 and 2005. The improvement in rents and other property revenues within ARIs
commercial portfolio was principally comprised of an increase of $2.2 million due to acquisitions of commercial properties in 2004 and 2005 (including ARIs August 2005 acquisition of 600 Las Colinas Boulevard which represented almost all of
the increase) and a $200,000 increase in same-store rental revenues (a two percent increase over 2005). ARIs commercial properties in New Orleans, which suffered extensive damage in 2005 from Hurricane Katrina, are included in the same-store
universe. Approximately $4.2 million of business interruption insurance proceeds related to Hurricane Katrina are included in 2005 same-store rental revenues. ARIs same-store hotels increased revenues by $3.5 million in 2005 compared to 2004,
due to both occupancy gains and increases in average room rates. ARI acquired no hotels in 2004 or 2005 and sold one hotel in 2005.

Property operations expenses increased $4.3 million from $102.6 million in 2004 to $106.9 million in 2005. The overall increase is due to a $8.0 million increase in operating expenses from the Companys apartment



40



---

##### Table of Contents

communities and a $1.3 million increase in hotel operating expenses, offset by a decline in commercial property expenses of $3.3 million and a $1.7 decrease
in operating expenses (principally real estate taxes) related to the Companys land portfolio. Within the apartment communities portfolio, $1.2 million of the increase from 2004 to 2005 is due to ARIs same store apartment universe (a four
percent increase from 2004 to 2005); $600,000 is due to acquisitions of existing apartment communities; and $6.2 million is due to developed projects placed in service during 2004 and 2005. The decrease in operating expenses within ARIs
commercial portfolio was due to a decrease in same-store operating expenses of $4.0 million from 2004 to 2005 (primarily from lower 2005 expenses in New Orleans due to TCIs three office buildings being closed for a portion of 2005) offset by a
$700,000 increase due to 2004 and 2005 acquisitions (including ARIs August 2005 acquisition of 600 Las Colinas Boulevard which represented almost all of the increase). Operating expenses for ARIs same-store hotels increased by $1.3
million in 2005 compared to 2004.

Depreciation and amortization expense increased $900,000, to $22.3 million in 2005 from $21.4 million in
2004. Depreciation on ARIs apartment portfolio increased $2.4 million (due to developed projects placed in service in 2004 and 2005) while depreciation expense for the hotel portfolios increased $200,000; depreciation for the commercial
properties declined $1.7 million due to 2004 and 2005 property sales.

General and administrative expenses were $17.7 million in 2005
compared to $15.8 million in 2004. The increase in 2005 was due to higher legal and professional fees.

Advisory fee expense was $9.3
million in 2005 compared to $10.7 million in 2004. The decrease from 2004 was due primarily to a 2005 refund of 2004 Advisor cost reimbursements received from Prime. ARIs advisory agreement with Prime limits the amount of cost reimbursements
payable by ARI to Prime. See NOTE 12. ADVISORY AGREEMENT.

Gains related to foreign currency transactions were $292,000 in 2005
compared to $3.8 million in 2004. Gains related to foreign currency transactions are the result of ARIs Hotel Akademia (located in Wroclaw, Poland) converting its Euro-denominated debt into the functional currency (Polish Zloty).

ARI recorded no gains on the settlement of debt in 2005. The 2004 gain on settlement of debt of $10.6 million results from negotiated settlements
regarding mortgage loans on the Four Hickory office building in Farmers, Branch, Texas ($8.4 million) and certain Texas land parcels ($2.2 million).

Interest expense increased $1.3 million to $61.0 million in 2005 from $59.7 million in 2004. The overall increase in interest expense is due to a $7.2 million increase within the apartment portfolio (driven by
development projects placed in service in 2004 and 2005) plus an increase of $900,000 for hotels, offset by a $2.3 million decrease in the land portfolio (due to 2004 and 2005 land sales), $4.4 million decrease in other interest expense (due to
repayments of non-real estate specific debt) and a $100,000 decrease in the commercial portfolio.

Litigation settlement expense decreased
from $4.3 million in 2004 to $130,000 in 2005 due primarily to the one-time payment in 2004 related to the negotiated settlement of mortgage loans on the Four Hickory office building in Farmers Branch, Texas.

The Company recorded no provision for loan losses in 2005. Provision for loan losses of $(2.8) million in 2004 related to the reversal of excess loan
reserves.

ARI recorded no provision for asset impairment in 2005. In 2004 the carrying values for an office building in Farmers Branch, an
office building in New Orleans and a one-acre tract of land in Farmers Branch were reduced to their respective net realizable values.

Gain
on land sales decreased $28.1 million, to $39.9 million in 2005 from $11.8 million in 2004. In 2005 the Company sold 411 acres of land in 27 separate transactions at an average sales price of $235,000 per acre,



41



---

##### Table of Contents

generating net cash proceeds of $23.8 million. In 2004 ARI sold 573 acres of land in 14 separate transactions at an average sales price of $70,000 per acre,
generating net cash proceeds of $16.5 million.

Minority interest was $(3.1) million in 2006 compared to $(7.3) million in 2005. Fully
consolidated ventures where ARI owns less than 100 percent ownership generated lower net income in 2005 as compared to 2004.

Income from
discontinued operations was $64.4 million in 2005 compared to $91.9 million in 2006. For 2005 and 2004, income from discontinued operations relates to 27 properties sold by ARI in 2004, 18 properties sold in 2005 and seven properties sold during
2006 or held for sale at December 31, 2005. Operating results for the Pizza World restaurants are also included in discontinued operations.



|                                                          |  |      |        |      |   |        |  
|--------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ | -
|                                                          |  | 2005 |        | 2004 |  
|Revenue                                                   |  |      |        |      |   |        |  
|Rental                                                    |  | $    | 28,099 |      | $ | 58,334 |  
|Restaurant sales                                          |  |      | 36,818 |      |   | 34,525 |  
|                                                          |  |      |        |      |   |        |  
|                                                          |  |      | 64,917 |      |   | 92,859 |  
|Cost of Sales                                             |  |      |        |      |   |        |  
|Property operations                                       |  |      | 23,146 |      |   | 41,675 |  
|Restaurant cost of sales                                  |  |      | 27,906 |      |   | 26,713 |  
|                                                          |  |      |        |      |   |        |  
|                                                          |  |      | 51,052 |      |   | 68,388 |  
|                                                          |  |     
|                                                          |  |      | 13,865 |      |   | 24,471 |  
|Expenses                                                  |  |      |        |      |   |        |  
|Interest                                                  |  |      | 10,390 |      |   | 20,324 |  
|Depreciation                                              |  |      | 1,652  |      |   | 8,989  |  
|                                                          |  |      |        |      |   |        |  
|                                                          |  |      | 12,042 |      |   | 29,313 |  
|                                                          |  |     
|Income (loss) from discontinued operations                |  |      | 1,823  |      |   | (4,842 | )
|Gain on sale of real estate                               |  |      | 62,617 |      |   | 96,994 |  
|Write-down of assets held for sale                        |  |      |       |      |   | (2,498 | )
|Equity in gain on sale of real estate by equity investees |  |      |       |      |   | 2,212  |  
|                                                          |  |      |        |      |   |        |  
|Income from discontinued operations                       |  | $    | 64,440 |      | $ | 91,866 |  
|                                                          |  |      |        |      |   |        |  

The $2.5 million 2004 write-down of assets held for sale relates to impairment losses recorded for
certain apartment communities. The contract sales price was deemed to be fair value.

The 2004 $2.2 million equity in investees gain
on sale of real estate relates primarily to ARIs portion of gain on income-producing properties sold by IORI.

Liquidity and Capital Resources

General.    Cash and cash equivalents at December 31, 2006 totaled $7.0 million, compared with $13.9
million at December 31, 2005 and $22.4 million at December 31, 2004. ARIs principal sources of cash have been and will continue to be from property operations, proceeds from property sales, and the collection of mortgage notes
receivable, borrowings and, to a lesser extent, distributions from partnerships. Management anticipates that ARIs cash at December 31, 2006, along with cash that will be generated in 2006 from property operations, may not be sufficient to
meet all of ARIs cash requirements. Management intends to selectively sell land and income producing assets, refinance or extend real estate debt and seek additional borrowings secured primarily by real estate to meet its liquidity
requirements. Historically, management has been successful at extending its current maturity obligations. Management also anticipates funding ongoing real estate construction projects and the acquisition of new real estate from cash generated by
property sales, debt refinancings or extensions, and additional borrowings.



42



---

##### Table of Contents

ARI reported a net loss from continuing operations of $(9.4) million for 2006, which included, among
other items, the following non-cash charges and credits: gain on sale of real estate of $24.0 million, depreciation and amortization of real estate held for investment and intangible assets of $25.4 million, amortization of deferred borrowing costs
of $3.0 million and discount on sale of notes receivable of $1.2 million. Other 2006 changes in working capital increased cash used in operating activities by $14.7 million. Net cash used in operating activities for 2006 was $19.4 million compared
to $12.4 million in 2005.

Net cash used in 2006 investing activities of $117.6 million was primarily due to real estate acquisitions of
$142.5 million, investments in real estate entities of $39.3 million, earnest money deposits of $9.4 million, funding of notes receivable of $5.1 million, distributions to equity investees of $5.0 million and advisory payments of $1.7 million. These
outflows were offset by proceeds from the sale of real estate of $66.7 million, proceeds from the sale of notes receivable of $6.8 million, and collection of notes receivable of $12.4 million.

Net cash provided by 2006 financing activities of $123.1 million was primarily due to proceeds from the funding or refinancing of notes payable of $245.8
million, offset by $99.5 million to pay down existing notes payable, $6.5 million for financing costs, $8.2 million for cash advances to affiliates, $2.5 million in dividends paid, and $6.0 million to repurchase preferred stock.

In 2006, ARI purchased approximately 4,400 acres of land primarily in North Texas, but including land in Florida and Mississippi. The aggregate purchase
price was $177.8 million and ARI paid $11.8 million in cash, including closing costs. ARI also purchased six apartments and three commercial properties for a total of $26.6 million. ARI paid $5.2 million in cash, including closing costs.

In 2006, ARI sold approximately 318 acres of land primarily in North Texas, but including land in Florida, Tennessee and the U.S. Virgin
Islands. The aggregate sales price was $62.0 million and ARI received net cash of $27.8 million after closing costs and paying off or paying down $25.9 million in mortgage debt. ARI also sold six apartments for a total of $48.3 million and received
net cash of $16.2 million after the payoff or assumption of mortgage debt by the purchasers.

ARI expects that funds from existing cash
resources, aggressive sales of land and selected income producing property sales, refinancing of real estate, and borrowings against its real estate will be sufficient to meet the cash requirements associated with ARIs current and anticipated
level of operations, maturing debt obligations and existing commitments. To the extent that ARIs liquidity permits or financing sources are available, ARI will make investments in real estate, primarily in improved and unimproved land, will
continue making investments in real estate entities and marketable equity securities, and will develop and construct income-producing properties.

Equity Investments.    Since 1988, ARI has from time to time purchased shares of IORI and TCI, both of which had the same advisor as ARI until June 2003. The Company may purchase additional equity securities of
IORI and TCI through open market and negotiated transactions to the extent ARIs liquidity permits.

Equity securities of TCI held by
ARI (and of IORI held by TCI) may be deemed restricted securities under Rule 144 of the Securities Act of 1933 (Securities Act). Accordingly, ARI may be unable to sell such equity securities other than in a registered public
offering or pursuant to an exemption under the Securities Act for a one-year period after they are acquired. Such restrictions may reduce ARIs ability to realize the full fair market value of such investments if ARI attempted to dispose of
such securities in a short period of time.

In 2006, ARI declared dividends to its Preferred stockholders totaling $2.5 million, of which
approximately $1 million was paid.

Management reviews the carrying values of ARIs properties and mortgage notes receivable at least
annually and whenever events or a change in circumstances indicate that impairment may exist. Impairment is considered to exist if, in the case of a property, the future cash flow from the property (undiscounted and without



43



---

##### Table of Contents

interest) is less than the carrying amount of the property. For notes receivable, impairment is considered to exist if it is probable that all amounts due
under the terms of the note will not be collected. If impairment is found to exist, a provision for loss is recorded by a charge against earnings to the extent that the investment in the note exceeds managements estimate of the fair value of
the collateral securing such note. The mortgage note receivable review includes an evaluation of the collateral property securing each note. The property review generally includes: (1) selective property inspections, (2) a review of the
propertys current rents compared to market rents, (3) a review of the propertys expenses, (4) a review of maintenance requirements, (5) a review of the propertys cash flow, (6) discussions with the manager of
the property, and (7) a review of properties in the surrounding area.

Contractual Obligations

ARI has contractual obligations and commitments primarily with regards to the payment of mortgages.

The following table aggregates ARIs expected contractual obligations and commitments subsequent to December 31, 2006.



|                                                                                   |  |                        |           |                  |   |           |  |           |         |                   |   |        |  |   |        
|---------------------------------------------------------------------------------- |  | ---------------------- | --------- | ---------------- | - | --------- |  | --------- | ------- | ----------------- | - | ------ |  | - | -------
|                                                                                   |  | Payments Due by Period
|Contractual Obligations                                                            |  | Total                  |           | Less than 1 year |   | 1-3 years |  | 3-5 years |         | More than 5 years
|                                                                                   |  | (dollars in thousands)
|Long-Term Debt Obligations(1)                                                      |  | $                      | 1,035,219 |                  | $ | 298,197   |  | $         | 208,697 |                   | $ | 60,605 |  | $ | 467,720
|Capital Lease Obligations                                                          |  |                        |          |                  |   |          |  |           |        |                   |   |       |  |   |       
|Operating Lease Obligations                                                        |  |                        | 15,747    |                  |   | 2,396     |  |           | 4,912   |                   |   | 3,480  |  |   | 4,959  
|Purchase Obligations                                                               |  |                        |          |                  |   |          |  |           |        |                   |   |       |  |   |       
|Other Long-Term Liabilities Reflected on the Registrants Balance Sheet under GAAP |  |                        | 2,163     |                  |   | 2,163     |  |           |        |                   |   |       |  |   |       
|                                                                                   |  |                        |           |                  |   |           |  |           |         |                   |   |        |  |   |        
|Total                                                                              |  | $                      | 1,053,129 |                  | $ | 302,756   |  | $         | 213,609 |                   | $ | 64,085 |  | $ | 472,679
|                                                                                   |  |                        |           |                  |   |           |  |           |         |                   |   |        |  |   |        

---

|(1) | ARIs long-term debt may contain financial covenants that, if certain thresholds are not met, could allow the lender to accelerate principal payments or cause the note to
become due immediately.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Other long-term liabilities represent ARIs intentions to purchase the interests of general and
limited purchases of partnerships formed to construct residential properties.

Environmental Matters

Under various federal, state and local environmental laws, ordinances and regulations, ARI may be potentially liable for removal or remediation costs, as
well as certain other potential costs relating to hazardous or toxic substances (including governmental fines and injuries to persons and property) where property-level managers have arranged for the removal, disposal or treatment of hazardous or
toxic substances. In addition, certain environmental laws impose liability for release of asbestos-containing materials into the air, and third parties may seek recovery for personal injury associated with such materials.

Management is not aware of any environmental liability relating to the above matters that would have a material adverse effect on ARIs business,
assets or results of operations.

Newly Issued Accounting Standards

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instrumentsan Amendment of FASB Statements No. 133 and 140 (SFAS No. 155). The
purpose of SFAS No. 155 is to simplify the accounting for certain hybrid financial instruments by permitting fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require
bifurcation.



44



---

##### Table of Contents

SFAS No. 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after
September 15, 2006. We do not expect the adoption of SFAS No. 155 to have a material impact on our cash flows, results of operations, financial position or liquidity.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assetsan Amendment of FASB Statement
No. 140 (SFAS No. 156). SFAS No. 156 requires recognition of a servicing asset or a servicing liability each time an entity undertakes an obligation to service a financial asset by entering into a servicing contract.
SFAS No. 156 also requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value and subsequently measured at fair value at each reporting date. SFAS No. 156 is effective as of
the beginning of any entitys first fiscal year that begins after September 15, 2006. We do not expect the adoption of SFAS No. 156 to have a material impact on our cash flows, results of operations, financial position or liquidity.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB
Statement No. 109 (FIN No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements and prescribes a recognition threshold and measurement attribute
for the financial statement recognition and measurement of a tax position take or expected to be taken in a tax return. FIN No. 48 also provides guidance on description, classification, interest and penalties, accounting in interim periods,
disclosure and transition. FIN No. 48 is effective for fiscal years beginning after December 15, 2006. We do not expect the adoption of FIN No. 48 to have a material impact on our cash flows, results of operations, financial position
or liquidity.

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 108 (SAB
No. 108), Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements. SAB 108 provides guidance on the consideration of the effects of prior period misstatements in
quantifying current year misstatements for the purpose of a materiality assessment. SAB 108 requires the quantification of financial statement misstatements based on the effects of the misstatements on each of the companys financial
statements and the related financial statement disclosures. This model is commonly referred to as the dual approach because it requires quantification of errors under both the iron curtain and the roll-over methods. The roll-over method
focuses primarily on the impact of a misstatement on the income statementincluding the reversing effect of prior year misstatementsbut its use can lead to the accumulation of misstatements in the balance sheet. The iron curtain method
focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior year errors on the income statement. SAB 108 was effective for financial statements for fiscal years ending after
November 15, 2006. The adoption of SAB 108 did not have a material impact on our cash flows, results of operations, financial position or liquidity.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. The new FASB rule defines fair value, establishes a framework for measuring fair value in generally accepted accounting
principles, or GAAP, and expands disclosures about fair value measurements. The statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. We are
currently evaluating the impact, if any, to our financial condition or results of operations from the adoption of SFAS No. 157.

Inflation

The effects of inflation on ARIs operations are not quantifiable. Revenues from property operations tend to fluctuate
proportionately with inflationary increases and decreases in housing costs. Fluctuations in the rate of inflation also affect the sales values of properties and the ultimate gains to be realized from property sales. To the extent that inflation
affects interest rates, earnings from short-term investments and the cost of new financings as well as the cost of variable interest rate debt will be affected.



45



---

##### Table of Contents

|ITEM | 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|---- | --------------------------------------------------------------

ARIs future operations, cash flow and fair values of financial instruments are partially dependent upon the then existing market interest rates and
market equity prices. Market risk is the changes in the market rates and prices and the affect of the changes on the future operations. Market risk is managed by matching a propertys anticipated net operating income to an appropriate
financing.

ARI is exposed to interest rate risk associated with variable rate notes payable and maturing debt that has to be refinanced.
ARI does not hold financial instruments for trading or other speculative purposes, but rather issues these financial instruments to finance its portfolio of real estate assets. ARIs interest rate sensitivity position is managed by ARIs
capital markets department. Interest rate sensitivity is the relationship between changes in market interest rates and the fair value of market rate sensitive assets and liabilities. ARIs earnings are affected as changes in short-term interest
rates impact its cost of variable rate debt and maturing fixed rate debt. A large portion of ARIs market risk is exposure to short-term interest rates from variable rate borrowings. The impact on ARIs financial statements of refinancing
fixed debt that matured during 2006 was not material. As permitted, management intends to convert a significant portion of those borrowings from variable rates to fixed rates. If market interest rates for variable rate debt average 100 basis points
more in 2007 than they did during 2006, ARIs interest expense would increase and net income would decrease by $2.3 million. This amount is determined by considering the impact of hypothetical interest rates on ARIs borrowing cost. The
analysis does not consider the effects of the reduced level of overall economic activity that could exist in such an environment. Further, in the event of a change of such magnitude, management would likely take actions to further mitigate its
exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no change in ARIs financial structure.

The following table contains only those exposures that existed at December 31, 2006. Anticipation of exposures of risk on positions that could
possibly arise was not considered. ARIs ultimate interest rate risk and its effect on operations will depend on future capital market exposures, which cannot be anticipated with a probable assurance level. Dollars in thousands.



|                                      |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  |   |        
|------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - | ---------- | - | ------ | - |  | - | ------- |  | - | -------
|                                      |  | 2006 |         |   | 2007 |   |        | 2008 |  |   | 2009   |   |  | 2010 |        |   | Thereafter |   | Total 
|Assets                                |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  |   |        
|Marketable securities at market value |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  | $ | 9,038  
|Notes receivable                      |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  |   |        
|Variable interest rate-fair value     |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  | $ | 22,326 
|Instruments maturities               |  | $    | 5,633   |   |      | $ | 14,845 |      |  | $ | 2,775  |   |  | $    |       |   |            | $ |       |   |  | $ |        |  | $ | 23,253 
|Instruments amortization             |  |      |        |   |      |   |       |      |  |   |       |   |  |      |       |   |            |   |       |   |  |   |        |  |   |       
|Interest                              |  |      | 2,418   |   |      |   | 706    |      |  |   | 284    |   |  |      |       |   |            |   |       |   |  |   |        |  |   | 3,408  
|Average rate                          |  |      | 10.3    | % |      |   | 5.1    | %    |  |   | 8.7    | % |  |      |       |   |            |   |       |   |  |   |        |  |   |        
|Fixed interest rate-fair value        |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  | $ | 53,318 
|Instruments maturities               |  | $    | 35,884  |   |      | $ | 2,463  |      |  | $ | 7,190  |   |  | $    | 600    |   |            | $ |       |   |  | $ | 10,109  |  | $ | 56,246 
|Instruments amortization             |  |      | 111     |   |      |   | 50     |      |  |   |       |   |  |      |       |   |            |   |       |   |  |   |        |  |   | 161    
|Interest                              |  |      | 4,721   |   |      |   | 2,653  |      |  |   | 1,517  |   |  |      | 1,384  |   |            |   | 1,380  |   |  |   | 5,879   |  |   | 17,534 
|Average rate                          |  |      | 8.2     | % |      |   | 9.5    | %    |  |   | 9.6    | % |  |      | 9.3    | % |            |   | 9.5    | % |  |   |        |  |   |        
|Liabilities                           |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  |   |        
|Notes payable                         |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  |   |        
|Variable interest rate-fair value     |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  | $ | 222,726
|Instruments maturities               |  | $    | 132,387 |   |      | $ | 46,767 |      |  | $ | 15,323 |   |  | $    | 6,737  |   |            | $ | 22,360 |   |  | $ | 10,993  |  | $ | 234,567
|Instruments amortization             |  |      | 2,628   |   |      |   | 1,735  |      |  |   | 1,645  |   |  |      | 1,574  |   |            |   | 1,346  |   |  |   | 14,700  |  |   | 23,628 
|Interest                              |  |      | 14,116  |   |      |   | 6,878  |      |  |   | 4,476  |   |  |      | 3,664  |   |            |   | 2,456  |   |  |   | 11,710  |  |   | 43,300 
|Average rate                          |  |      | 7.7     | % |      |   | 7.0    | %    |  |   | 6.8    | % |  |      | 6.8    | % |            |   | 6.5    | % |  |   |        |  |   |        
|Fixed interest rate-fair value        |  |      |         |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |   |  |   |         |  | $ | 723,570
|Instruments maturities               |  | $    | 152,468 |   |      | $ | 58,749 |      |  | $ | 65,226 |   |  | $    | 8,353  |   |            | $ | 2,186  |   |  | $ | 121,184 |  | $ | 408,166
|Instruments amortization             |  |      | 10,714  |   |      |   | 10,034 |      |  |   | 9,218  |   |  |      | 9,076  |   |            |   | 8,973  |   |  |   | 320,843 |  |   | 368,858
|Interest                              |  |      | 50,641  |   |      |   | 41,454 |      |  |   | 36,076 |   |  |      | 31,387 |   |            |   | 30,278 |   |  |   | 443,380 |  |   | 633,216
|Average rate                          |  |      | 7.1     | % |      |   | 7.0    | %    |  |   | 7.1    | % |  |      | 6.7    | % |            |   | 6.7    | % |  |   |        |  |   |        



46



---

##### Table of Contents

|ITEM 8. | CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | --------------------------------------------------------

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                             |  |     
|-------------------------------------------------------------------------------------------- |  | ----
|                                                                                             |  | Page
|Financial Statements                                                                         |  |     
|Reports of Independent Registered Public Accounting Firms                                    |  | 48  
|Consolidated Balance SheetsDecember 31, 2006 and 2005                                       |  | 49  
|Consolidated Statements of OperationsYears Ended December 31, 2006, 2005 and 2004           |  | 50  
|Consolidated Statements of Stockholders EquityYears Ended December 31, 2006, 2005 and 2004 |  | 51  
|Consolidated Statements of Cash FlowsYears Ended December 31, 2006, 2005 and 2004           |  | 52  
|Notes to Consolidated Financial Statements                                                   |  | 54  
|                                                                                             | 
|Financial Statement Schedules                                                                |  |     
|Schedule IIIReal Estate and Accumulated Depreciation                                        |  | 87  
|Schedule IVMortgage Loans on Real Estate                                                    |  | 98  

All other schedules are omitted because they are not required, are not applicable, or the
information required is included in the Consolidated Financial Statements or the notes thereto.



47



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors of

American Realty Investors, Inc.

Dallas, Texas

We have audited the accompanying consolidated balance sheets of American Realty Investors, Inc. as of December 31, 2006 and 2005 and the related
consolidated statements of income, stockholders equity and comprehensive income and cash flows for each of the years in the three-year period ended December 31, 2006. These financial statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 22, American Realty
Investors, Inc.s management intends to both sell land and income producing properties and refinance or extend debt secured by real estate to meet the Companys liquidity needs.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of American
Realty Investors, Inc. as of December 31, 2006 and 2005, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2006 in conformity with accounting principles generally
accepted in the United States of America.

Our audits were made for the purpose of forming an opinion on the basic consolidated financial
statements taken as a whole. Schedules III and IV are presented for the purpose of complying with the Securities and Exchange Commissions rules and is not a required part of the basic consolidated financial statements. These schedules have
been subjected to the auditing procedures applied in the audits of the basic consolidated financial statements and, in our opinion, fairly states, in all material respects, the financial data required to be set forth therein in relation to the basic
consolidated financial statements taken as a whole.

Farmer, Fuqua & Huff, PC

Plano, Texas

March 30, 2007



48



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                                                                                                    |  | December 31, 2006      |           |   | December 31, 2005 |  
|                                                                                                                                                                                                                                    |  | (dollars in thousands) |          
|Assets                                                                                                                                                                                                                              |  |                        |           |   |                   |  
|Real estate held for investment                                                                                                                                                                                                     |  | $                      | 1,249,833 |   |                   | $ | 1,025,661 |  
|Lessaccumulated depreciation                                                                                                                                                                                                       |  |                        | (178,029  | ) |                   |   | (153,597  | )
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                        | 1,071,804 |   |                   |   | 872,064   |  
|Real estate held for sale, net of depreciation                                                                                                                                                                                      |  |                        | 134,593   |   |                   |   | 172,303   |  
|Real estate subject to sales contract                                                                                                                                                                                               |  |                        | 66,027    |   |                   |   | 68,738    |  
|Notes and interest receivable                                                                                                                                                                                                       |  |                        |           |   |                   |   |           |  
|Performing ($28,541 in 2006 and $44,500 in 2005 from affiliates)                                                                                                                                                                    |  |                        | 50,668    |   |                   |   | 70,894    |  
|Non-performing                                                                                                                                                                                                                      |  |                        | 2,963     |   |                   |   | 11,546    |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                        | 53,631    |   |                   |   | 82,440    |  
|Lessallowance for estimated losses                                                                                                                                                                                                 |  |                        | (1,000    | ) |                   |   | (1,000    | )
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                        | 52,631    |   |                   |   | 81,440    |  
|Marketable securities, at market value                                                                                                                                                                                              |  |                        | 9,038     |   |                   |   | 7,446     |  
|Cash and cash equivalents                                                                                                                                                                                                           |  |                        | 7,035     |   |                   |   | 13,904    |  
|Restricted cash                                                                                                                                                                                                                     |  |                        | 6,000     |   |                   |   |          |  
|Investments in equity investees                                                                                                                                                                                                     |  |                        | 25,056    |   |                   |   | 13,521    |  
|Goodwill, net of accumulated amortization ($1,763 in 2005)                                                                                                                                                                          |  |                        |          |   |                   |   | 11,858    |  
|Other intangibles, net of accumulated amortization ($926 in 2005)                                                                                                                                                                   |  |                        |          |   |                   |   | 1,449     |  
|Other assets ($52,793 in 2006 and $30,441 in 2005 from affiliates)                                                                                                                                                                  |  |                        | 121,487   |   |                   |   | 103,072   |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  | $                      | 1,493,671 |   |                   | $ | 1,345,795 |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|Liabilities and Stockholders Equity                                                                                                                                                                                                |  |                        |           |   |                   |  
|Liabilities:                                                                                                                                                                                                                        |  |                        |           |   |                   |   |           |  
|Notes and interest payable ($7,499 in 2006 and $45,590 in 2005 to affiliate)                                                                                                                                                        |  | $                      | 1,022,370 |   |                   | $ | 817,944   |  
|Liabilities related to assets held-for-sale                                                                                                                                                                                         |  |                        | 43,579    |   |                   |   | 144,555   |  
|Liabilities subject to sales contract                                                                                                                                                                                               |  |                        | 58,816    |   |                   |   | 59,323    |  
|Stock-secured notes payable                                                                                                                                                                                                         |  |                        | 22,452    |   |                   |   | 22,549    |  
|Accounts payable and other liabilities ($10,542 in 2006 and $4,667 in 2005 to affiliates)                                                                                                                                           |  |                        | 107,771   |   |                   |   | 93,842    |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                        | 1,254,988 |   |                   |   | 1,138,213 |  
|Commitments and contingencies                                                                                                                                                                                                       |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                       
|Minority interest                                                                                                                                                                                                                   |  |                        | 78,194    |   |                   |   | 59,185    |  
|Stockholders equity:                                                                                                                                                                                                               |  |                        |           |   |                   |   |           |  
|Preferred Stock, $2.00 par value, authorized 50,000,000 shares, issued and outstanding Series A, 3,390,913 shares in 2006 and 2005
(liquidation preference $33,909), including 900,000 shares in 2006 and 2005 held by subsidiaries |  |                        | 4,979     |   |                   |   | 4,982     |  
|Common Stock, $.01 par value, authorized 100,000,000 shares; issued 11,592,272 shares in 2006 and 2005                                                                                                                              |  |                        | 114       |   |                   |   | 114       |  
|Treasury stock, at cost, 1,443,272 shares in 2006 and 2005                                                                                                                                                                          |  |                        | (15,146   | ) |                   |   | (15,146   | )
|Paid-in capital                                                                                                                                                                                                                     |  |                        | 93,378    |   |                   |   | 93,389    |  
|Retained earnings                                                                                                                                                                                                                   |  |                        | 75,380    |   |                   |   | 64,805    |  
|Accumulated other comprehensive income                                                                                                                                                                                              |  |                        | 1,784     |   |                   |   | 253       |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  |                        | 160,489   |   |                   |   | 148,397   |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  
|                                                                                                                                                                                                                                    |  | $                      | 1,493,671 |   |                   | $ | 1,345,795 |  
|                                                                                                                                                                                                                                    |  |                        |           |   |                   |   |           |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



49



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|------------------------------------------------------------------------------------------------------ |  | ------------------------ | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                                                       |  | Years Ended December 31, |           
|                                                                                                       |  | 2006                     |            |   | 2005 |   |            | 2004 | 
|                                                                                                       |  | (dollars in thousands)   |           
|Revenues:                                                                                              |  |                          |            |   |      |   |            |      |  |   |            |  
|Rental and other property revenues ($1,423 in 2006, $1,091 in 2005 and $1,223 in 2004 from affiliates) |  | $                        | 182,344    |   |      | $ | 159,200    |      |  | $ | 137,452    |  
|                                                                                                       |  |                          |           
|Expenses                                                                                               |  |                          |            |   |      |   |            |      |  |   |            |  
|Property operating expenses ($8,212 in 2006, $7,646 in 2005 and $5,182 in 2004 to affiliates)          |  |                          | 122,916    |   |      |   | 106,930    |      |  |   | 102,631    |  
|Depreciation and amortization                                                                          |  |                          | 25,394     |   |      |   | 22,328     |      |  |   | 21,452     |  
|General and administrative ($4,481 in 2006, $4,407 in 2005 and $2,470 in 2004 to affiliates)           |  |                          | 9,465      |   |      |   | 17,683     |      |  |   | 15,804     |  
|Advisory fee to affiliate                                                                              |  |                          | 12,678     |   |      |   | 9,336      |      |  |   | 10,728     |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Total operating expenses                                                                               |  |                          | 170,453    |   |      |   | 156,277    |      |  |   | 150,615    |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Operating income (loss)                                                                                |  |                          | 11,891     |   |      |   | 2,923      |      |  |   | (13,163    | )
|                                                                                                       |  |                          |           
|Other income (expense)                                                                                 |  |                          |            |   |      |   |            |      |  |   |            |  
|Interest income ($2,692 in 2006, $2,379 in 2005 and $3,258 in 2004 from affiliates)                    |  |                          | 5,950      |   |      |   | 5,439      |      |  |   | 5,347      |  
|Gain (loss) on foreign currency transaction                                                            |  |                          | 2          |   |      |   | 292        |      |  |   | 3,766      |  
|Gain on settlement of debt                                                                             |  |                          |           |   |      |   |           |      |  |   | 10,649     |  
|Gain on involuntary conversion                                                                         |  |                          | 20,479     |   |      |   |           |      |  |   |           |  
|Other income                                                                                           |  |                          | 6,181      |   |      |   | 3,007      |      |  |   | 1,846      |  
|Mortgage and loan interest ($1,857 in 2006, $2,510 in 2005 and $2,825 in 2004 to affiliates)           |  |                          | (76,518    | ) |      |   | (60,966    | )    |  |   | (59,684    | )
|Discount on sale of notes receivable                                                                   |  |                          | (1,170     | ) |      |   | (15        | )    |  |   | (389       | )
|Net income fee to affiliate                                                                            |  |                          | (972       | ) |      |   | (3,712     | )    |  |   | (1,933     | )
|Incentive fee to affiliate                                                                             |  |                          | (1,490     | ) |      |   | (1,128     | )    |  |   |           |  
|Litigation settlement                                                                                  |  |                          | 15         |   |      |   | (130       | )    |  |   | (4,348     | )
|Provision for loan losses                                                                              |  |                          |           |   |      |   |           |      |  |   | 2,768      |  
|Provision for asset impairment                                                                         |  |                          |           |   |      |   |           |      |  |   | (8,001     | )
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Total other income (expense)                                                                           |  |                          | (47,523    | ) |      |   | (57,213    | )    |  |   | (49,979    | )
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Loss before gain on land sales, minority interest, and equity in earnings of investees                 |  |                          | (35,632    | ) |      |   | (54,290    | )    |  |   | (63,142    | )
|Gain on land sales                                                                                     |  |                          | 23,973     |   |      |   | 39,926     |      |  |   | 11,781     |  
|Minority interest                                                                                      |  |                          | 672        |   |      |   | (3,056     | )    |  |   | (7,270     | )
|Equity in income (loss) of investees                                                                   |  |                          | 1,540      |   |      |   | 397        |      |  |   | (41        | )
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Income (loss) from continuing operations                                                               |  |                          | (9,447     | ) |      |   | (17,023    | )    |  |   | (58,672    | )
|Income from discontinued operations (NOTE 19)                                                          |  |                          | 22,513     |   |      |   | 64,440     |      |  |   | 91,866     |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Net income                                                                                             |  |                          | 13,066     |   |      |   | 47,417     |      |  |   | 33,194     |  
|Preferred dividend requirement                                                                         |  |                          | (2,491     | ) |      |   | (2,572     | )    |  |   | (2,601     | )
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Net income applicable to common shares                                                                 |  | $                        | 10,575     |   |      | $ | 44,845     |      |  | $ | 30,593     |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Earnings per sharebasic                                                                               |  |                          |            |   |      |   |            |      |  |   |            |  
|Income (loss) from continuing operations                                                               |  | $                        | (1.18      | ) |      | $ | (1.93      | )    |  | $ | (5.80      | )
|Discontinued operations                                                                                |  |                          | 2.22       |   |      |   | 6.35       |      |  |   | 8.70       |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Net income applicable to common shares                                                                 |  | $                        | 1.04       |   |      | $ | 4.42       |      |  | $ | 2.90       |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Earnings per sharediluted                                                                             |  |                          |            |   |      |   |            |      |  |   |            |  
|Income (loss) from continuing operations                                                               |  | $                        | (1.18      | ) |      | $ | (1.93      | )    |  | $ | (5.80      | )
|Discontinued operations                                                                                |  |                          | 2.22       |   |      |   | 6.35       |      |  |   | 8.70       |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Net income applicable to common shares                                                                 |  | $                        | 1.04       |   |      | $ | 4.42       |      |  | $ | 2.90       |  
|                                                                                                       |  |                          |            |   |      |   |            |      |  |   |            |  
|Weighted average common shares used in computing earnings per share                                    |  |                          | 10,149,000 |   |      |   | 10,149,000 |      |  |   | 10,559,571 |  

Convertible Preferred Stock (2,490,913, 2,490,913 and 2,569,350 shares) and options to purchase
70,750, 70,750 and 76,750 shares of ARIs Common Stock were excluded from the computation of diluted earnings per share for 2006, 2005 and 2004 respectively, because the effect of their inclusion would be antidilutive.

The accompanying notes are an integral part of these Consolidated Financial Statements.



50



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY



|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|-------------------------------------------------------- |  | ---------------------- | ----- | - | ---------------------- | - | ---- | ----------- |  | -------------- | --- |  | -------------- | ------- | - | ----------------- | - | ------ | ------------------------------------------ |  | - | ------------------- | - |  | - | ------ | - |  | - | ------- | -
|                                                         |  | Series APreferredStock |       |   | Series EPreferredStock |   |      | CommonStock |  | Treasury Stock |     |  | Paid-inCapital |         |   | Retained Earnings |   |        | AccumulatedOtherComprehensiveIncome/(Loss) |  |   | StockholdersEquity |  
|                                                         |  | (dollars in thousands) |      
|Balance, January 1, 2004                                 |  | $                      | 4,651 |   |                        | $ | 100  |             |  | $              | 114 |  | $              | (9,924  | ) |                   | $ | 92,464 |                                            |  | $ | (10,635             | ) |  | $ | 101    |   |  | $ | 76,871  |  
|Unrealized gain on foreign Currency translation          |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | (3,229 | ) |  |   | (3,229  | )
|Unrealized gains marketable securities                   |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | 1,580  |   |  |   | 1,580   |  
|Net income                                               |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | 33,194              |   |  |   |       |   |  |   | 33,194  |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   | 31,545  |  
|Repurchase of common stock                               |  |                        |      |   |                        |   |     |             |  |                |    |  |                | (5,222  | ) |                   |   |       |                                            |  |   |                    |   |  |   |       |   |  |   | (5,222  | )
|Common stock dividends (pre-merger)                      |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (26                 | ) |  |   |       |   |  |   | (26     | )
|Repurchase of series A preferred stock                   |  |                        | (12   | ) |                        |   |     |             |  |                |    |  |                |        |   |                   |   | (48    | )                                          |  |   | 2                   |   |  |   |       |   |  |   | (58     | )
|Issuance of series A preferred affiliates                |  |                        | 500   |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   | 2,000  |                                            |  |   |                    |   |  |   |       |   |  |   | 2,500   |  
|Series A preferred stock cash dividend ($1.00 per share) |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (2,571              | ) |  |   |       |   |  |   | (2,571  | )
|Series E preferred stock cash dividend ($0.60 per share) |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (30                 | ) |  |   |       |   |  |   | (30     | )
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2004                               |  | $                      | 5,139 |   |                        | $ | 100  |             |  | $              | 114 |  | $              | (15,146 | ) |                   | $ | 94,416 |                                            |  | $ | 19,934              |   |  | $ | (1,548 | ) |  | $ | 103,009 |  
|Unrealized loss on foreign Currency translation          |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | 935    |   |  |   | 935     |  
|Unrealized gain on marketable securities                 |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | 866    |   |  |   | 866     |  
|Net income                                               |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | 47,417              |   |  |   |       |   |  |   | 47,417  |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   | 49,218  |  
|Common stock dividends (pre- merger)                     |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (1                  | ) |  |   |       |   |  |   | (1      | )
|Repurchase of series A preferred Stock                   |  |                        | (157  | ) |                        |   |     |             |  |                |    |  |                |        |   |                   |   | (1,027 | )                                          |  |   | 27                  |   |  |   |       |   |  |   | (1,157  | )
|Repurchase of series E preferred Stock                   |  |                        |      |   |                        |   | (100 | )           |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   |       |   |  |   | (100    | )
|Series A preferred stock cash Dividend ($1.00 per share) |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (2,550              | ) |  |   |       |   |  |   | (2,550  | )
|Series E preferred stock cash Dividend ($0.60 per share) |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (22                 | ) |  |   |       |   |  |   | (22     | )
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2005                               |  | $                      | 4,982 |   |                        | $ |     |             |  | $              | 114 |  | $              | (15,146 | ) |                   | $ | 93,389 |                                            |  | $ | 64,805              |   |  | $ | 253    |   |  | $ | 148,397 |  
|Unrealized gain on foreign Currency translation          |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | (790   | ) |  |   | (790    | )
|Unrealized gain on marketable securities                 |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   |                    |   |  |   | 2,321  |   |  |   | 2,321   |  
|Net income                                               |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | 13,066              |   |  |   |       |   |  |   | 13,066  |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   | 14,597  |  
|Repurchase of series A preferred Stock                   |  |                        | (3    | ) |                        |   |     |             |  |                |    |  |                |        |   |                   |   | (11    | )                                          |  |   |                    |   |  |   |       |   |  |   | (14     | )
|Series preferred stock cash dividend ($1.00 per share)   |  |                        |      |   |                        |   |     |             |  |                |    |  |                |        |   |                   |   |       |                                            |  |   | (2,491              | ) |  |   |       |   |  |   | (2,491  | )
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2006                               |  | $                      | 4,979 |   |                        | $ |     |             |  | $              | 114 |  | $              | (15,146 | ) |                   | $ | 93,378 |                                            |  | $ | 75,380              |   |  | $ | 1,784  |   |  | $ | 160,489 |  
|                                                         |  |                        |       |   |                        |   |      |             |  |                |     |  |                |         |   |                   |   |        |                                            |  |   |                     |   |  |   |        |   |  |   |         |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



51



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                                                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                                                                             |  | For the Years Ended December 31, |         
|                                                                                                                                             |  | 2006                             |          |   | 2005 |   |          | 2004 | 
|                                                                                                                                             |  | (dollars in thousands)           |         
|Cash Flows From Operating Activities                                                                                                         |  |                                  |          |   |      |   |          |      |  |   |          |  
|Income (loss) from continuing operations                                                                                                     |  | $                                | (9,447   | ) |      | $ | (17,023  | )    |  | $ | (58,672  | )
|Adjustments to reconcile net income to net cash used in operating activities                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Gain on sale of real estate                                                                                                                  |  |                                  | (23,973  | ) |      |   | (39,926  | )    |  |   | (11,781  | )
|Depreciation and amortization                                                                                                                |  |                                  | 25,394   |   |      |   | 22,328   |      |  |   | 21,452   |  
|Amortization of deferred borrowing costs                                                                                                     |  |                                  | 3,049    |   |      |   | 6,671    |      |  |   | 10,488   |  
|Provision for asset impairment                                                                                                               |  |                                  |         |   |      |   |         |      |  |   | 10,499   |  
|Discount on sale of notes receivable                                                                                                         |  |                                  | 1,183    |   |      |   | 15       |      |  |   | 389      |  
|Provision for loan losses                                                                                                                    |  |                                  |         |   |      |   |         |      |  |   | (2,768   | )
|Gain on settlement of debt                                                                                                                   |  |                                  |         |   |      |   |         |      |  |   | (10,649  | )
|Equity in (income) loss of investees                                                                                                         |  |                                  | (1,540   | ) |      |   | (397     | )    |  |   | 41       |  
|(Gain) loss on foreign currency transactions                                                                                                 |  |                                  | (2       | ) |      |   | (292     | )    |  |   | (3,766   | )
|(Increase) decrease in accrued interest receivable                                                                                           |  |                                  | 1,022    |   |      |   | 1,008    |      |  |   | 1,318    |  
|(Increase) decrease in other assets                                                                                                          |  |                                  | (2,918   | ) |      |   | (8,322   | )    |  |   | (3,548   | )
|Increase (decrease) in accrued interest payable                                                                                              |  |                                  | 2,233    |   |      |   | (1,984   | )    |  |   | 2,492    |  
|Increase (decrease) in accounts payable and other liabilities (includes $10,542 in 2006, $2,110 in 2005 and $14,864 in 2004 with
affiliates) |  |                                  | (10,503  | ) |      |   | 24,006   |      |  |   | 199      |  
|Increase (decrease) in minority interest                                                                                                     |  |                                  | (5,551   | ) |      |   | 1,469    |      |  |   | 1,819    |  
|                                                                                                                                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net cash used in operating activities                                                                                                        |  | $                                | (21,053  | ) |      | $ | (12,447  | )    |  | $ | (42,487  | )
|                                                                                                                                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Cash Flows From Investing Activities                                                                                                         |  |                                  |          |   |      |   |          |      |  |   |          |  
|Collections on notes receivable ($1,931 in 2006, $2,490 in 2005 and $718 in 2004 from affiliates)                                            |  | $                                | 12,368   |   |      | $ | 6,277    |      |  | $ | 11,626   |  
|Proceeds from sale of notes receivable                                                                                                       |  |                                  | 6,828    |   |      |   | 33,265   |      |  |   | 8,264    |  
|Notes receivable funded                                                                                                                      |  |                                  | (5,060   | ) |      |   | (12,139  | )    |  |   | (6,848   | )
|Proceeds from sale of real estate                                                                                                            |  |                                  | 66,722   |   |      |   | 166,254  |      |  |   | 273,393  |  
|Proceeds from sale of marketable equity securities                                                                                           |  |                                  |         |   |      |   | 84       |      |  |   |         |  
|Acquisitions of real estate                                                                                                                  |  |                                  | (142,527 | ) |      |   | (170,333 | )    |  |   | (57,877  | )
|Real estate improvements                                                                                                                     |  |                                  | (567     | ) |      |   | (60,356  | )    |  |   | (165,154 | )
|Restaurant equipment purchased                                                                                                               |  |                                  |         |   |      |   | (810     | )    |  |   | (1,527   | )
|Proceeds from sale of restaurant equipment                                                                                                   |  |                                  |         |   |      |   | 1,360    |      |  |   | 94       |  
|Earnest money deposits made                                                                                                                  |  |                                  | (9,386   | ) |      |   | (2,670   | )    |  |   | (4,825   | )
|Distribution from (to) equity investees                                                                                                      |  |                                  | (5,024   | ) |      |   | (4,374   | )    |  |   | 1,007    |  
|Payments to advisor                                                                                                                          |  |                                  | (1,684   | ) |      |   |         |      |  |   |         |  
|Investment in real estate entities, net of cash acquired                                                                                     |  |                                  | (39,269  | ) |      |   | (475     | )    |  |   | (3,887   | )
|                                                                                                                                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net cash (used in) provided by investing activities                                                                                          |  | $                                | (117,599 | ) |      | $ | (43,917  | )    |  | $ | 54,266   |  
|                                                                                                                                             |  |                                  |          |   |      |   |          |      |  |   |          |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



52



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS(Continued)



|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|------------------------------------------------------------------------------ |  | ---------------------------- | ------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                               |  | For Years Ended December 31, |        
|                                                                               |  | 2006                         |         |   | 2005 |   |          | 2004 | 
|                                                                               |  | (dollars in thousands)       |        
|Cash Flows From Financing Activities                                           |  |                              |         |   |      |   |          |      |  |   |          |  
|Proceeds from notes payable                                                    |  | $                            | 245,848 |   |      | $ | 227,877  |      |  | $ | 382,259  |  
|Stock-secured borrowings (payments), net                                       |  |                              |         |   |      |   | 3,878    |      |  |   | (736     | )
|Payments on notes payable                                                      |  |                              | (99,531 | ) |      |   | (145,348 | )    |  |   | (380,579 | )
|Deferred borrowing costs                                                       |  |                              | (6,477  | ) |      |   | (4,417   | )    |  |   | (8,994   | )
|Net advances (to) from affiliates                                              |  |                              | (8,243  | ) |      |   | (32,827  | )    |  |   | 14,189   |  
|Dividends paid                                                                 |  |                              | (849    | ) |      |   | (1,012   | )    |  |   | (1,566   | )
|Restricted cash                                                                |  |                              | (6,000  | ) |      |   |         |      |  |   |         |  
|Repurchase of preferred stock                                                  |  |                              | (15     | ) |      |   | (1,375   | )    |  |   | (10      | )
|Repurchase of common stock                                                     |  |                              |        |   |      |   |         |      |  |   | (5,222   | )
|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|Net cash provided by (used in) financing activities                            |  |                              | 124,733 |   |      |   | 46,776   |      |  |   | (659     | )
|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|Discontinued Operations                                                        |  |                              |         |   |      |   |          |      |  |   |          |  
|Cash provided by operating activities                                          |  |                              | 2,433   |   |      |   | 1,091    |      |  |   | 2,025    |  
|Cash (used in) investing activities                                            |  |                              | 4,617   |   |      |   |         |      |  |   | (287     | )
|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|                                                                               |  |                              | 7,050   |   |      |   | 1,091    |      |  |   | 1,738    |  
|                                                                               |  |                              |        
|Net increase (decrease) in cash and cash equivalents                           |  |                              | (6,869  | ) |      |   | (8,497   | )    |  |   | 12,858   |  
|Cash and cash equivalents, beginning of year                                   |  |                              | 13,904  |   |      |   | 22,401   |      |  |   | 9,543    |  
|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents, end of year                                         |  | $                            | 7,035   |   |      | $ | 13,904   |      |  | $ | 22,401   |  
|                                                                               |  |                              |         |   |      |   |          |      |  |   |          |  
|Supplemental Disclosures of Cash Flow Information                              |  |                              |         |   |      |   |          |      |  |   |          |  
|Cash paid for interest                                                         |  | $                            | 51,674  |   |      | $ | 52,494   |      |  | $ | 66,411   |  
|Cash paid for income taxes, net of refunds                                     |  |                              |        |   |      |   |         |      |  |   |         |  
|                                                                               |  |                              |        
|Schedule of non cash investing and financing activities                        |  |                              |         |   |      |   |          |      |  |   |          |  
|Notes payable assumed from acquisition of real estate                          |  | $                            | 55,351  |   |      | $ | 15,669   |      |  | $ | 5,027    |  
|Notes payable assumed by buyer upon sale of real estate                        |  |                              |         |   |      |   | 14,533   |      |  |   | 34,357   |  
|Purchase accounting adjustment of net assets acquired                          |  |                              |         |   |      |   |         |      |  |   | 8,434    |  
|Notes receivable from sale of real estate                                      |  |                              | 3,821   |   |      |   | 43,192   |      |  |   | 24,167   |  
|Subsidiary purchased from affiliate decreasing affiliate receivable            |  |                              | 5,150   |   |      |   | 4,101    |      |  |   |         |  
|Acquisition of real estate to satisfy note receivable                          |  |                              |         |   |      |   | 12,531   |      |  |   |         |  
|Decrease in affiliate receivable for acquisition of real estate                |  |                              |         |   |      |   | 7,612    |      |  |   |         |  
|Funds collected by affiliate for property damage insurance reimbursement       |  |                              | 41,040  |   |      |   | 8,182    |      |  |   |         |  
|Issuance of affiliated preferred stock and reduction in affiliated receivables |  |                              | 10,000  |   |      |   |         |      |  |   |         |  
|Notes payable proceeds collected by affiliate for property financing           |  |                              |         |   |      |   |         |      |  |   | 21,297   |  
|Unrealized foreign currency translation gain (loss)                            |  |                              | 790     |   |      |   | 935      |      |  |   | (3,229   | )
|Unrealized gain on marketable securities                                       |  |                              | 2,321   |   |      |   | 866      |      |  |   | 1,580    |  
|Issuance of Series A Preferred Stock                                           |  |                              |         |   |      |   |         |      |  |   | 2,500    |  
|Note payable paid by affiliate                                                 |  |                              |         |   |      |   |         |      |  |   | 10,823   |  
|Real estate received from related party to satisfy debt                        |  |                              | 12,214  |   |      |   |         |      |  |   |         |  
|Land exchanged with non-affiliated party                                       |  |                              | 1,500   |   |      |   |         |      |  |   |         |  
|Increase in minority interest related to acquisition of real estate            |  |                              | 25,321  |   |      |   |         |      |  |   |         |  

The accompanying notes are an integral part of these Consolidated Financial Statements.



53



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The accompanying Consolidated Financial Statements of American Realty Investors, Inc. and consolidated subsidiaries have been prepared in conformity with
accounting principles generally accepted in the United States of America, the most significant of which are described in NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. These, along with the remainder of the Notes to Consolidated
Financial Statements, are an integral part of the Consolidated Financial Statements. The data presented in the Notes to Consolidated Financial Statements are as of December 31 of each year and for the year then ended, unless otherwise
indicated. Dollar amounts in tables and accompanying footnotes are in thousands, except per share amounts.

Certain balances for 2005 and
2004 have been reclassified to conform to the 2006 presentation.



|NOTE 1.SUMMARY | OF SIGNIFICANT ACCOUNTING POLICIES
|-------------- | ----------------------------------

Organization and Business.    In November 1999, American Realty Investors, Inc. (ARI), a Nevada corporation, was formed, and in August 2000, ARI acquired American Realty Trust, Inc. (ART),
a Georgia corporation and National Realty, L.P. (NRLP), a Delaware partnership. ARI primarily invests in real estate and real estate-related entities and purchases and originates mortgage loans.

Effective July 1, 2003, Prime Asset Management, Inc. (PAMI) became the advisor to ARI and TCI. PAMI is owned by Realty Advisors
(80.0%) and Syntek West, Inc. (Syntek West) (20.0%), related parties. Syntek West is owned by Gene E. Phillips. Effective August 18, 2003, PAMI changed its name to Prime Income Asset Management, Inc. (PIAMI). On
October 1, 2003, Prime Income Asset Management, LLC (Prime), which is 100% owned by PIAMI, replaced PIAMI as the advisor to ARI and TCI.

Basis of consolidation.    The accompanying Consolidated Financial Statements include the accounts of the Company, its subsidiaries, generally all of which are wholly-owned, and all entities
in which the Company has a controlling interest, including where the Company has been determined to be a primary beneficiary of a variable interest entity in accordance with the provisions and guidance of Interpretation No. 46(R), Consolidation
of Variable Interest Entities (FIN 46(R)) or meets certain criteria of a sole general partner or managing member as identified in accordance with Emerging Issues Task Force (EITF) Issue 04-5, Investors Accounting for an
Investment in a Limited Partnership when the Investor is the Sole General Partner and the Limited Partners have Certain Rights (EITF 04-5). Controlling interest in an entity is normally determined by the ownership of a majority of the
entitys voting interests; however, other determining factors include, but may not be limited to, whether the Company provides significant financial support and bears a majority of the financial risks, authorizes certain capital transactions
such as the purchase, sale or financing of material assets or makes operating decisions that materially affect the entitys financial results. All intercompany balances and transactions have been eliminated in consolidation.

Accounting estimates.    In the preparation of these Consolidated Financial Statements, in conformity with accounting
principles generally accepted in the United States of America, it is necessary for management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the Consolidated Financial Statements and the reported amounts of revenues and expense for the year then ended. Actual results could differ materially from these estimates.

Non-performing notes receivable.    ARI considers a note receivable to be non-performing when the maturity date has passed
without principal repayment and the borrower is not making interest payments. Any new note receivable that results from a modification or extension of a note considered non-performing will also be considered non-performing, without regard to the
borrowers adherence to payment terms.



54



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Interest recognition on notes receivable.    Interest income is not
recognized on notes receivable that have been delinquent for 60 days or more. In addition, accrued but unpaid interest income is only recognized to the extent that the net realizable value of the underlying collateral exceeds the carrying value of
the receivable.

Allowance for estimated losses.    A valuation allowance is provided for estimated losses on
notes receivable considered to be impaired. Impairment is considered to exist when it is probable that all amounts due under the terms of the note will not be collected. Valuation allowances are provided for estimated losses on notes receivable to
the extent that the investment in the note exceeds managements estimate of fair value of the collateral securing such note.

Recent Accounting pronouncements.In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instrumentsan Amendment of FASB Statements No. 133 and 140
(SFAS No. 155). The purpose of SFAS No. 155 is to simplify the accounting for certain hybrid financial instruments by permitting fair value re-measurement for any hybrid financial instrument that contains an embedded
derivative that otherwise would require bifurcation. SFAS No. 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. We do
not expect the adoption of SFAS No. 155 to have a material impact on our cash flows, results of operations, financial position, or liquidity.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assetsan Amendment of FASB Statement No. 140 (SFAS No. 156). SFAS No. 156 requires recognition of a
servicing asset or a servicing liability each time an entity undertakes an obligation to service a financial asset by entering into a servicing contract. SFAS No. 156 also requires that all separately recognized servicing assets and
servicing liabilities be initially measured at fair value and subsequently measured at fair value at each reporting date. SFAS No. 156 is effective as of the beginning of an entitys first fiscal year that begins after
September 15, 2006. We do not expect the adoption of SFAS No. 156 to have a material impact on our cash flows, results of operations, financial position, or liquidity.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement
No. 109 (FIN No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements and prescribes a recognition threshold and measurement attribute for
the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN No. 48 also provides guidance on description, classification, interest and penalties, accounting in interim periods,
disclosure and transition. FIN No. 48 is effective for fiscal years beginning after December 15, 2006. We do not expect the adoption of FIN No. 48 to have a material impact on our cash flows, results of operations, financial
position, or liquidity.

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 108 (SAB
No. 108), Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements. SAB 108 provides guidance on the consideration of the effects of prior period misstatements in
quantifying current year misstatements for the purpose of a materiality assessment. SAB 108 requires the quantification of financial statement misstatements based on the effects of the misstatements on each of the companys financial
statements and the related financial statement disclosures. This model is commonly referred to as the dual approach because it requires quantification of errors under both the iron curtain and the roll-over methods. The roll-over method
focuses primarily on the impact of a misstatement on the income statementincluding the reversing effect of prior year misstatementsbut its use can lead to the accumulation of misstatements in the balance sheet. The iron-curtain method
focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior year errors on the



55



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



income statement. SAB 108 was effective for financial statements for fiscal years ending after November 15, 2006. The adoption of SAB 108 did not
have a material impact on our cash flows, results of operations, financial position or liquidity.

In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements. The new FASB rule defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, or GAAP, and expands disclosures about fair value measurements. The
statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. We are currently evaluating the impact, if any, to our financial condition or results of
operations from the adoption of SFAS No. 157.

Real estate held for investment and depreciation.    Real
estate held for investment is carried at cost. Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144), requires that a property be
considered impaired if the sum of the expected future cash flows (undiscounted and without interest charges) is less than the carrying amount of the property. If impairment exists, an impairment loss is recognized, by a charge against earnings,
equal to the amount by which the carrying amount of the property exceeds the fair value less cost to sell the property. If impairment of a property is recognized, the carrying amount of the property is reduced by the amount of the impairment, and a
new cost for the property is established. Such new cost is depreciated over the propertys remaining useful life. Depreciation is provided by the straight-line method over estimated useful lives, which range from five to 40 years.

Real estate held-for-sale.    Foreclosed real estate is initially recorded at new cost, defined as the lower of original
cost or fair value minus estimated costs of sale. SFAS No. 144 also requires that properties held for sale be reported at the lower of carrying amount or fair value less costs of sale. If a reduction in a held for sale propertys carrying
amount to fair value less costs of sale is required, a provision for loss is recognized by a charge against earnings. Subsequent revisions, either upward or downward, to a held for sale propertys estimated fair value less costs of sale are
recorded as an adjustment to the propertys carrying amount, but not in excess of the propertys carrying amount when originally classified as held for sale. A corresponding charge against or credit to earnings is recognized. Properties
held for sale are not depreciated.

Investments in equity investees.    ARI may be considered to have the
ability to exercise significant influence over the operating and investment policies of certain of its investees. Those investees are accounted for using the equity method. Under the equity method, an initial investment, recorded at cost, is
increased by a proportionate share of the investees operating income and any additional investment and decreased by a proportionate share of the investees operating losses and distributions received.

Present value premiums/discounts.    Present value premiums and discounts are provided on notes receivable or payable that
have interest rates that differ substantially from prevailing market rates and such premiums and discounts are amortized by the interest method over the lives of the related notes. The factors considered in determining a market rate for notes
receivable include the borrowers credit standing, nature of the collateral and payment terms of the note.

Foreign currency
translation.    Foreign currency denominated assets and liabilities of subsidiaries with local functional currencies are translated to United States dollars at year-end exchange rates. The effects of translation are recorded
in the cumulative translation component of shareholders equity. Subsidiaries with a United States dollar functional currency remeasure monetary assets and liabilities at year-end exchange rates and non-monetary assets and liabilities at
historical exchange rates. The effects of re-measurement are included in



56



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



income. Exchange gains and losses arising from transactions denominated in foreign currencies are translated at average exchange rates. The effects of these
exchange adjustments are included in income and amounted to a gain of $790,000 in 2006 and a gain of $292,000 in 2005.

Recognition of
rental income.    Rental income for commercial property leases is recognized on a straight-line basis over the respective lease terms. Rental income for residential property leases is recorded when due from residents and is
recognized monthly as earned, which is not materially different than on a straight-line basis as lease terms are generally for periods of one year or less. For hotel properties, revenues for room sales and guest services are recognized as rooms are
occupied and services are rendered.

Revenue recognition on the sale of real estate.    Sales of real estate are
recognized when and to the extent permitted by Statement of Financial Accounting Standards No. 66, Accounting for Sales of Real Estate (SFAS No. 66), as amended by SFAS No. 144. Until the requirements of SFAS
No. 66 for full profit recognition have been met, transactions are accounted for using either the deposit, the installment, the cost recovery, or the financing method, whichever is appropriate. When ARI provides seller financing, gain is not
recognized at the time of sale unless the buyers initial investment and continuing investment are deemed to be adequate, as determined by SFAS 66 guidelines.

Operating segments.    Management has determined reportable operating segments to be those that are used for internal reporting purposes, which disaggregates operations by type of real
estate.

Fair value of financial instruments.    The following assumptions were used in estimating the fair
value of its notes receivable, marketable equity securities and notes payable. For performing notes receivable, the fair value was estimated by discounting future cash flows using current interest rates for similar loans. For non-performing notes
receivable, the estimated fair value of ARIs interest in the collateral property was used. For marketable equity securities, fair value was based on the year-end closing market price of each security. For notes payable, the fair value was
estimated using current rates for mortgages with similar terms and maturities.

Cash equivalents.    For
purposes of the Consolidated Statements of Cash Flows, all highly liquid investments purchased with an original maturity of three months or less are considered to be cash equivalents.

Earnings (loss) per share.    Income (loss) per share is presented in accordance with Statement of Financial Accounting
Standards No. 128, Earnings Per Share. Income (loss) per share is computed based upon the weighted average number of shares of common stock outstanding during each year.

Stock-based employee compensation.The Company previously accounted for its stock-based compensation utilizing the
intrinsic value method in accordance with the provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). In December 2004, the FASB issued SFAS No. 123(R),
Share-Based Payment, which revised SFAS 123, Accounting for Stock-Based Compensation. SFAS 123(R) requires compensation costs related to share-based payment transactions to be recognized in the financial statements and
forfeitures to be estimated at the grant date rather than as they occur. The Company previously based its estimated forfeiture rate on historical forfeitures of all stock option grants. The Company adopted SFAS 123(R) effective January 1, 2006
using the modified-prospective method and applied the provisions of SFAS 123(R) to all share-based compensation. All of ARIs stock options were fully vested as of January 1, 2006 and ARI had no outstanding stock option grants that were
modified or settled after January 1, 2006; therefore, the adoption of SFAS 123(R) had no material effect on the Companys results of operations for the year ended December 31, 2006.



57



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Had the compensation cost for options issued prior to the Companys adoption of SFSAS 123(R)
been determined based on the fair values at the grant dates for awards granted in accordance with the provisions of SFAS 123(R), the Companys net income and net income per share for 2005 and 2004 would have decreased to the proforma amounts
indicated in the following table.



|                                                                                                                                             |  |                                                  |        |      |   |       
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------ | ------ | ---- | - | ------
|                                                                                                                                             |  | 2005                                             |        | 2004
|                                                                                                                                             |  | (dollars in thousands, except per share amounts)
|Net income applicable to common shares, as reported                                                                                          |  | $                                                | 44,845 |      | $ | 30,593
|Deduct: Total stock-based employee compensation expense determined under fair value based methods for all awards, net of related tax
effects |  |                                                  | 22     |      |   | 22    
|                                                                                                                                             |  |                                                  |        |      |   |       
|Pro forma net income                                                                                                                         |  | $                                                | 44,823 |      | $ | 30,571
|                                                                                                                                             |  |                                                  |        |      |   |       
|Net income per share                                                                                                                         |  |                                                  |        |      |   |       
|Basic and diluted, as reported                                                                                                               |  | $                                                | 4.42   |      | $ | 2.90  
|Basic and diluted, pro forma                                                                                                                 |  | $                                                | 4.42   |      | $ | 2.90  

NOTE 2.REAL ESTATE

In 2006, ARI purchased the following properties:



|                                    |  |                    |  |                      |  |                |        |                         |   |              |  |   |              |     |  |              |     |  |       |    
|----------------------------------- |  | ------------------ |  | -------------------- |  | -------------- | ------ | ----------------------- | - | ------------ |  | - | ------------ | --- |  | ------------ | --- |  | ----- | ---
|Property                            |  | Location           |  | Units/ Sq. Ft./Acres |  | Purchase Price |        | Net CashPaid/(Received) |   | DebtIncurred |  |   | InterestRate |     |  | MaturityDate |    
|Apartments                          |  |                    |  |                      |  |                |        |                         |   |              |  |   |              |     |  |              |    
|Anderson Estates                    |  | Oxford, MS         |  | 48 Units             |  | $              | 1,144  |                         | $ | 148          |  | $ | 996          |     |  | 9.50         | (1) |  | 12/20 |    
|David Jordan Phase II               |  | Greenwood, MS      |  | 32 Units             |  |                | 743    |                         |   | 98           |  |   | 645          |     |  | 8.50         | (1) |  | 4/19  |    
|David Jordan Phase III              |  | Greenwood, MS      |  | 40 Units             |  |                | 812    |                         |   | 122          |  |   | 690          |     |  | 8.75         | (1) |  | 7/22  |    
|Leflore Estates                     |  | Greenwood, MS      |  | 104 Units            |  |                | 2,114  |                         |   | 337          |  |   | 1,777        |     |  | 7.00         | (1) |  | 2/22  |    
|Monticello III Estates              |  | Monticello, AR     |  | 32 Units             |  |                | 644    |                         |   | 96           |  |   | 548          |     |  | 7.00         | (1) |  | 1/22  |    
|Riverwalk Phase I                   |  | Greenwood, MS      |  | 32 Units             |  |                | 455    |                         |   | 99           |  |   | 356          |     |  | 8.50         | (1) |  | 2/19  |    
|Riverwalk Phase II                  |  | Greenwood, MS      |  | 72 Units             |  |                | 1,584  |                         |   | 226          |  |   | 1,358        |     |  | 8.25         | (1) |  | 2/19  |    
|                                    |  |                    |  |                      |  |                |        |                         |   |              |  |   |              |     |  |              |     |  |       |    
|                                    |  |                    |  |                      |  |                | 7,496  |                         |   | 1,126        |  |   | 6,370        |     |  |              |     |  |       |    
|                                    |  |                    |  |                      |  |                |        |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Land                                |  |                    |  |                      |  |                |        |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Bolivar Estates                     |  | Bolivar City, MS   |  | 24.8 Acres           |  |                | 650    |                         |   | 649          |  |   |             |     |  |             |     |  |      |    
|Broadway Estates                    |  | Broadway City, MS  |  | 12.2 Acres           |  |                | 210    |                         |   | 222          |  |   |             |     |  |             |     |  |      |    
|Carmichael Tract                    |  | Greenwood, MS      |  | 6.0 Acres            |  |                | 290    |                         |   | 364          |  |   |             |     |  |             |     |  |      |    
|Castleglen                          |  | Garland, TX        |  | 10.6 Acres           |  |                | 723    |                         |   | 690          |  |   |             |     |  |             |     |  |      |    
|Circle C Ranch                      |  | Austin, TX         |  | 1,092 Acres          |  |                | 25,569 |                         |   |             |  |   | 25,569       |     |  | 8.75         | (1) |  | 3/08  |    
|Copperridge Condo #114              |  | Dallas, TX(3)      |  | 1 Unit               |  |                | 53     |                         |   | 54           |  |   |             |     |  |             |     |  |      |    
|Copperridge Condo #211              |  | Dallas, TX(3)      |  | 1 Unit               |  |                | 41     |                         |   | 41           |  |   |             |     |  |             |     |  |      |    
|Copperridge Condo #323              |  | Dallas, TX         |  | 1 Unit               |  |                | 42     |                         |   | 40           |  |   |             |     |  |             |     |  |      |    
|Creekside Land                      |  | Ft. Worth, TX      |  | 30.1 Acres           |  |                | 2,105  |                         |   | 2,097        |  |   |             |     |  |             |     |  |      |    
|Crowley Land                        |  | Ft. Worth, TX      |  | 24.9 Acres           |  |                | 1,500  |                         |   | 6            |  |   |             |     |  |             |     |  |      |    
|Dedeaux Road                        |  | Gulfport, MS       |  | 9.9 Acres            |  |                | 1,500  |                         |   |             |  |   | 1,520        |     |  |             |     |  | 9/07  |    
|Ewing Land                          |  | Addison, TX        |  | 16.7 Acres           |  |                | 15,361 |                         |   | 3,444        |  |   | 10,752       | (4) |  | 5.50         |     |  | 12/09 |    
|Forney Land                         |  | Forney, TX         |  | 34.8 Acres           |  |                | 3,945  |                         |   | 3,926        |  |   |             |     |  |             |     |  |      |    
|Galleria East/Showcase              |  | Dallas, TX         |  | 15.0 Acres           |  |                | 25,161 |                         |   | 7,106        |  |   | 18,362       | (7) |  | 6.00         |     |  | 11/07 | (5)
|GNB Land                            |  | Farmers Branch, TX |  | 45.5 Acres           |  |                | 9,800  |                         |   |              |  |   | 10,000       |     |  |             |     |  |      |    
|Keller Springs Lofts                |  | Addison, TX        |  | 1.7 Acres            |  |                | 698    |                         |   |             |  |   | 690          | (7) |  | 8.25         |     |  | 10/07 |    
|Kinwest/Hackberry Creek Office Park |  | Irving, TX         |  | 7.9 Acres            |  |                | 1,737  |                         |   | 101          |  |   | 1,580        | (7) |  | 10.25        |     |  | 10/07 |    
|Lincoln Estates II                  |  | Carthage, MS       |  | 18.0 Acres           |  |                | 32     |                         |   | 32           |  |   |             |     |  |             |     |  |      |    
|Longfellow                          |  | Longview, TX       |  | 13.7 Acres           |  |                | 696    |                         |   | 719          |  |   | 1,345        |     |  | 10.25        |     |  | 5/08  |    
|Milner Tract                        |  | Greenwood, MS      |  | 14.0 Acres           |  |                | 392    |                         |   |             |  |   | 487          |     |  | 8.50         |     |  | 1/07  |    



58



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|------------------------- |  | ------------------ |  | -------------------- |  | -------------- | ------- | ----------------------- | - | ------------ |  | - | ------------ | --- |  | ------------ | --- |  | -----
|Property                  |  | Location           |  | Units/ Sq. Ft./Acres |  | Purchase Price |         | Net CashPaid/(Received) |   | DebtIncurred |  |   | InterestRate |     |  | MaturityDate
|Land (Continued)          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |             
|Parc at Clarksville       |  | Clarksville, TN    |  | 10.4 Acres           |  |                | 541     |                         |   |             |  |   | 547          | (6) |  | 8.00         |     |  | 8/07 
|Parkway Estates           |  | Greenwood, MS      |  | 20.1 Acres           |  |                | 682     |                         |   | 364          |  |   | 487          |     |  | 8.50         |     |  | 1/07 
|Pecan Pointe              |  | Temple, TX         |  | 12.7 Acres           |  |                | 1,198   |                         |   | 1,195        |  |   | 1,650        |     |  | 8.25         |     |  | 12/07
|Pioneer Crossing          |  | Travis County, TX  |  | 38.5 Acres           |  |                | 614     |                         |   | 614          |  |   |             |     |  |             |     |  |     
|RB Land                   |  | Dallas, TX         |  | 86.1 Acres           |  |                | 668     |                         |   | 673          |  |   |             |     |  |             |     |  |     
|Ridgepoint Drive          |  | Irving, TX         |  | .6 Acres             |  |                | 179     |                         |   | 172          |  |   |             |     |  |             |     |  |     
|Ritchie Road              |  | Waco, TX           |  | 350.0 Acres          |  |                | 2,677   |                         |   | 897          |  |   | 1,735        | (7) |  | 8.61         |     |  | 9/07 
|Senlac Hutton             |  | Farmers Branch, TX |  | 5.9 Acres            |  |                | 1,050   |                         |   | 949          |  |   |             |     |  |              |     |  |      
|Southwood Plantation      |  | Tallahassee, FL    |  | 14.5 Acres           |  |                | 1,150   |                         |   | 477          |  |   | 748          | (1) |  | 8.50         | (1) |  | 2/08 
|Sunflower Estates         |  | Sunflower City, MS |  | 18.7 Acres           |  |                | 187     |                         |   | 212          |  |   |             |     |  |             |     |  |     
|Texas Land Plaza          |  | Irving, TX         |  | 10.3 Acres           |  |                | 1,646   |                         |   | 429          |  |   | 1,069        |     |  | 8.25         |     |  | 12/08
|Valley Ranch 20           |  | Farmers Branch, TX |  | 20.0 Acres           |  |                | 4,673   |                         |   | 1,892        |  |   | 3,038        | (1) |  | 8.50         | (1) |  | 2/08 
|Valwood Park              |  | Farmers Branch, TX |  | 11.6 Acres           |  |                | 1,422   |                         |   |             |  |   |             |     |  |             |     |  |     
|Waco 42                   |  | Waco, TX           |  | 42.8 Acres           |  |                | 531     |                         |   | 112          |  |   | 398          |     |  | 8.00         |     |  | 5/12 
|Waco Swanson/Ritchie Road |  | Waco, TX           |  | 350.0 Acres          |  |                | 2,677   |                         |   | 897          |  |   | 1,735        |     |  |             |     |  | 9/09 
|WindMill Farms            |  | Kaufman County, TX |  | 3,035.5 Acres        |  |                | 52,038  |                         |   |             |  |   | 39,053       |     |  | 9.25         |     |  | 11/09
|Woodmont Fairway Office   |  | Dallas, TX         |  | 5.8 Acres            |  |                | 3,833   |                         |   | 1,014        |  |   | 3,000        |     |  | 8.25         | (1) |  | 11/07
|Woodmont Galleria West    |  | Farmers Branch, TX |  | 7.1 Acres            |  |                | 5,846   |                         |   | 808          |  |   | 5,230        |     |  | 9.25         | (7) |  | 12/07
|Woodmont Galleria West    |  | Farmers Branch, TX |  | 1.9 Acres            |  |                | 1,604   |                         |   | 184          |  |   | 1,475        |     |  | 9.25         | (7) |  | 12/07
|Woodmont Merit Drive      |  | Dallas, TX         |  | 9.2 Acres            |  |                | 4,560   |                         |   | 1,868        |  |   | 2,964        |     |  | 8.00         |     |  | 3/07 
|Yazoo Estates             |  | Yazoo City, MS     |  | 15.1 Acres           |  |                | 120     |                         |   | 213          |  |   |             |     |  |             |     |  |     
|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|                          |  |                    |  |                      |  |                | 178,401 |                         |   | 32,461       |  |   | 133,434      |     |  |              |     |  |      
|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|Office Buildings          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|305 Baronne & 217 Rampart |  | New Orleans, LA    |  | 49,000 Sq. Ft.       |  |                | 3,985   |                         |   | 3,483        |  |   |             |     |  |             |     |  |     
|Clark Garage              |  | New Orleans, LA    |  | 7,877 Sq. Ft.        |  |                | 9,925   |                         |   | 564          |  |   | 9,025        |     |  | 9.25         | (7) |  | 6/07 
|GNB Building              |  | Farmers Branch, TX |  | 200,000 Sq. Ft.      |  |                | 5,200   |                         |   |             |  |   |             |     |  |             |     |  |     
|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|                          |  |                    |  |                      |  |                | 19,110  |                         |   | 4,047        |  |   | 9,025        |     |  |              |     |  |      
|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      
|                          |  |                    |  |                      |  | $              | 205,007 |                         | $ | 37,634       |  | $ | 148,829      |     |  |              |     |  |      
|                          |  |                    |  |                      |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |      

---

|(1) | Assumed debt.
|--- | -------------

|(2) | Property purchased from IORI for extinguishment of note receivable.
|--- | -------------------------------------------------------------------

|(3) | Purchased for interest in condominium community. Intend to develop land.
|--- | ------------------------------------------------------------------------

|(4) | Financed by seller.
|--- | -------------------

|(5) | Option to extend by paying 1.5% loan fee and 1% consulting fee on 10/07.
|--- | ------------------------------------------------------------------------

|(6) | Construction loan funding.
|--- | --------------------------

|(7) | Variable rate.
|--- | --------------

In 2005, ARI purchased the following
properties:



|                         |  |                 |  |                       |  |                |       |                         |   |              |  |              |       |  |              |     |  |      
|------------------------ |  | --------------- |  | --------------------- |  | -------------- | ----- | ----------------------- | - | ------------ |  | ------------ | ----- |  | ------------ | --- |  | -----
|Property                 |  | Location        |  | Units / Sq. Ft./Acres |  | Purchase Price |       | Net CashPaid/(Received) |   | DebtIncurred |  | InterestRate |       |  | MaturityDate
|Apartments               |  |                 |  |                       |  |                |       |                         |   |              |  |              |       |  |              |     |  |      
|Legends of El Paso(4)    |  | El Paso, TX     |  | 240 Units             |  | $              | 2,247 |                         | $ | 464          |  | $            | 1,774 |  | 5.50         | %   |  | 1/47 
|Mission Oaks(4)          |  | San Antonio, TX |  | 228 Units             |  |                | 573   |                         |   | 573          |  |              |      |  | 5.30         |     |  | 9/46 
|Parc at Metro Center(4)  |  | Nashville, TN   |  | 144 Units             |  |                | 817   |                         |   |             |  |              | 817   |  | 5.65         |     |  | 9/46 
|                         |  |                 |  |                       |  |                |       |                         |   |              |  |              |       |  |              |     |  |      
|                         |  |                 |  |                       |  |                | 3,637 |                         |   | 1,037        |  |              | 2,591 |  |              |     |  |      
|                         |  |                 |  |                       |  |                |       |                         |   |              |  |              |       |  |              |     |  |      
|Land                     |  |                 |  |                       |  |                |       |                         |   |              |  |              |       |  |              |     |  |      
|Addison ParkResidential |  | Addison, TX     |  | 1.9 Acres             |  |                | 1,475 |                         |   | 381          |  |              | 1,180 |  | 8.00         | (3) |  | 11/06
|Addison ParkRetail      |  | Addison, TX     |  | 3.4 Acres             |  |                | 783   |                         |   | 201          |  |              | 626   |  | 8.00         | (3) |  | 11/06



59



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|----------------------- |  | ------------------ |  | --------------------- |  | -------------- | ------- | ----------------------- | - | ------------ |  | - | ------------ | --- |  | ------------ | --- |  | ----- | ---
|Property                |  | Location           |  | Units / Sq. Ft./Acres |  | Purchase Price |         | Net CashPaid/(Received) |   | DebtIncurred |  |   | InterestRate |     |  | MaturityDate |    
|Land (Continued)        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Alliance 8              |  | Tarrant County, TX |  | 8 Acres               |  |                | 657     |                         |   | 332          |  |   | 408          |     |  | 7.75         | (3) |  | 5/06  |    
|Alliance 52             |  | Tarrant County, TX |  | 51.9 Acres            |  |                | 2,538   |                         |   | 1,054        |  |   | 1,610        |     |  | 7.75         | (3) |  | 5/06  |    
|Alliance Airport        |  | Tarrant County, TX |  | 12.7 Acres            |  |                | 850     |                         |   | 892          |  |   |             |     |  |             |     |  |      |    
|Denton                  |  | Denton, TX         |  | 25.9 Acres            |  |                | 2,100   |                         |   | 862          |  |   | 1,365        |     |  | 7.75         | (3) |  | 4/07  |    
|DentonAndrew B         |  | Denton, TX         |  | 22.9 Acres            |  |                | 853     |                         |   | 345          |  |   | 554          |     |  | 8.00         | (3) |  | 6/07  |    
|DentonAndrew C         |  | Denton, TX         |  | 5.2 Acres             |  |                | 303     |                         |   | 126          |  |   | 197          |     |  | 8.00         | (3) |  | 6/07  |    
|Katrina(1)              |  | Palm Desert, CA    |  | 23.0 Acres            |  |                | 4,184   |                         |   |             |  |   |             |     |  |             |     |  |      |    
|Kaufman Cogen           |  | Kaufman County, TX |  | 2,567 Acres           |  |                | 5,498   |                         |   | 6,110        |  |   |             |     |  |             |     |  |      |    
|Kaufman Taylor          |  | Kaufman County, TX |  | 31.0 Acres            |  |                | 465     |                         |   | 486          |  |   |             |     |  |             |     |  |      |    
|Keenan Bridge(2)        |  | Farmers Branch, TX |  | 7.5 Acres             |  |                | 510     |                         |   | 14           |  |   |             |     |  |             |     |  |      |    
|Luna                    |  | Farmers Branch, TX |  | 2.6 Acres             |  |                | 250     |                         |   | 257          |  |   |             |     |  |             |     |  |      |    
|Mandahl Bay             |  | US Virgin Islands  |  | 50.4 Acres            |  |                | 7,000   |                         |   | 4,101        |  |   | 3,500        |     |  | 7.00         |     |  | 7/05  | (7)
|Mandahl Bay (Chung)     |  | US Virgin Islands  |  | .7 Acres              |  |                | 95      |                         |   | 101          |  |   |             |     |  |             |     |  |      |    
|Mandahl Bay (Gilmore)   |  | US Virgin Islands  |  | 1.0 Acres             |  |                | 96      |                         |   | 104          |  |   |             |     |  |             |     |  |      |    
|Mandahl Bay (Inn)       |  | US Virgin Islands  |  | 15.0 Acres            |  |                | 2,500   |                         |   | 2,731        |  |   |             |     |  |             |     |  |      |    
|Mandahl Bay (Marina)    |  | US Virgin Islands  |  | 24.0 Acres            |  |                | 2,000   |                         |   | 2,101        |  |   |             |     |  |             |     |  |      |    
|Mansfield               |  | Mansfield, TX      |  | 21.9 Acres            |  |                | 1,450   |                         |   | 577          |  |   | 943          |     |  | 7.50         | (3) |  | 3/07  |    
|Mason Goodrich(1)       |  | Houston, TX        |  | 13.0 Acres            |  |                | 1,360   |                         |   |             |  |   |             |     |  |             |     |  |      |    
|McKinney Ranch          |  | McKinney, TX       |  | 464.9 Acres           |  |                | 45,975  |                         |   | 19,992       |  |   | 28,051       |     |  | 8.00         |     |  | 12/08 |    
|Palmer Lane(10)         |  | Austin, TX         |  | 367.4 Acres           |  |                | 24,832  |                         |   |             |  |   | 14,599       |     |  | 8.25         |     |  | 8/07  |    
|Pantaze                 |  | Dallas, TX         |  | 6.0 Acres             |  |                | 265     |                         |   | 276          |  |   |             |     |  |             |     |  |      |    
|Payne I & II(9)         |  | Las Colinas, TX    |  | 149.7 Acres           |  |                | 1,000   |                         |   | 1,066        |  |   |             |     |  |             |     |  |      |    
|Senlac                  |  | Farmers Branch, TX |  | 11.9 Acres            |  |                | 625     |                         |   | 643          |  |   |             |     |  |             |     |  |      |    
|Senlac VHP              |  | Farmers Branch, TX |  | 3.9 Acres             |  |                | 595     |                         |   | 623          |  |   |             |     |  |             |     |  |      |    
|Southwood Plantation(5) |  | Tallahassee, FL    |  | 12.9 Acres            |  |                | 525     |                         |   | 555          |  |   |             |     |  |             |     |  |      |    
|TuTu                    |  | US Virgin Islands  |  | 19.5 Acres            |  |                | 1,350   |                         |   | 1,401        |  |   |             |     |  |             |     |  |      |    
|West End(6)             |  | Dallas, TX         |  | .2 Acres              |  |                | 49      |                         |   | 52           |  |   |             |     |  |             |     |  |      |    
|Whorton                 |  | Benton County, AR  |  | 79.7 Acres            |  |                | 4,332   |                         |   | 702          |  |   | 3,828        |     |  | 6.08         | (3) |  | 1/07  |    
|Wilmer 88               |  | Dallas, TX         |  | 87.6 Acres            |  |                | 638     |                         |   | 668          |  |   |             |     |  |             |     |  |      |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                | 115,153 |                         |   | 46,753       |  |   | 56,861       |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Office Buildings        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|600 Las Colinas         |  | Las Colinas, TX    |  | 509,829 Sq. Ft.       |  |                | 56,000  |                         |   | 17,663       |  |   | 40,487       | (8) |  | 6.16         |     |  | 1/13  |    
|Park West               |  | Farmers Branch, TX |  | 243,416 Sq. Ft.       |  |                | 10,000  |                         |   | 4,715        |  |   | 6,500        |     |  | 7.50         | (3) |  | 5/06  |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                | 66,000  |                         |   | 22,378       |  |   | 46,987       |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Shopping Center         |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|Willowbrook Village     |  | Coldwater, MI      |  | 179,741 Sq. Ft.       |  |                | 8,200   |                         |   | 2,223        |  |   | 6,495        |     |  | 7.28         |     |  | 2/13  |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                | 8,200   |                         |   | 2,223        |  |   | 6,495        |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  | $              | 192,990 |                         | $ | 72,391       |  | $ | 112,934      |     |  |              |     |  |       |    
|                        |  |                    |  |                       |  |                |         |                         |   |              |  |   |              |     |  |              |     |  |       |    

---

|(1) | Exchanged for note receivable. See NOTE 3. NOTES AND INTEREST RECEIVABLE.
|--- | ---------------------------------------------------------------------------

|(2) | Exchanged for the Bee Street and 2524 Valley View land parcels.
|--- | ---------------------------------------------------------------

|(3) | Variable rate.
|--- | --------------

|(4) | Initial construction loan funding to purchase land and begin apartment construction. Does not represent actual units purchased.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(5) | Purchased a 50% interest in this land tract.
|--- | --------------------------------------------

|(6) | Purchased a 37.5% interest in this land tract.
|--- | ----------------------------------------------

|(7) | Extended to April 2006, with an increase in the interest rate to 8.0%.
|--- | ----------------------------------------------------------------------

|(8) | First lien of $35.3 million. Second lien of $5.1 million. Interest rate and maturity date identical for both.
|--- | -------------------------------------------------------------------------------------------------------------

|(9) | TCI dissolved the 50% Tenant-In-Common interest in the Payne land, resulting in TCI owning the 109.8 acre Payne I tract and the 39.9 acre Payne II tract. TCI paid an additional
$1.0 million for the 30.4 flood plain acreage difference between the two parties.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



60



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|(10) | In addition to debt assumed, the property was acquired in exchange for cancellation of a $2.3 million note receivable, and a $7.6 million reduction in receivables from Prime, a
related party.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In 2006, ARI sold the following properties:



|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|--------------------- |  | ------------------ |  | -------------------- |  | ---------- | ------- | ----------------------- | - | ------ | -------------- |  | ----------- | ------ |  | - | ------
|Property              |  | Location           |  | Units/ Acres/Sq. Ft. |  | SalesPrice |         | Net CashReceived/(Paid) |   |        | DebtDischarged |  | Gainon Sale
|Apartments            |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|Apple Lane            |  | Lawrence, KS       |  | 75 Units             |  | $          | 2,600   |                         | $ | 1,173  |                |  | $           | 1,290  |  | $ | 1,589 
|Oak Tree Square       |  | Grandview, MO      |  | 189 Units            |  |            | 5,480   |                         |   | 1,289  |                |  |             | 3,802  |  |   | 3,982 
|Plantation            |  | Tulsa, OK          |  | 138 Units            |  |            | 2,750   |                         |   | 638    |                |  |             | 2,191  |  |   | 432   
|Timbers on Broadway   |  | Tyler, TX          |  | 180 Units            |  |            | 3,500   |                         |   |       |                |  |             | 2,224  |  |   | 1,124 
|Williamsburg Hotel    |  | Williamsburg, VA   |  | 296 Units            |  |            | 27,500  |                         |   | 10,308 |                |  |             | 16,597 |  |   | 10,506
|Will-O-Wick Gardens   |  | Pensacola, FL      |  | 152 Units            |  |            | 6,500   |                         |   | 2,806  |                |  |             | 2,827  |  |   | 3,049 
|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|                      |  |                    |  |                      |  |            | 48,330  |                         |   | 16,214 |                |  |             | 28,931 |  |   | 20,682
|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|Land                  |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|Chase Oaks            |  | Plano, TX          |  | 1.8 Acres            |  |            | 555     |                         |   | 503    |                |  |             |       |  |   | 340   
|Elm Fork              |  | Carrollton, TX     |  | 27.6 Acres           |  |            | 3,500   |                         |   | (827   | )              |  |             | 2,800  |  |   |      
|Elm Fork              |  | Carrollton, TX     |  | 8.5 Acres            |  |            | 1,674   |                         |   | (755   | )              |  |             | 1,135  |  |   |      
|Elm Fork Land         |  | Carrollton, TX     |  | 25.3 Acres           |  |            | 4,417   |                         |   | 591    |                |  |             | 3,551  |  |   | 2,608 
|Fruitland Land        |  | Fruitland, FL      |  | 3.9 Acres            |  |            | 1,550   |                         |   | 1,462  |                |  |             |       |  |   | 1,279 
|Hollywood Casino      |  | Farmers Branch, TX |  | 10.5 Acres           |  |            | 3,225   |                         |   | 1,207  |                |  |             |       |  |   | 1,411 
|Hollywood Casino      |  | Farmers Branch, TX |  | 3.4 Acres            |  |            | 2,006   |                         |   | 1,087  |                |  |             | 900    |  |   | 1,579 
|Mandahl Bay           |  | US Virgin Islands  |  | 1.5 Acres            |  |            | 525     |                         |   | 265    |                |  |             | 213    |  |   | 236   
|McKinney Ranch Land   |  | McKinney, TX       |  | 123.9 Acres          |  |            | 16,591  |                         |   | 6,004  |                |  |             | 10,051 |  |   | 3,389 
|McKinney Ranch Land   |  | McKinney, TX       |  | 44.5 Acres           |  |            | 10,289  |                         |   | 10,031 |                |  |             |       |  |   | 5,292 
|Metro Land            |  | Nashville, TN      |  | 1.2 Acres            |  |            | 215     |                         |   |       |                |  |             | 160    |  |   | 144   
|Nashville             |  | Nashville, TN      |  | 2.4 Acres            |  |            | 462     |                         |   |       |                |  |             | 429    |  |   | 323   
|Nashville             |  | Nashville, TN      |  | 16.4 Acres           |  |            | 2,512   |                         |   |       |                |  |             | 2,416  |  |   | 1,700 
|Stagliano             |  | Farmers Branch, TX |  | 3.1 Acres            |  |            | 1,373   |                         |   | 187    |                |  |             |       |  |   | 715   
|Vineyards II          |  | Grapevine, TX      |  | 1.5 Acres            |  |            | 1,272   |                         |   | 429    |                |  |             | 745    |  |   | 578   
|Vista Ridge Land      |  | Lewisville, TX     |  | 14.5 Acres           |  |            | 2,526   |                         |   | 2,355  |                |  |             |       |  |   | 870   
|Vista Ridge Land      |  | Lewisville, TX     |  | 18.9 Acres           |  |            | 4,950   |                         |   | 2,996  |                |  |             | 1,669  |  |   | 2,765 
|Vista Ridge Land      |  | Lewisville, TX     |  | 3.8 Acres            |  |            | 755     |                         |   | 698    |                |  |             |       |  |   | 306   
|Woodmont Group I & II |  | Addison, TX        |  | 4.9 Acres            |  |            | 3,648   |                         |   | 1,518  |                |  |             | 1,806  |  |   | 1,129 
|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|                      |  |                    |  |                      |  |            | 62,045  |                         |   | 27,751 |                |  |             | 25,875 |  |   | 24,664
|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       
|                      |  |                    |  |                      |  | $          | 110,375 |                         | $ | 43,965 |                |  | $           | 54,806 |  | $ | 45,346
|                      |  |                    |  |                      |  |            |         |                         |   |        |                |  |             |        |  |   |       

In 2005, ARI sold the following properties:



|                     |  |                    |  |                     |  |            |        |                         |   |        |                |  |   |             |     |  |   |       
|-------------------- |  | ------------------ |  | ------------------- |  | ---------- | ------ | ----------------------- | - | ------ | -------------- |  | - | ----------- | --- |  | - | ------
|Property             |  | Location           |  | Units/Acres/Sq. Ft. |  | SalesPrice |        | Net CashReceived/(Paid) |   |        | DebtDischarged |  |   | Gainon Sale
|Apartments           |  |                    |  |                     |  |            |        |                         |   |        |                |  |   |             |     |  |   |       
|By the Sea           |  | Corpus Christi, TX |  | 153 Units           |  | $          | 7,450  |                         | $ | 2,050  |                |  | $ | 5,165       |     |  | $ | 1,770 
|Longwood             |  | Long Beach, MS     |  | 200 Units           |  |            | 6,456  |                         |   | 9      |                |  |   | 6,253       |     |  |   | 56    
|Quail Pointe         |  | Huntsville, AL     |  | 184 Units           |  |            | 6,200  |                         |   | 2,157  |                |  |   | 3,501       |     |  |   | 5,265 
|Sun Hollow           |  | El Paso, TX        |  | 216 Units           |  |            | 7,700  |                         |   | 2,623  |                |  |   | 4,327       |     |  |   | 5,816 
|Terrace Hills        |  | El Paso, TX        |  | 310 Units           |  |            | 12,300 |                         |   | 5,467  |                |  |   | 5,890       |     |  |   | 6,959 
|Waters Edge III & IV |  | Gulfport, MS       |  | 318 Units           |  |            | 16,350 |                         |   | 6,201  |                |  |   | 7,207       |     |  |   | 7,724 
|Windsor Tower        |  | Ocala, FL          |  | 64 Units            |  |            | 2,845  |                         |   | (85    | )(2)           |  |   | 1,937       | (1) |  |   | 785   
|Woodhollow           |  | San Antonio, TX    |  | 546 Units           |  |            | 12,500 |                         |   | 3,429  |                |  |   | 7,900       |     |  |   | 8,290 
|                     |  |                    |  |                     |  |            |        |                         |   |        |                |  |   |             |     |  |   |       
|                     |  |                    |  |                     |  |            | 71,801 |                         |   | 21,851 |                |  |   | 42,180      |     |  |   | 36,665
|                     |  |                    |  |                     |  |            |        |                         |   |        |                |  |   |             |     |  |   |       



61



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|----------------------------- |  | ------------------ |  | -------------------- |  | ---------- | ------- | ----------------------- | - | ------ | -------------- |  | ------------ | ------ |  | - | ------- | ---
|Property                      |  | Location           |  | Units/Acres/ Sq. Ft. |  | SalesPrice |         | Net CashReceived/(Paid) |   |        | DebtDischarged |  | Gain on Sale |       
|Hotels                        |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Majestic Inn                  |  | San Francisco, CA  |  | 57 Rooms             |  |            | 7,900   |                         |   | 3,487  |                |  |              | 3,950  |  |   | 3,272   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 7,900   |                         |   | 3,487  |                |  |              | 3,950  |  |   | 3,272   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Industrial Warehouses         |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|5700 Tulane                   |  | Atlanta, GA        |  | 67,850 Sq. Ft.       |  |            | 816     |                         |   | 738    |                |  |              |       |  |   | 329     |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 816     |                         |   | 738    |                |  |              |       |  |   | 329     |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Land                          |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Alamo Springs/Lemmon Carlisle |  | Dallas, TX         |  | 2.8 Acres            |  |            | 7,674   |                         |   | 5,627  |                |  |              | 1,744  |  |   | 2,729   |    
|Granbury Station              |  | Ft. Worth, TX      |  | 15.7 Acres           |  |            | 1,003   |                         |   | 265    |                |  |              | 738    |  |   | 10      |    
|JHL Connell                   |  | Carrollton, TX     |  | 3.7 Acres            |  |            | 2,236   |                         |   | 1,625  |                |  |              |       |  |   | 1,397   |    
|Katrina                       |  | Palm Desert, CA    |  | 9.9 Acres            |  |            | 2,616   |                         |   | 574    |                |  |              |       |  |   | 1,323   |    
|Katrina                       |  | Palm Desert, CA    |  | 13.6 Acres           |  |            | 3,703   |                         |   | 591    |                |  |              |       |  |   | 1,706   |    
|Katrina                       |  | Palm Desert, CA    |  | 5.5 Acres            |  |            | 1,325   |                         |   | 1,281  |                |  |              |       |  |   | 619     |    
|Katrina                       |  | Palm Desert, CA    |  | 6.5 Acres            |  |            | 1,695   |                         |   | 340    |                |  |              |       |  |   | 818     |    
|Katrina                       |  | Palm Desert, CA    |  | 7.4 Acres            |  |            | 2,028   |                         |   | 455    |                |  |              |       |  |   | 1,072   |    
|Katrina                       |  | Palm Desert, CA    |  | 81.2 Acres           |  |            | 19,878  |                         |   | (814   | )              |  |              | 5,100  |  |   | 9,387   |    
|Katrina                       |  | Palm Desert, CA    |  | 24.8 Acres           |  |            | 6,402   |                         |   | 1,027  |                |  |              |       |  |   | 2,947   |    
|Katy                          |  | Katy, TX           |  | 130.6 Acres          |  |            | 12,400  |                         |   | 4,981  |                |  |              | 6,601  |  |   | 5,630   |    
|LCLLP                         |  | Las Colinas, TX    |  | 4.3 Acres            |  |            | 1,873   |                         |   | 511    |                |  |              | 1,290  |  |   | 1,327   |    
|Mason Goodrich                |  | Houston, TX        |  | 16.0 Acres           |  |            | 2,091   |                         |   | 935    |                |  |              |       |  |   | 802     |    
|McKinney Ranch                |  | McKinney, TX       |  | 1.3 Acres            |  |            | 347     |                         |   | 325    |                |  |              |       |  |   | 191     |    
|McKinney Ranch                |  | McKinney, TX       |  | 27.2 Acres           |  |            | 10,070  |                         |   | 2,214  |                |  |              |       |  |   |        | (3)
|McKinney Ranch                |  | McKinney, TX       |  | 3.7 Acres            |  |            | 1,381   |                         |   | 290    |                |  |              |       |  |   |        | (4)
|Nashville                     |  | Nashville, TN      |  | 3.0 Acres            |  |            | 441     |                         |   | (13    | )              |  |              | 408    |  |   | 282     |    
|Nashville                     |  | Nashville, TN      |  | 1.2 Acres            |  |            | 304     |                         |   | 236    |                |  |              |       |  |   | 226     |    
|Nashville                     |  | Nashville, TN      |  | 0.7 Acres            |  |            | 50      |                         |   | (2     | )              |  |              |       |  |   | 18      |    
|Nashville                     |  | Nashville, TN      |  | 5.0 Acres            |  |            | 1,035   |                         |   | (31    | )              |  |              | 941    |  |   | 737     |    
|Round Mountain                |  | Austin, TX         |  | 10.0 Acres           |  |            | 1,500   |                         |   | 251    |                |  |              |       |  |   | 1,094   |    
|Vineyards                     |  | Grapevine, TX      |  | 7.6 Acres            |  |            | 4,323   |                         |   | 874    |                |  |              |       |  |   | 1,764   |    
|Vineyards and Vineyards II    |  | Grapevine, TX      |  | 5.2 Acres            |  |            | 2,332   |                         |   | 160    |                |  |              | 300    |  |   | 494     |    
|Vista Ridge                   |  | Lewisville, TX     |  | 4.4 Acres            |  |            | 950     |                         |   | (92    | )              |  |              | 914    |  |   | 440     |    
|Vista Ridge                   |  | Lewisville, TX     |  | 17.9 Acres           |  |            | 4,291   |                         |   | (129   | )              |  |              | 4,096  |  |   | 2,185   |    
|West End                      |  | Dallas, TX         |  | 0.8 Acres            |  |            | 2,259   |                         |   | 2,099  |                |  |              |       |  |   | 1,259   |    
|West End                      |  | Dallas, TX         |  | 0.8 Acres            |  |            | 2,430   |                         |   | 213    |                |  |              | 2,000  |  |   | 1,448   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 96,637  |                         |   | 23,793 |                |  |              | 24,132 |  |   | 39,905  |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Office Buildings              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|9033 Wilshire                 |  | Los Angeles, CA    |  | 44,253 Sq. Ft.       |  |            | 12,000  |                         |   | 4,366  |                |  |              | 6,506  |  |   | 2,781   |    
|Bay Plaza I                   |  | Tampa, FL          |  | 75,780 Sq. Ft.       |  |            | 4,682   |                         |   | 3,253  |                |  |              | 961    |  |   | 1,212   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 16,682  |                         |   | 7,619  |                |  |              | 7,467  |  |   | 3,993   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Office Buildings              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Bay Plaza II                  |  | Tampa, FL          |  | 78,882 Sq. Ft.       |  |            | 4,719   |                         |   | 1,114  |                |  |              | 3,284  |  |   | 132     |    
|Institute Place               |  | Chicago, IL        |  | 144,915 Sq. Ft.      |  |            | 14,460  |                         |   | 4,843  |                |  |              | 7,792  |  |   | 10,603  |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 19,179  |                         |   | 5,957  |                |  |              | 11,076 |  |   | 10,735  |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Shopping Centers              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|Promenade                     |  | Highland Ranch, CO |  | 133,558 Sq. Ft.      |  |            | 14,250  |                         |   | 6,192  |                |  |              | 6,651  |  |   | 7,129   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  |            | 14,250  |                         |   | 6,192  |                |  |              | 6,651  |  |   | 7,129   |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    
|                              |  |                    |  |                      |  | $          | 227,265 |                         | $ | 69,637 |                |  | $            | 95.456 |  | $ | 102,028 |    
|                              |  |                    |  |                      |  |            |         |                         |   |        |                |  |              |        |  |   |         |    

---

|(1) | Debt assumed by purchaser.
|--- | --------------------------

|(2) | Cash of $860,000 received by an affiliate, increasing ARIs affiliate receivable.
|--- | ---------------------------------------------------------------------------------

|(3) | Gain of $7.0 million deferred due to insufficient initial buyer investment.
|--- | ---------------------------------------------------------------------------

|(4) | Gain of $307,000 deferred due to insufficient initial buyer investment.
|--- | -----------------------------------------------------------------------



62



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



At December 31, 2006, ARI had the following properties under construction.



|                     |  |                    |  |           |  |                |        |                           |   |        |                         |  |   |       
|-------------------- |  | ------------------ |  | --------- |  | -------------- | ------ | ------------------------- | - | ------ | ----------------------- |  | - | ------
|Property             |  | Location           |  | Units     |  | AmountExpended |        | AdditionalAmountto Expend |   |        | ConstructionLoanFunding
|Apartments           |  |                    |  |           |  |                |        |                           |   |        |                         |  |   |       
|Bolivar Homes        |  | Cleveland, MS      |  | 65 Units  |  | $              | 1,218  |                           | $ | 7,390  |                         |  | $ | 1,300 
|Broadway Estates     |  | Greenville, MS     |  | 104 Units |  |                | 788    |                           |   | 7,569  |                         |  |   | 850   
|Lago Vista           |  | Farmers Branch, TX |  | 212 Units |  |                | 5,091  |                           |   | 21,359 |                         |  |   | 2,079 
|Laguna Vista         |  | Farmers Branch, TX |  | 206 Units |  |                | 9,969  |                           |   | 11,137 |                         |  |   | 17,741
|Legends of El Paso   |  | El Paso, TX        |  | 240 Units |  |                | 6,430  |                           |   | 15,461 |                         |  |   | 14,988
|Mason Park           |  | Houston, TX        |  | 312 Units |  |                | 1,991  |                           |   | 17,409 |                         |  |   | 3,349 
|Mission Oaks         |  | San Antonio, TX    |  | 228 Units |  |                | 14,241 |                           |   | (2,266 | )                       |  |   | 11,376
|Parc at Clarksville  |  | Clarksville, TN    |  | 206 Units |  |                | 889    |                           |   | 13,002 |                         |  |   | 5,624 
|Parc at Maumelle     |  | Maumelle, AR       |  | 240 Units |  |                | 12,419 |                           |   | 5,782  |                         |  |   | 13,015
|Parc at Metro Center |  | Nashville, TN      |  | 144 Units |  |                | 4,373  |                           |   | 6,768  |                         |  |   | 8,340 
|Parc at Rogers       |  | Rogers, AR         |  | 152 Units |  |                | 973    |                           |   | 19,852 |                         |  |   | 3,563 
|Pecan Pointe         |  | Temple, TX         |  | 232 Units |  |                | 1,991  |                           |   | 14,846 |                         |  |   | 180   
|Sunflower Estates    |  | Indianola, MS      |  | 65 Units  |  |                | 755    |                           |   | 7,674  |                         |  |   | 810   
|Yazoo Estates        |  | Yazoo City, MS     |  | 96 Units  |  |                | 31     |                           |   | 8,314  |                         |  |   | 835   

In December 2006, ARI acquired 16.792 acres in North Dallas known as the Ewing Land, for $3.4
million cash and a seller financing of $10.8 million. The land was acquired for future development and borders the cities of Addison and Farmers Branch. The loan matures in December 2009 and requires interest only payments at 5.5 percent until
maturity.

On November 21, 2006, the Company purchased 3,035 acres of land located in Kaufman County, Texas for $52.0 million, known
as Windmill Farms. The purchase price consisted of $39.1 million in new debt, $10.0 million in preferred stock acquired from an affiliated entity and $2.9 million in cash. The financing consisted of two notes of $2.0 million and $37.1 million.
The $2.0 million note is payable in quarterly interest only payments through maturity. On November 21, 2007, $1.0 million of principal is due. The remainder of the principal is due on the maturity date, November 21, 2008. The $37.1 million
note is payable in monthly installments of interest only. Principal payments of $7.5 million each are due on November 17, 2007 and November 17, 2008. The remaining accrued unpaid interest and principal balances are due on maturity,
November 17, 2009. In addition, a portion of the note proceeds, $6.0 million, went to a restricted cash account to pay for future interest payments mentioned above.

In November 2006, ARI acquired approximately 15 acres located at the intersection of the Dallas North Tollway and IH-635 (LBJ Freeway) in Dallas, Texas for a purchase price of $25.2 million. Payment was in the form of
$8.8 million cash and a note payable of $18.4 million due in December 2007. Terms of the note require interest only payments at 6.0 percent until maturity. The property is currently occupied by an automobile dealership, which pays a monthly rental
for use of the property. ARI intends to hold the land for future development or sale.

In November 2006, ARI purchased two parcels of land
in separate transactions totaling approximately 9.2 acres in North Dallas for approximately $7.5 million. Payment was made in the form of notes payable in the amounts of $1.5 million and $5.2 million. The notes require interest payments at 6.0
percent through maturity in December 2007. ARI intends to hold the land for future development or resale.

In August 2006, ARI purchased
the Clarke Garage at 913 Gravier in New Orleans, Louisiana for $9.0 million. The property is adjacent to and includes 305 Baronne. 305 Baronne contains approximately 2,000 square feet of retail space and is currently occupied by retail
tenants. 225 Baronne consists of approximately 417,000 square feet of office space and was significantly damaged during Hurricane Katrina in



63



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



September 2005. In 2006, ARI reduced the carrying value of 225 Baronne to $1.2 million, which approximates the value of the underlying land. ARI intends to
redevelop 225 Baronne into an urban residential facility, which it considers the best and most profitable use of the property. To facilitate the marketability of the property, ARI acquired the Clarke Garage and 305 Baronne to provide additional
parking and retail for the residential development.

In July 2006, the Company acquired from an affiliated entity, the GNB building which
sits on .5 acres of land and an additional 45 acres of undeveloped land adjacent to the building known as GNB located in Farmers Branch, Texas. The Company paid $15 million for the building and land, via $5 million in cash and acquired
$10 million of existing debt.

On November 27, 2006, the Company sold the Williamsburg Hospitality House, a 269-room hotel
located in Williamsburg, Virginia, for $27.5 million. The Company received $10.3 million in cash after paying off three notes secured by this property. The notes consisted of a first lien of $10.7 million, a second lien of $5.6 million and an
additional lien of $201,000 for an aggregated pay down of $16.5 million. The Company recorded a $10.5 million gain on the sale of this property.

In June 2006, ARI sold approximately 44.9 acres of the McKinney Ranch land in McKinney, Texas for $10.3 million. The sale resulted in a gain of $5.3 million and net cash proceeds of $10.0 million after payment of
closing and ancillary costs.

In June 2006, ARI sold approximately 123.9 acres of the McKinney Ranch land in McKinney, Texas for $16.6
million. The sale resulted in a gain of $3.5 million and net cash proceeds of $6.0 million after pay down of $10.2 million on notes payable and other costs of sale.

In May 2006, ARI sold the Will-O-Wick apartments in Pensacola, Florida, for $6.5 million. The sale resulted in a gain of $2.9 million and net cash proceeds received of $2.8 million after payment of outstanding
mortgages and costs of sale.

In 2005, ARI completed the 70 unit Blue Lake Villas II in Waxahachie, Texas, the 272 unit Bluffs at Vista
Ridge in Lewisville, Texas, the 232 unit Bridges on Kinsey in Tyler, Texas, the 208 unit Dakota Arms in Lubbock, Texas, the 240 unit Lake Forest in Houston, Texas, the 220 unit Wildflower Villas in Temple, Texas, the 398 unit Kingsland Ranch
Apartments in Houston, Texas, the 240 unit Stonebridge at City Park Apartments in Houston, Texas, and the 240 unit Vistas of Vance Jackson in San Antonio, Texas.



|NOTE 3. | NOTES AND INTEREST RECEIVABLE
|------- | -----------------------------



|                    |  |                      |        |            |   |                     |  |            |        |  |   |       
|------------------- |  | -------------------- | ------ | ---------- | - | ------------------- |  | ---------- | ------ |  | - | ------
|                    |  | 2006                 |        | 2005      
|                    |  | Estimated Fair Value |        | Book Value |   | EstimatedFair Value |  | Book Value
|Notes receivable    |  |                      |        |            |   |                     |  |            |        |  |   |       
|Performing          |  | $                    | 51,723 |            | $ | 46,174              |  | $          | 64,822 |  | $ | 68,130
|Non-performing      |  |                      | 4,852  |            |   | 2,963               |  |            | 10,822 |  |   | 11,546
|                    |  |                      |        |            |   |                     |  |            |        |  |   |       
|                    |  | $                    | 56,575 |            | $ | 49,137              |  | $          | 75,644 |  |   | 79,676
|                    |  |                      |        |            |   |                     |  |            |        |  |   |       
|Interest receivable |  |                      |        |            |   | 4,494               |  |            |        |  |   | 2,764 
|                    |  |                      |        |            |   |                     |  |            |        |  |   |       
|                    |  |                      |        |            | $ | 53,631              |  |            |        |  | $ | 82,440
|                    |  |                      |        |            |   |                     |  |            |        |  |   |       

Interest income is recognized on non-performing notes receivable on a cash basis. If the notes for
the years 2006, 2005, and 2004 had been performing, an additional receivable totaling $765,000, $172,000 and $961,000, respectively, would have been recognized.



64



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Notes receivable at December 31, 2006, mature from 2007 to 2017 with interest rates ranging from
4.0% to 12.0% per annum and a weighted average rate of 7.9% per annum. Notes receivable are generally collateralized by real estate or interests in real estate and personal guarantees of the borrower and, unless noted otherwise, are so
secured. A majority of the notes receivable provide for principal to be paid at maturity. Scheduled principal maturities of $13.0 million are due in 2007.

In February 2005, ARI sold a 9.9 acre tract of its Katrina land parcel for $2.6 million, receiving $574,000 after payment of closing costs and providing purchase money financing of $2.0 million. The loan accrued
interest at 8.0%, required quarterly payments of interest, and matures in February 2008. In March 2005, ARI sold the loan for $2.0 million, receiving $2.0 million in cash after payment of closing costs.

In February 2005, ARI sold a 13.6 acre tract of its Katrina land parcel for $3.7 million, receiving $591,000 after payment of closing costs and providing
purchase money financing of $2.8 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2008. In March 2005, ARI sold the loan for $2.8 million, receiving $2.8 million in cash after payment of
closing costs.

In February 2005, ARI sold a 6.5 acre tract of its Katrina land parcel for $1.7 million, receiving $340,000 after payment
of closing costs and providing purchase money financing of $1.3 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2007. In March 2005, ARI sold the loan for $1.3 million, receiving
$1.3 million in cash after payment of closing costs.

In February 2005, ARI sold a 7.4 acre tract of its Katrina land parcel for
$2.0 million, receiving $455,000 after payment of closing costs and providing purchase money financing of $1.5 million. The loan accrued interest at 8.0%, required quarterly payments of interest, and matured in February 2007. In March
2005, ARI sold the loan for $1.5 million, receiving $1.5 million in cash after payment of closing costs.

In February 2005, ARI sold an
81.2 acre tract of its Katrina land parcel for $19.9 million, paying $814,000 after payment of debt and closing costs and providing purchase money financing of $14.9 million. The loan accrued interest at 8.0%, required quarterly payments of
interest, and matured in February 2007. In March 2005, ARI sold the loan for $14.9 million, receiving $14.9 million in cash after payment of closing costs.

In March 2005, ARI sold a 24.8 acre tract of its Katrina land parcel for $6.4 million, receiving $1.0 million after payment of closing costs and providing purchase money financing of $4.8 million. The loan accrued
interest at 8.0%, required quarterly payments of interest, and matured in March 2007. In March 2005, ARI sold the loan for $4.8 million, receiving $4.8 million in cash after payment of closing costs.

In August 2005, ARI sold a 7.6 acres tract of its Vineyards land parcel for $4.3 million, receiving $874,000 after payment of closing costs and providing
purchase money financing of $3.2 million. The secured note accrued interest at 8.0% per annum and matured in August 2006. In September 2005, ARI sold the note for $3.2 million plus accrued but unpaid interest, receiving $3.3 million in
cash after payment of closing costs.

In September 2005, ARI sold a 5.2 acre tract of its Vineyards and Vineyards II land parcels for
$2.3 million, receiving $160,000 after payment of closing costs and debt paydown, and providing purchase money financing of $1.7 million. The secured note accrued interest at 8.0% per annum and matured in September 2006. In September
2005, ARI sold the note for $1.7 million plus accrued but unpaid interest, receiving $1.7 million in cash after payment of closing costs.

In August 2005, ARI sold a 16.0 acre tract of its Mason Goodrich land parcel for $2.1 million, receiving $935,000 after payment of closing costs and providing purchase money financing of $1.0 million. The secured note accrued interest at
8.0%, required monthly interest payments, and matured in November 2005. In November 2005, the note was collected in full, including accrued but unpaid interest.



65



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In March 2004, ARI sold an 8.0 acre tract of its Mason Goodrich land parcel for $1.0 million,
receiving $251,000 after payment of closing costs and providing purchase money financing of $523,000. The secured loan bears interest at 10.0% per annum, requires monthly payments of accrued interest and matures in March 2006. All principal and
accrued but unpaid interest is due at maturity. In 2005, $117,000 in principal was collected. In March 2006, the purchaser extended the note to March 2007 by paying a 1% extension fee and making a 10% principal reduction.

In October 2004, ARI sold the In The Pines apartments to a third party and provided $1.0 million of the purchase price as seller financing in the form of
two notes. The first note accrued interest at 7.0% per annum, required monthly interest only payments, and matured in January 2005. The Purchaser extended this note to March 2005 by paying 1.0% of the outstanding principal balance as an
extension fee and then extended the note an additional 30 days to April 2005 by paying an extension fee of 0.5% of the outstanding principal balance. In the event of a default, the note is also secured by membership rights in the purchasers
entity. The second note was unsecured, accrued interest at 8.5% per annum, required monthly interest only payments, and matured in January 2005. The Purchaser extended this note to March 2005 by paying 1.0% of the outstanding principal balance
as an extension fee and then extended the note an additional 30 days to April 2005 by paying an extension fee of 0.5% of the outstanding principal balance. Both loans were extended to October 2005 with the payment to ARI of a 2.0% extension fee.
Both loans were paid in full, including unpaid interest, in October 2005.

In March 2005, ARI entered into an agreement to advance a third
party $3.2 million for development costs relating to single-family residential lots in Austin, Texas. These advances are secured by stock in the borrower and hold a second lien on the undeveloped land. The secured note bears interest at 10 percent,
requires semi-annual payments, and matures in March 2008. In September 2005, the total amount authorized under this advance was increased to $5.0 million. As of March 31, 2006, ARI had advanced $3.2 million to the borrower. ARI also guaranteed an
$18 million loan secured by a first lien on the undeveloped land. In September 2005, ARI purchased for $4.1 million a subsidiary of Tacco Universal, a related party that holds two notes receivable from the borrower for $3.0 and $1.0 million,
respectively. These notes are secured by approximately 142 acres of undeveloped land and membership interest in the borrower. These secured notes accrue interest at 12 percent, have an interest reserve for payments that is added to the principal
balance on a monthly basis, and matured in June 2005. Both loans were extended to September 2005 and upon maturity were paid under the advance referred to at the beginning of this paragraph. In March 2006, ARI acquired all of the interests in the
borrower, including ownership of the Austin, Texas land. The land is secured by the $18 million first mortgage and a $3 million subordinate loan. In March 2006, ARI secured a development loan of $31.3 million (secured by the Austin, Texas land), of
which $18 million was used to pay the existing first mortgage. As of December 31, 2006 the development loan balance was approximately $22.8 million. The development loan matures in March 2008 and bears interest at Prime plus one percent. The Company
intends to develop the land for sale to single-family residential builders.

In September 2005, ARI sold 10 acres of unimproved land to a
third party for $1.5 million and provided $1.1 million of the purchase price as seller financing. The secured note accrued interest at 10%, required monthly interest only payments, and matured in September 2008. In December 2005, ARI sold this note
to a financial institution for full face value less closing costs, plus accrued interest. ARI and other related parties have also guaranteed the full payment of the note balances, including any outstanding interest and costs incurred by the
financial institution.

In December 2005, ARI sold 27.192 acres and 3.73 acres to a third party for $10.1 million and $1.4 million, and
provided $7.6 million and $1.0 million of seller financing, respectively. Both notes bear interest at 8.0% per annum, require monthly interest only payments, and mature in December 2008. In January 2006, ARI sold both notes to a financial
institution for full face value less closing costs, plus accrued interest. The financial institution has a Put Option that would require ARI to purchase both notes back under the following conditions: (1) failure to



66



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



construct agreed upon roads on the property by December 2006; (2) there occurs any event of default by the buyer; (3) certain escrow deposits for
the road completion are not sufficient to cover the cost of the road construction; (4) any amendment, modification or assignment of certain development and escrow agreements between ARI and the buyer; and (5) failure of ARI to deliver
certain documents to the financial institution within a timely manner. ARI and other related parties have also guaranteed the full payment of the note balances, including any outstanding interest and costs incurred by the financial institution.

In December 2004, ARI sold the Centura Tower office building to a partnership and retained a 1% non-controlling general partner interest
and a 4% limited partner interest. ARI has certain obligations to fund the partnership for rent abatements, tenant improvements, leasing commissions and other cash shortfalls. $4.1 million of these obligations were escrowed by ARI with the
lender at loan closing. Through December 31, 2006, ARI has funded $6.5 million of these obligations, with $6.5 million recorded in the form of a note receivable from the partnership. The note bears interest at a fixed rate of 7.0% per
annum. The note will be paid out of excess cash flow or from sales proceeds, but only after certain partner preferred returns are paid.

In
March 2004, ARI sold a K-Mart in Cary, North Carolina to BCM for $3.2 million, including the assumption of debt. ARI also provided $1.5 million of the purchase price as seller financing. The unsecured note bears interest at 2.0% over the prime rate,
currently 9.5%, and matured in April 2005. In April 2005, the note extended to April 2008.

In March 2004, ARI sold the Texstar Warehouse
in Arlington, Texas to BCM for $2.4 million, including the assumption of debt. ARI also provided $1.3 million of the purchase price as seller financing. The unsecured note bears interest at 2.0% over the prime rate, currently 9.5%, and matured in
April 2005. In April 2005, the note extended to April 2008.



|NOTE 4. | ALLOWANCE FOR ESTIMATED LOSSES
|------- | ------------------------------

Activity in
the allowance for estimated losses was as follows:



|                                 |  |      |       |      |   |       |      |  |   |        |  
|-------------------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ------ | -
|                                 |  | 2006 |       | 2005 |   |       | 2004 | 
|Balance January 1,               |  | $    | 1,000 |      | $ | 1,865 |      |  | $ | 4,633  |  
|(Decrease) increase in provision |  |      |      |      |   | (865  | )    |  |   | (2,768 | )
|                                 |  |      |       |      |   |       |      |  |   |        |  
|Balance December 31,             |  | $    | 1,000 |      | $ | 1,000 |      |  | $ | 1,865  |  
|                                 |  |      |       |      |   |       |      |  |   |        |  

The allowance was reduced in 2005 when ARI received title to 13 acres of land in Harris County in
settlement of a $1.4 million note from an unrelated party. The allowance was reduced in 2004 for the reversal of amounts determined to be in excess of required reserves.



|NOTE 5. | INVESTMENTS IN EQUITY INVESTEES
|------- | -------------------------------

Investment
in equity method entities consisted of the following:



|                                                   |  |      |        |      |   |       
|-------------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                                   |  | 2006 |        | 2005
|Income Opportunity Realty Investors, Inc. (IORI) |  | $    | 6,345  |      | $ | 6,155 
|Carden Centura, L.P.                               |  |      | 1,944  |      |   | 6,048 
|Gruppa Florentina, LLC (Gruppa)                  |  |      | 4,530  |      |   |      
|Other                                              |  |      | 12,237 |      |   | 1,318 
|                                                   |  |      |        |      |   |       
|                                                   |  | $    | 25,056 |      | $ | 13,521
|                                                   |  |      |        |      |   |       

In November 2006, ARI completed its sale of its 80% interest in Milano restaurants through its
investment in Gruppa Florentina, LLC. As of December 2006, ARIs remaining 20% interest is recorded via the equity method. Gruppa is not publicly traded and has no readily determinable market value.



67



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



ARI owns an approximate 24.0% interest in IORI, a publicly held real estate company. Based on the
ownership percentage of ARIs investment in IORI and IORIs market value, ARIs investment in IORI has a market value of approximately $6.9 million at December 31, 2006. The carrying value of this investment is approximately $6.3
million at December 31, 2006.

In December 2004, ARI sold a 95% interest in Garden Centura, L.P., a limited partnership that owns the
411,000 sq. ft. Centura Tower office building located in Farmers Branch, Texas. ARI retained a non-controlling one percent general partner and 4 percent limited partner interest in Garden Centura, L.P. ARI accounts for its investment in this
partnership on the equity method. ARI advanced approximately $4.1 million to Garden Centura, L.P. during 2005 for rent abatements and tenant improvements. ARI contributed an additional $600,000 and $1.8 million to Garden Centura, L. P. for cash
shortfalls in 2005 and 2006. These funds are recorded as an interest-bearing loan due from the partnership.

ARI is a non-controlling 30.0%
general partner in Sacramento Nine (SAC 9), which owned an office building in Rancho Cordova, California. In December 2004, SAC 9 sold the office building for $3.7 million, of which ARI received $1.1 million after closing costs and fees.
ARI recognized a gain on the sale of investment in SAC 9 of $882,000 relating to this transaction.

A significant portion of ARIs
investment in IORI and TCI is pledged as collateral for borrowings. See NOTE 7. NOTES AND INTEREST PAYABLE and NOTE 8. STOCK-SECURED NOTES PAYABLE.

Set forth below are summarized financial data for the entities accounted for using the equity method.



|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|----------------------------------------------------- |  | ---- | ------- | - | ---- | - | -------- | ---- |  | - | ------ | -
|                                                      |  | 2006 |         |   | 2005 |   |          |      | 
|Real estate, net of depreciation                      |  | $    | 58,621  |   |      | $ | 115,980  |      |  |   |        |  
|Notes receivable                                      |  |      | 27,777  |   |      |   | 63,045   |      |  |   |        |  
|Other assets                                          |  |      | 22,513  |   |      |   | 12,492   |      |  |   |        |  
|Notes payable                                         |  |      | (61,546 | ) |      |   | (102,272 | )    |  |   |        |  
|Other liabilities                                     |  |      | (2,526  | ) |      |   | (5,157   | )    |  |   |        |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|Equity                                                |  | $    | 44,839  |   |      | $ | 84,088   |      |  |   |        |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|                                                      |  |      |        
|                                                      |  | 2006 |         |   | 2005 |   |          | 2004 | 
|Revenues                                              |  | $    | 11,064  |   |      | $ | 20,149   |      |  | $ | 9,227  |  
|Depreciation                                          |  |      | (750    | ) |      |   | (3,722   | )    |  |   | (740   | )
|Provision for losses                                  |  |      |        |   |      |   |         |      |  |   |       |  
|Interest                                              |  |      | (4,764  | ) |      |   | (5,829   | )    |  |   | (3,491 | )
|Operating expenses                                    |  |      | (5,378  | ) |      |   | (8,740   | )    |  |   | (4,888 | )
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|Income (loss) from continuing operations              |  |      | 172     |   |      |   | 1,858    |      |  |   | 108    |  
|Income (loss) from discontinued operations            |  |      |        |   |      |   |         |      |  |   | (89    | )
|Gain from sale of discontinued operations             |  |      |        |   |      |   |         |      |  |   | 5,473  |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|Net income (loss)                                     |  | $    | 172     |   |      | $ | 1,858    |      |  | $ | 5,492  |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|                                                      |  |      |        
|ARIs equity share of:                                |  |      |         |   |      |   |          |      |  |   |        |  
|                                                      |  |      |        
|                                                      |  | 2006 |         |   | 2005 |   |          | 2004 | 
|Loss before gain from sale of discontinued operations |  | $    | 41      |   |      | $ | 397      |      |  | $ | (41    | )
|Gain from sale of discontinued operations             |  |      |        |   |      |   |         |      |  |   | 2,212  |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  
|Net income (loss)                                     |  | $    | 41      |   |      | $ | 397      |      |  | $ | 2,171  |  
|                                                      |  |      |         |   |      |   |          |      |  |   |        |  



68



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The cash flow from IORI is dependent on the ability of IORI to make distributions. IORI ceased making
quarterly distributions in the fourth quarter of 2000.



|NOTE 6. | MARKETABLE EQUITY SECURITIES
|------- | ----------------------------

In March 2003, TCI acquired equity securities of Realty Korea CR-REIT Co., Ltd. No. 1 for $5.0 million, representing approximately a 9.2% ownership interest. This investment is considered an available-for-sale security. ARI has
recognized unrealized gains of $2.3 million and $866,000 during 2006 and 2005, respectively, due to increases in market price since December 31, 2006.



|NOTE 7. | NOTES AND INTEREST PAYABLE
|------- | --------------------------

Notes and
interest payable consisted of the following:



|                 |  |                     |         |            |   |                     |  |           |         |  |   |        
|---------------- |  | ------------------- | ------- | ---------- | - | ------------------- |  | --------- | ------- |  | - | -------
|                 |  | 2006                |         | 2005      
|                 |  | EstimatedFair Value |         | Book Value |   | EstimatedFair Value |  | BookValue
|Notes payable    |  | $                   | 984,424 |            | $ | 1,010,781           |  | $         | 924,660 |  | $ | 808,588
|                 |  |                     |         |            |   |                     |  |           |         |  |   |        
|Interest payable |  |                     |         |            |   | 11,589              |  |           |         |  |   | 9,356  
|                 |  |                     |         |            |   |                     |  |           |         |  |   |        
|                 |  |                     |         |            | $ | 1,022,370           |  |           |         |  | $ | 817,944
|                 |  |                     |         |            |   |                     |  |           |         |  |   |        

Scheduled principal payments on notes payable are due as follows:



|           |  |   |          
|---------- |  | - | ---------
|2007       |  | $ | 368,800  
|2008       |  |   | 128,045  
|2009       |  |   | 89,171   
|2010       |  |   | 36,358   
|2011       |  |   | 48,561   
|Thereafter |  |   | 339,846  
|           |  |   |          
|           |  | $ | 1,010,781
|           |  |   |          

Stated interest rates on notes payable ranged from 2.0% to 16.4% per annum at
December 31, 2006 and matured in varying installments between 2007 and 2045. At December 31, 2006, notes payable were collateralized by deeds of trust on real estate with a net carrying value of $1,206 million.

On July 27, 2006, the Company obtained a new note for $6.5 million of which $3.8 million dollars was used to pay down an existing note balance. The
Company received proceeds of $2.5 million from this transaction. The Note is secured by 61.2 acres of land in Denton County, Texas known as Elm Fork. The annual interest rate of the note is a fixed rate of 9.25 percent. The note is payable in twelve
payments of interest only through July 27, 2006; thereafter, in twenty three principal and interest payments of $60,105 through maturity. The note matures on July 27, 2009 at which time the unpaid accrued interest and principal balance are
due.

On June 28, 2006, the Company paid down an existing note payable and obtained a new note for $9.5 million. The funds of the
note were used to pay down an existing loan balance of $4.3 million. The Company received $4.8 million in proceeds from this transaction. The new note is secured by a lien on real and personal property known as Cross County Mall, and the rents,
profits and security deposits arising from the above property. The annual interest rate of the note is a fixed 7.18 percent. The note is payable in monthly principal and interest payments of $68,879. The note matures on July 1, 2011 at which
time the unpaid accrued interest and principal are due.



69



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On June 16, 2006, the Company paid down an existing note payable and obtained a new note for
$6.5 million. The proceeds were used to pay down an existing loan balance of $2.7 million. The Company received $3.6 million from this transaction. The new note is secured by 66.3 acres of land in Davidson County, Tennessee, known as Nashville Land.
The annual interest rate of the note is 8.0 percent. The note is payable in monthly installments of interest only until July 10, 2008 at which time the note matures and all unpaid accrued interest and principal are due.

On January 17, 2006, the Company obtained a loan in the amount of $14.0 million secured by 376.2 acres of land in Travis County, Texas known as
Pioneer Crossing. The proceeds were used to pay down a $14.3 million note. The Company paid an additional $893,000 at closing to cover the remaining balance of the note paid down and closing costs. The annual interest rate of the note is Prime plus
1 percent. The note is payable in monthly installments of interest only until August 1, 2007 at which time the note matures and all accrued interest and unpaid principal are due.

In July 2005, ARI secured a line of credit for $10.0 million for the acquisition and financing of land tracts. The line of credit bears interest at the
prime rate plus 1.0%, which is currently 8.5%, requires interest only payments, and matures in three years. Each land tract funding has a $2.0 million limit on the loan amount, requires interest only payments at the line of credits variable
rate, and has a maturity date of 18 months. ARI has used all $10 million of the line of credit for land purchases as of December 31, 2006.

In February 2005, ARI received a loan in the amount of $5.0 million. The note bears interest at 8.0% per annum, requires semi-annual interest payments, and matures in July 2006. The loan is collateralized by certain partnership
interests that hold apartments owned by ARI. Anytime before maturity, the lender has the option to convert the outstanding loan balance into general and limited partnership units in each of the partnerships, subject to HUD approval.

Prior to February 2004, the Brandeis Office Building in Omaha, Nebraska was occupied by two tenants, one of which occupied a significant portion of the
building. The larger tenant built its own building and moved out, resulting in the office building being approximately 20% occupied. The loan matured in December 2003, and ARI proposed an extension of the maturity of the loan. The lender desired a
sufficient pay down of the loan. In February 2004, the title to the Brandeis Office Building was transferred to the lender by agreement. Outstanding indebtedness and accrued interest at that time was $8.8 million. ARI recorded a net impairment of
$4.4 million in the fourth quarter of 2003 for this transaction.

In 2006, ARI financed/refinanced or obtained second mortgage financing on
the following:



|                  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|----------------- |  | ------------------ |  | -------------------------- |  | ------------ | ------ | --------------- | - | ----------------- |  | ------------ | ----- |  | ------------ | --- |  | ----
|Property          |  | Location           |  | Sq. Ft./Units/ Rooms/Acres |  | DebtIncurred |        | Debt Discharged |   | Net Cash Received |  | InterestRate |       |  | MaturityDate
|Apartments        |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|4400              |  | Midland, TX        |  | 92 Units                   |  | $            | 2,825  |                 | $ | 945               |  | $            | 2,686 |  | 6.75         |     |  | 1/37
|Ashton Way        |  | Midland, TX        |  | 178 Units                  |  |              | 2,600  |                 |   | 945               |  |              | 2,474 |  | 6.75         |     |  | 1/37
|Hunters Glen      |  | Midland, TX        |  | 212 Units                  |  |              | 2,475  |                 |   | 1,804             |  |              | 421   |  | 7.23         | (1) |  | 2/07
|Woodview          |  | Midland, TX        |  | 232 Units                  |  |              | 5,229  |                 |   | 1,839             |  |              | 1,123 |  | 6.75         |     |  | 1/37
|                  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|                  |  |                    |  |                            |  |              | 13,129 |                 |   | 5,533             |  |              | 6,704 |  |              |     |  |     
|                  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|Office Buildings  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|Cooley Bldg       |  | Farmers Branch, TX |  | 27,000 Sq. Ft.             |  |              | 3,045  |                 |   |                  |  |              | 470   |  |             |     |  |    
|Forum OB          |  | Richmond, VA       |  | 79,791 Sq. Ft.             |  |              | 6,000  |                 |   | 4,721             |  |              | 1,152 |  | 7.75         |     |  | 7/07
|Two Hickory       |  | Farmers Branch, TX |  | 96,127 Sq. Ft.             |  |              | 9,500  |                 |   | 7,257             |  |              | 74    |  | 7.03         |     |  | 9/11
|University Square |  | Anchorage, AK      |  | 20,715 Sq. Ft.             |  |              | 1,360  |                 |   | 1,068             |  |              | 271   |  | 8.25         |     |  | 5/07
|                  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     
|                  |  |                    |  |                            |  |              | 19,905 |                 |   | 13,046            |  |              | 1,967 |  |              |     |  |     
|                  |  |                    |  |                            |  |              |        |                 |   |                   |  |              |       |  |              |     |  |     



70



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|--------------------- |  | ------------------ |  | -------------------------- |  | ------------ | ------- | --- | --------------- | - | ----------------- |  | - | ------------ | - |  | ------------ | --- |  | -----
|Property              |  | Location           |  | Sq. Ft./Units/ Rooms/Acres |  | DebtIncurred |         |     | Debt Discharged |   | Net Cash Received |  |   | InterestRate |   |  | MaturityDate
|Shopping Centers      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|Cross County Mall     |  | Mattoon, IL        |  | 307,266 Sq. Ft.            |  |              | 9,500   |     |                 |   | 4,399             |  |   | 4,773        |   |  | 7.18         |     |  | 7/07 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|                      |  |                    |  |                            |  |              | 9,500   |     |                 |   | 4,399             |  |   | 4,773        |   |  |              |     |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|Land                  |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|Diplomat Tract I      |  | Farmers Branch, TX |  | 3.9 Acres                  |  |              | 309     |     |                 |   |                  |  |   | 293          |   |  | 10.25        |     |  | 5/08 
|Diplomat Tract II     |  | Farmers Branch, TX |  | 4.0 Acres                  |  |              | 321     |     |                 |   |                  |  |   | 304          |   |  | 10.25        |     |  | 5/08 
|Diplomat Tract III    |  | Farmers Branch, TX |  | 3.7 Acres                  |  |              | 293     |     |                 |   |                  |  |   | 278          |   |  | 10.25        |     |  | 5/08 
|Elm Fork              |  | Carrollton, TX     |  | 69.4 Acres                 |  |              | 6,500   |     |                 |   | 3,805             |  |   | 2,015        |   |  | 9.25         |     |  | 7/07 
|Hutton Tract          |  | Farmers Branch, TX |  | 2.4 Acres                  |  |              | 281     |     |                 |   |                  |  |   | 265          |   |  | 10.25        |     |  | 5/08 
|LaDue Walker          |  | Farmers Branch, TX |  | 99.0 Acres                 |  |              | 13,948  |     |                 |   |                  |  |   | 333          |   |  | 10.25        |     |  | 5/08 
|Nashville             |  | Nashville, TN      |  | 100.9 Acres                |  |              | 2,500   |     |                 |   |                  |  |   | 2,500        |   |  | 12.50        | (2) |  | 5/07 
|Nashville Land        |  | Nashville, TX      |  | 82.2 Acres                 |  |              | 6,500   |     |                 |   | 2,776             |  |   | 3,561        |   |  | 7.50         |     |  | 7/07 
|Palmer Lane           |  | Austin, TX         |  | 367.4 Acres                |  |              | 14,000  |     |                 |   | 14,300            |  |   | (893         | ) |  | 8.50         | (1) |  | 8/07 
|Payne I Land          |  | Las Colinas, TX    |  | 109.9 Acres                |  |              | 5,683   |     |                 |   |                  |  |   | 5,591        |   |  | 9.00         |     |  | 12/07
|Pioneer Crossing      |  | Austin, TX         |  | 235.0 Acres                |  |              | 11,750  | (3) |                 |   | 4,000             |  |   |             |   |  | 12.50        |     |  | 4/07 
|Wells Fargo Foothills |  | Kaufman County, TX |  | 2,764.0 Acres              |  |              | 6,440   |     |                 |   |                  |  |   | 6,156        |   |  | 10.25        |     |  | 5/08 
|Wells Fargo Foothills |  | Valley Ranch, TX   |  | 68.0 Acres                 |  |              | 7,323   |     |                 |   |                  |  |   | 7,014        |   |  | 10.25        |     |  | 5/08 
|West End Land         |  | Dallas, TX         |  | 5.3 Acres                  |  |              | 9,000   |     |                 |   | 2,000             |  |   | 6,079        |   |  | 8.00         |     |  | 3/07 
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|                      |  |                    |  |                            |  |              | 84,848  |     |                 |   | 26,881            |  |   | 33,496       |   |  |              |     |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      
|                      |  |                    |  |                            |  | $            | 127,382 |     |                 | $ | 49,859            |  | $ | 46,940       |   |  |              |     |  |      
|                      |  |                    |  |                            |  |              |         |     |                 |   |                   |  |   |              |   |  |              |     |  |      

In 2005, ARI financed/refinanced or obtained second mortgage financing on the following:



|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|------------------------------ |  | ------------------ |  | -------------------------- |  | ------------ | ------ | -------------- | - | ---------------- |  | - | ------------ | - |  | ------------ | ---- |  | ----- | ---
|Property                       |  | Location           |  | Sq. Ft./Rooms/ Units/Acres |  | DebtIncurred |        | DebtDischarged |   | Net CashReceived |  |   | InterestRate |   |  | MaturityDate |     
|Apartments                     |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|Autumn Chase                   |  | Midland, TX        |  | 64 Units                   |  | $            | 1,166  |                | $ | 797              |  | $ | 317          |   |  | 5.88         | %(1) |  | 5/35  |    
|Courtyard                      |  | Midland, TX        |  | 133 Units                  |  |              | 1,342  |                |   | 966              |  |   | 266          |   |  | 5.88         | (1)  |  | 5/35  |    
|Southgate                      |  | Odessa, TX         |  | 180 Units                  |  |              | 1,879  |                |   | 1,712            |  |   | 61           |   |  | 5.88         | (1)  |  | 5/35  |    
|Sun Hollow                     |  | El Paso, TX        |  | 216 Units                  |  |              | 2,000  |                |   |                 |  |   | 2,000        |   |  | 12.50        |      |  | 1/06  | (4)
|Sunset                         |  | Odessa, TX         |  | 240 Units                  |  |              | 2,995  |                |   | 1,684            |  |   | 1,054        |   |  | 5.25         | (1)  |  | 10/35 |    
|Westwood                       |  | Odessa, TX         |  | 79 Units                   |  |              | 500    |                |   |                 |  |   | 464          |   |  | 5.25         | (1)  |  | 12/35 |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              | 9,882  |                |   | 5,159            |  |   | 4,162        |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|Hotels                         |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|The Majestic                   |  | Chicago, IL        |  | 55 Rooms                   |  |              | 3,225  |                |   |                 |  |   | 3,066        |   |  | 6.40         |      |  | 6/10  |    
|Williamsburg Hospitality House |  | Williamsburg, VA   |  | 296 Rooms                  |  |              | 11,000 |                |   | 10,540           |  |   | 137          |   |  | 6.19         | (1)  |  | 9/10  |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              | 14,225 |                |   | 10,540           |  |   | 3,203        |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|Land                           |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|2301 Valley Branch             |  | Farmers Branch, TX |  | 23.8 Acres                 |  |              | 2,420  |                |   | 2,841            |  |   | (385         | ) |  | 8.50         | (1)  |  | 12/06 |    
|Alliance Airport(2)            |  | Tarrant County, TX |  | 12.7 Acres                 |  |              | 553    |                |   |                 |  |   | 540          |   |  | 7.25         | (1)  |  | 1/07  |    
|Centura(3)                     |  | Farmers Branch, TX |  | 8.8 Acres                  |  |              | 6,727  |                |   |                 |  |   | 6,727        |   |  | 8.50         | (1)  |  | 8/07  |    
|DeSoto Ranch(2)                |  | DeSoto, TX         |  | 21.9 Acres                 |  |              | 1,635  |                |   | 1,271            |  |   | 336          |   |  | 7.25         | (1)  |  | 1/07  |    
|Elm Fork                       |  | Denton County, TX  |  | 105.4 Acres                |  |              | 7,740  |                |   |                 |  |   | 7,540        |   |  | 7.00         | (1)  |  | 7/06  |    
|McKinney 36                    |  | Collin County, TX  |  | 34.6 Acres                 |  |              | 4,000  |                |   | 1,747            |  |   | 2,123        |   |  | 6.50         | (1)  |  | 12/07 |    
|Mercer Crossing                |  | Farmers Branch, TX |  | 235 Acres                  |  |              | 3,000  |                |   |                 |  |   | 2,889        |   |  | 8.50         |      |  | 12/06 |    
|Nashville                      |  | Nashville, TN      |  | 109.6 Acres                |  |              | 7,000  |                |   |                 |  |   | 6,341        |   |  | 7.50         |      |  | 2/07  |    
|Payne I                        |  | Las Colinas, TX    |  | 109.9 Acres                |  |              | 6,732  |                |   |                 |  |   | 6,550        |   |  | 8.00         |      |  | 12/07 |    
|Sheffield Village(2)           |  | Grand Prairie, TX  |  | 13.9 Acres                 |  |              | 975    |                |   | 975              |  |   | 94           |   |  | 7.75         | (1)  |  | 3/07  |    
|West End(2)                    |  | Dallas, TX         |  | 6.3 Acres                  |  |              | 2,000  |                |   |                 |  |   | 1,951        |   |  | 7.25         | (1)  |  | 1/07  |    
|West End (2)                   |  | Dallas, TX         |  | 5.5 Acres                  |  |              | 2,000  |                |   |                 |  |   | 1,842        |   |  | 8.00         | (1)  |  | 6/07  |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              | 44,782 |                |   | 6,834            |  |   | 36,548       |   |  |              |      |  |       |    
|                               |  |                    |  |                            |  |              |        |                |   |                  |  |   |              |   |  |              |      |  |       |    



71



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|---------------- |  | ----------------- |  | -------------------------- |  | ------------ | ------ | -------------- | - | ---------------- |  | ------------ | ------ |  | ------------ | --- |  | ----
|Property         |  | Location          |  | Sq. Ft./Rooms/ Units/Acres |  | DebtIncurred |        | DebtDischarged |   | Net CashReceived |  | InterestRate |        |  | MaturityDate
|Office Buildings |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|Bridgeview Plaza |  | LaCrosse, WI      |  | 116,008 Sq. Ft.            |  |              | 7,197  |                |   | 6,304            |  |              | 649    |  | 7.25         | (1) |  | 3/10
|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|                 |  |                   |  |                            |  |              | 7,197  |                |   | 6,304            |  |              | 649    |  |              |     |  |     
|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|Shopping Centers |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|Dunes Plaza      |  | Michigan City, IN |  | 223,869 Sq. Ft.            |  |              | 3,750  |                |   | 2,685            |  |              | 658    |  | 7.50         | (1) |  | 1/10
|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|                 |  |                   |  |                            |  |              | 3,750  |                |   | 2,685            |  |              | 658    |  |              |     |  |     
|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     
|                 |  |                   |  |                            |  | $            | 79,836 |                | $ | 31,522           |  | $            | 45,220 |  |              |     |  |     
|                 |  |                   |  |                            |  |              |        |                |   |                  |  |              |        |  |              |     |  |     

---

|(1) | Variable rate.
|--- | --------------

|(2) | Drawn on the $10.0 million line of credit for land acquisitions and financing.
|--- | ------------------------------------------------------------------------------

|(3) | IORI purchased the Centura Land for $13.0 million. See NOTE 9. RELATED PARTY TRANSACTIONS.
|--- | --------------------------------------------------------------------------------------------

|(4) | Paid in full in January 2006.
|--- | -----------------------------



|NOTE 8. | STOCK-SECURED NOTES PAYABLE
|------- | ---------------------------

ARI has
margin arrangements with various financial institutions and brokerage firms, which provide for borrowings of up to 50.0% of the market value of marketable equity securities. ARI also has other notes payable secured by stock. The borrowings under
such margin arrangements and notes are secured by the equity securities of IORI and TCI and ARIs trading portfolio securities and bear interest rates ranging from 9.5% to 24.0% per annum. Margin borrowings were $17.5 million at
December 31, 2006 and $22.5 million at December 31, 2005, representing 21.1% and 21.1%, respectively, of the market values of the equity securities at those dates.

Sunset Management LLC.    Three separate but consolidated legal proceedings exist which involve matters between Sunset
Management LLC (Sunset) and Company and/or Basic Management, Inc. (BCM) over a pledge as collateral for certain loans of a number of shares of Common Stock of Transcontinental Realty Investors, Inc. (TCI). At
least five items of litigation have terminated involving substantially the same issues with all relief sought by Sunset in those proceedings being denied. The three cases which continue are all pending in the United States District Court, Eastern
District of Texas, Sherman division under master case No. 4:06-CV-00018 which consist of (i) American Realty Trust, Inc. v. Sunset Management LLC, case No. 4:06-CV-00361, (ii) American Realty Trust, Inc., et al, v.
Sunset Management LLC, et al, case No. 4:06-CV-00483 (formerly 6:06-CV-315) and (iii) Sunset Management LLC v. American Realty Investors, Inc., et al, case No. 4:06-CV-00018. The three consolidated cases
involve (a) a suit on the Sunset promissory note and the Companys argument that the note was modified or extended along with arguments concerning the enforceability of certain late fees and Sunsets failure to properly disclose the
imposition and effect of late fees until months after it had supposedly been imposed, (b) a securities fraud case alleging that the Note was a security and that Sunset violated the securities law, principally Rule 10b-5 in the process of
procuring a Note, and (c) Sunsets argument that the Company improperly transferred pledged stock among various pledgors but which had no damage to Sunset since the certificates were always held by an independent third party and all of the
parties to whom such certificates were transferred were either promissors or guarantors on such note. The cases are in the process of scheduling additional depositions and discovery.

In May 2005, ARI received a loan in the amount of $4.0 million. The note bears interest at the prime rate plus 2.0%, which is currently 9.5%, requires
monthly interest only payments and matures in one year. The loan is collateralized by ARIs equity holdings in Realty Korea CR-REIT Co., Ltd. No. 1 and by equity securities owned by an affiliate.



72



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 9.RELATED PARTY TRANSACTIONS

In March 2005, ARI entered into an agreement to advance a third party $3.2 million for development costs relating to single-family residential lots in
Austin, Texas. These advances are secured by stock in the borrower and hold a second lien on the undeveloped land. The secured note bears interest at 10 percent, requires semi-annual payments, and matures in March 2008. In September 2005, the total
amount authorized under this advance was increased to $5.0 million. As of March 31, 2006, ARI had advanced $3.2 million to the borrower. ARI also guaranteed an $18 million loan secured by a first lien on the undeveloped land. In September 2005, ARI
purchased for $4.1 million a subsidiary of Tacco Universal, a related party that holds two notes receivable from the borrower for $3.0 and $1.0 million, respectively. These notes are secured by approximately 142 acres of undeveloped land and
membership interest in the borrower. These secured notes accrue interest at 12 percent, have an interest reserve for payments that is added to the principal balance on a monthly basis, and matured in June 2005. Both loans were extended to September
2005 and upon maturity were paid under the advance referred to at the beginning of this paragraph. In March 2006, ARI acquired all of the interests in the borrower, including ownership of the Austin, Texas land. The land is secured by the $18
million first mortgage and a $3 million subordinate loan. In March 2006, ARI secured a development loan of $31.3 million (secured by the Austin, Texas land), of which $18 million was used to pay the existing first mortgage. As of December 31, 2006
the development loan balance was approximately $22.8 million. The development loan matures in March 2008 and bears interest at Prime plus one percent. The Company intends to develop the land for sale to single-family residential builders.

In June 2005, ARI purchased a subsidiary of a related party for $4.1 million, reducing ARIs affiliate receivable.

In August 2005, ARI paid $4.1 million on behalf of a related party, increasing ARIs affiliate receivable.

In August 2005, ARI sold 8.8 acres of land to an affiliate for $6.7 million. For a period of one year following closing and 90 days thereafter, the buyer
has the right to convey the land to ARI for the original sales price, plus a 12% preferred return per annum accruing from the closing date. This transaction has been treated as a financing by ARI, with a note payable of $6.7 million recorded.

In February 2004, ARI recorded the sale of a tract of Marine Creek land originally sold to a related party in December 2003. This
transaction was not recorded as a sale for accounting purposes in December 2003 and was recorded as an ARI refinancing transaction in February 2004. ARI received $1.2 million in cash from the related party in February 2004 as payment on the land.
ARI retained a note receivable with a balance of $270,000 that accrued interest at 12.0% and matured in April 2009. In August 2005, the note was paid in full, including accrued interest. ARI recorded the sale of the Marine Creek land tract due to
the payment received on the note receivable.

In December 2005, ARI acquired a 100% interest in a 367.4 acre tract of the Palmer Lane land
parcel. The land was acquired through cancellation of a $2.3 million note receivable from an unrelated party, assumption of debt, and a $7.6 million reduction in ARIs affiliate receivable.

In January 2004, ARI issued 200,000 shares of Series A 10.0% Cumulative Convertible Preferred Stock to Prime, ARIs advisor. In February 2004,
50,000 additional shares were issued to Prime. ARIs affiliate receivable was increased by $2.5 million.

In February 2004, ARI
obtained an unsecured loan of $5.0 million. The proceeds of $5.0 million were received by an affiliate, increasing ARIs affiliate receivable.

In February 2004, ARI obtained financing of $7.5 million on the Katy land tract. The funds, along with additional cash of $6.3 million, were sent to an affiliate. Subsequently, the affiliate paid off the existing loan balance on an ARI
property.



73



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In May 2004, ARI purchased the Treehouse Apartments from an affiliate, with a net purchase price of
$7.5 million after assumption of debt and a note receivable, less cash received of $498,000. The note receivable was from the sale of the Cliffs of El Dorado Apartments to a related party in 2003. At that time, the sale of the Cliffs of El
Dorado was not recorded as a sale for accounting purposes. ARI recorded the sale of the Cliffs of El Dorado in May 2004, due to payment received for the Cliffs of El Dorado note receivable.

In July 2004, ARI obtained a loan of $3.2 million secured by a contract for sale of the Waters Edge III Apartments. The proceeds of $3.2 million were
received by an affiliate, increasing ARIs affiliate receivable.

In August 2003, ARI sold three Chicago hotels to a related party for
$13.5 million, including the assumption of debt. Due to the sale to a related party to ARI and ARI having continued involvement and control of this entity, this transaction was not recorded as a sale. In September 2004, ARI purchased the three
Chicago hotels from the related party for assumption of debt and cancellation of the seller notes.

The following table reconciles the
beginning and ending balances of affiliate receivables (payables) as of December 31, 2006.



|                                       |  |       |          |  
|-------------------------------------- |  | ----- | -------- | -
|                                       |  | PRIME |         
|Balance, January 1, 2006 Balance       |  | $     | 29,702   |  
|Cash transfers to affiliates           |  |       | 164,562  |  
|Cash transfers from affiliates         |  |       | (180,381 | )
|Advances through financing proceeds    |  |       | 21,528   |  
|Repayments through property transfers  |  |       | 20,079   |  
|Construction fees payable to affiliate |  |       | (4,619   | )
|Payables clearing through Prime        |  |       | (10,129  | )
|                                       |  |       |          |  
|Balance, December 31, 2006             |  | $     | 40,742   |  
|                                       |  |       |          |  

Returns on Metra Properties.    In April 2002, ARI, TCI, and IORI sold
28 apartment properties to partnerships controlled by Metra Capital, LLC (Metra). Innovo Group, Inc. (Innovo) is a limited partner in the partnerships that purchased the properties. Joseph Mizrachi, then a director of ARI,
controlled approximately 11.67% of the outstanding common stock of Innovo. Management determined to treat the sales as financing transactions, and ARI and TCI continued to report the assets and the new debt incurred by Metra on their financial
statements. The partnership agreements for each of these partnerships stated that the Metra Partners, as defined, receive cash flow distributions at least quarterly in an amount sufficient to provide them with a 15% cumulative compounded annual rate
of return on their invested capital, as well as a cumulative compounded annual amount of 0.50% of the average outstanding balance of the mortgage indebtedness secured by any of these properties. These distributions to the Metra Partners had priority
over distributions to any other partners. In August 2004, ARI, TCI, and IORI instituted an action in Texas State District Court regarding the transaction. During April 2005, resolution of the litigation occurred, settling all liabilities remaining
from the original partnership arrangements which included a return of investor equity, a cessation of any preferential return, prospective asset management fees and miscellaneous fees and transactions costs from the Plaintiffs as a prepayment of a
preferred return, along with a delegation of management and corresponding payment of management fees to Prime, and a motion to dismiss the action as a part of the resolution. Of the prepayment, ARI recognized expense of $525,000 and a reduction in
liabilities of $3.2 million during the second quarter of 2005.

NOTE 10.DIVIDENDS

During the second quarter of 1999, ARIs Board of Directors established a policy that dividend declarations on common stock would be determined on an
annual basis following the end of each year. No dividends on its common stock were declared for 2004, 2005, or 2006. Future distributions to common stockholders will be dependent upon ARIs income, financial condition, capital requirements, and
other factors deemed relevant by the Board.



74



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|NOTE 11. | PREFERRED STOCK
|-------- | ---------------

There are 15,000,000 shares of Series A 10.0% Cumulative Convertible Preferred Stock authorized, with a par value of $2.00 per share and liquidation preference of $10.00 per share plus accrued and unpaid dividends. Dividends are payable at
the annual rate of $1.00 per share or $.25 per share quarterly to stockholders of record on the last day of each March, June, September and December when and as declared by the Board of Directors. Since August 15, 2003, the Series A Preferred
Stock may be converted into ARI common stock at 90.0% of the average daily closing price of ARIs common stock for the prior 20 trading days. At December 31, 2006, 3,390,913 shares of Series A Preferred Stock were outstanding and 869,808
shares were reserved for issuance as future consideration in various business transactions. Of the outstanding shares, 300,000 shares are owned by ART Edina, Inc., and 600,000 are owned by ART Hotel Equities, Inc., wholly-owned subsidiaries of ARI.
Dividends are not paid on the shares owned by ARI subsidiaries.

There are 231,750 shares of Series C Cumulative Convertible Preferred
Stock authorized, with a par value of $2.00 per share and liquidation preference of $100.00 per share plus accrued and unpaid dividends. The Series C Preferred Stock bears a quarterly dividend of $2.25 per share through June 30, 2001 and $2.50
per share thereafter, to stockholders of record on the last day of March, June, September and December when and as declared by the Board of Directors. The Series C Preferred Stock is reserved for conversion of the Class A limited partner units
of ART Palm, L.P. (ART Palm). At December 31, 2006, 6,813,750 Class A units were outstanding. The Class A units may be exchanged for Series C Preferred Stock at the rate of 100 Class A units for each share of Series C
Preferred Stock. On or after December 31, 2006, all outstanding shares of Series C Preferred Stock may be converted into ARI common stock. All conversions of Series C Preferred Stock into ARI common stock will be at 90.0% of the average daily
closing price of ARIs common stock for the prior 20 trading days. In January 2006, 1,625,000 Class A limited partner units were redeemed for $1.6 million in cash. At December 31, 2006, no share of Series C Preferred Stock was
outstanding.

There are 91,000 shares of Series D 9.50% Cumulative Preferred Stock authorized, with a par value of $2.00 per share, and a
liquidation preference of $20.00 per share. Dividends are payable at the annual rate of $1.90 per year or $.475 per quarter to stockholders of record on the last day of each March, June, September and December when and as declared by the Board of
Directors. The Series D Preferred Stock is reserved for the conversion of the Class A limited partner units of Ocean Beach Partners, L.P. The Class A units may be exchanged for Series D Preferred Stock at the rate of 20 Class A units
for each share of Series D Preferred Stock. No more than one-third of the Class A units could be exchanged prior to May 31, 2001. Between June 1, 2001 and May 31, 2006, all unexchanged Class A units are exchangeable. At
December 31, 2006, no shares of Series D Preferred Stock was outstanding.

There are 500,000 shares of Series E 6.0% Cumulative
Preferred Stock authorized, with a par value $2.00 per share and a liquidation preference of $10.00 per share. Dividends are payable at the annual rate of $.60 per share or $.15 per quarter to stockholders of record on the last day of each March,
June, September and December when and as declared by the Board of Directors. At December 31, 2006, no shares of Series E Preferred Stock was outstanding.

100,000 shares of Series J 8% Cumulative Convertible Preferred Stock have been designated pursuant to a Certificate of Designation filed March 16, 2006, as an instrument amendatory to ARIs Amended Articles
of Incorporation, with a par value of $2.00 per share, and a liquidation preference of $1,000 per share. Dividends are payable at the annual rate of $80 per share, or $20 per quarter, to stockholders of record on the last day of each of March, June,
September and December, when and as declared by the Board of Directors. Although the Series J 8% Cumulative Convertible Preferred Stock has been designated, no shares have been issued as of March 21, 2007.



75



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 12.STOCK OPTIONS

In January 1998, stockholders approved the 1997 Stock Option Plan (the Option Plan). Under the Option Plan, options were granted to certain
ARI officers and key employees of BCM and its affiliates. The Option Plan provided for options to purchase up to 300,000 shares of common stock. In December 2005, the Option Plan was terminated. All grants were determined by the Option Committee of
the Board of Directors. Options granted pursuant to the Option Plan are exercisable, based upon vesting of 20.0% per year, beginning one year after the date of grant and expire the earlier of three months after termination of employment or ten
years from the date of grant. At December 31, 2006, 61,250 options were exercisable at an exercise price of $16.35 per common share, and 2,500 shares were exercisable at an exercise price of $18.53 per common share.

In January 1999, stockholders approved the Directors Stock Option Plan (the Directors Plan) which provided for options to
purchase up to 40,000 shares of common stock. In December 2005, the Directors Plan was terminated. Options granted pursuant to the Directors Plan were immediately exercisable and expire on the earlier of the first anniversary of the date
on which a Director ceases to be a Director or ten years from the date of grant. Each Independent Director was granted an option to purchase 1,000 common shares at an exercise price of $17.71 per common share on January 11, 1999, the date
stockholders approved the plan. On January 1, 2000, 2001, 2002, 2003, 2004, and 2005, each Independent Director was granted an option to purchase 1,000 common shares at exercise prices of $18.53, $13.625, $9.87, $8.09, $9.13, and $9.70 per
common share, respectively. At December 31, 2006, 70,750 options were exercisable at prices ranging from $8.09 to $9.70 per common share.



|                            |  |                 |  |                |             |                 |         |   |                |   |                 |  |         |                |  |   |            
|--------------------------- |  | --------------- |  | -------------- | ----------- | --------------- | ------- | - | -------------- | - | --------------- |  | ------- | -------------- |  | - | -----------
|                            |  | 2006            |  | 2005           |             | 2004           
|                            |  | Numberof Shares |  | Exercise Price |             | Numberof Shares |         |   | Exercise Price |   | Numberof Shares |  |         | Exercise Price
|Outstanding at January 1,   |  | 70,750          |  |                | $8.09-18.57 |                 | 76,750  |   |                |   | $8.09-18.53     |  | 98,250  |                |  |   | $8.09-18.53
|Granted                     |  |                |  |                |            |                 | 4,000   |   |                | $ | 9.70            |  | 3,000   |                |  | $ | 9.13       
|Canceled                    |  |                |  |                |            |                 | (10,000 | ) |                | $ | 8.09-16.35      |  | (24,500 | )              |  | $ | 8.09-18.53 
|                            |  |                 |  |                |             |                 |         |   |                |   |                 |  |         |                |  |   |            
|Outstanding at December 31, |  | 70,750          |  | $              | 8.09-18.57  |                 | 70,750  |   |                | $ | 8.09-18.53      |  | 76,750  |                |  | $ | 8.09-18.53 
|                            |  |                 |  |                |             |                 |         |   |                |   |                 |  |         |                |  |   |            

NOTE 13.ADVISORY AGREEMENT

Although the Board of Directors is directly responsible for managing the affairs of ARI and for setting the policies, which guide it, the day-to-day
operations of ARI are performed by Prime, a contractual advisor under the supervision of the Board. The duties of the advisor include, among other things, locating, investigating, evaluating, and recommending real estate and mortgage loan investment
and sales opportunities as well as financing and refinancing sources. Prime, as advisor, also serves as a consultant in connection with the preparation of ARIs business plan and investment policy decisions made by the Board.

Prime, an affiliate, has been providing advisory services to ARI since October 1, 2003. Prime is a single-member limited liability company, the sole
member of which is PIAMI, which is owned 80% by Realty Advisors, Inc. and 20% by Syntek West, Ind. Realty Advisors, Inc. is owned 100% by a trust for the benefit of the children of Gene E. Phillips. Syntek West, Inc. is owned 100% by Gene E.
Phillips. Mr. Phillips is not an officer or director of Prime but serves as a representative of the Trust, is involved in daily consultation with the officers of Prime and has significant influence over the conduct of Primes business,
including the rendering of advisory services and the investment decisions for Prime and for ARI. See also Directors and Executive Officers of the Registrant-The Advisor.



76



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Advisory Agreement provides that Prime shall receive base compensation at the rate of
0.0625% per month (0.75% on an annualized basis) of ARIs Average Invested Assets.

In addition to base compensation, the
Advisory Agreement provides that Prime, or an affiliate of Prime, receive an acquisition fee for locating, leasing or purchasing real estate for ARIs benefit; a disposition fee for the sale of each equity investment in real estate; a loan
arrangement fee; an incentive fee equal to 10.0% of net income for the year in excess of a 10.0% return on stockholders equity, and 10.0% of the excess of net capital gains over net capital losses, if any; and a mortgage placement fee, on
mortgage loans originated or purchased.

The Advisory Agreement further provides that Prime shall bear the cost of certain expenses of its
employees not directly identifiable to ARIs assets, liabilities, operations, business or financial affairs, and miscellaneous administrative expenses relating to the performance of its duties under the Advisory Agreement.

If and to the extent that Prime or any director, officer, partner, or employee of Prime shall be requested to render services to ARI other than those
required to be rendered by Prime under the Advisory Agreement, such additional services, if performed, will be compensated separately on terms agreed upon between each party from time-to-time.

The Advisory Agreement automatically renews from year to year unless terminated in accordance with its terms. Management believes that the terms of the
Advisory Agreement are at least as fair as could be obtained from unaffiliated third parties.

NOTE 14.PROPERTY
MANAGEMENT

Affiliates of Prime provide property management services to ARI. Currently, Triad Realty Services, Ltd.
(Triad), an affiliate, and Carmel Realty, Inc. (Carmel) provide property management services to ARIs properties for a fee of 6.0% or less of the monthly gross rents collected on the residential properties under its
management and 3.0% or less of the monthly gross rents collected on the commercial properties under its management. Triad and Carmel subcontract with other entities for property-level management services at various rates. The general partner of
Triad is BCM. The limited partner of Triad is Highland Realty Services, Inc. (Highland), a related party. Triad subcontracts the property-level management and leasing of ARIs commercial properties (shopping centers, office
buildings and individual warehouses) to Regis I. Regis I receives property and construction management fees and leasing commissions in accordance with the terms of its property-level management agreement with Triad. Regis Hotel I, LLC, manages
ARIs hotels. The sole member of Regis I and Regis Hotel I, LLC is Highland. Carmel is owned by Regis I.

NOTE
15.ADVISORY FEES, PROPERTY MANAGEMENT FEES, ETC.

Fees and cost reimbursements to Prime, BCM and
their affiliates were as follows:



|                          |  |      |        |      |   |        |  |   |       
|------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------
|                          |  | 2006 |        | 2005 |   | 2004  
|Fees                      |  |      |        |      |   |        |  |   |       
|Advisory fee              |  | $    | 10,001 |      | $ | 9,336  |  | $ | 10,728
|Net income fee            |  |      | 972    |      |   | 3,712  |  |   | 1,933 
|Incentive fee             |  |      |       |      |   | 1,128  |  |   |      
|Loan arrangement          |  |      | 1,087  |      |   | 822    |  |   | 1,927 
|Property acquisition fees |  |      | 2,510  |      |   | 1,076  |  |   | 133   
|                          |  |      |        |      |   |        |  |   |       
|                          |  | $    | 14,570 |      | $ | 16,074 |  | $ | 14,721
|                          |  |      |        |      |   |        |  |   |       
|Cost reimbursements       |  | $    | 4,583  |      | $ | 4,407  |  | $ | 4,568 
|                          |  |      |        |      |   |        |  |   |       



77



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Fees paid to Triad, an affiliate, and Regis I, a related party:



|                                                              |  |      |        |      |   |        |  |   |       
|------------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------
|                                                              |  | 2006 |        | 2005 |   | 2004  
|Fees                                                          |  |      |        |      |   |        |  |   |       
|Real estate brokerage                                         |  | $    | 4,380  |      | $ | 5,498  |  | $ | 8,376 
|Property acquisition fee                                      |  |      | 1,970  |      |   | 2,452  |  |   | 445   
|Construction supervision fee                                  |  |      | 1,714  |      |   | 1,714  |  |   | 5,625 
|Property and construction management and leasing commissions* |  |      | 5,353  |      |   | 3,691  |  |   | 6,725 
|                                                              |  |      |        |      |   |        |  |   |       
|                                                              |  | $    | 13,417 |      | $ | 13,355 |  | $ | 21,171
|                                                              |  |      |        |      |   |        |  |   |       

---

|* | Net of property management fees paid to subcontractors, other than affiliates of Prime and BCM.
|- | -----------------------------------------------------------------------------------------------

NOTE 16.INCOME TAXES

Effective January 1,
2004, TCI became eligible to file a consolidated Federal income tax return with ARI.

There was no deferred tax expense (benefit) recorded
for 2006, 2005 or 2004 as a result of the uncertainty of the future use of the deferred tax asset.

The Federal income tax expense differs
from the amount computed by applying the corporate tax rate of 35% to the income before income taxes as follows:



|                                                                        |  |      |        |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                        |  | 2006 |        |   | 2005 |   |         | 2004 | 
|Computed expected income tax (benefit) expense                        |  | $    | 4,573  |   |      | $ | 16,596  |      |  | $ | 11,800  |  
|Book to tax differences in gains on sale of property.                   |  |      | (407   | ) |      |   | (2,280  | )    |  |   | (17,400 | )
|Gain from debt extinguishment not recorded for tax purposes             |  |      |       |   |      |   |        |      |  |   | (2,400  | )
|Book to tax differences from entities not consolidated for tax purposes |  |      | (3,900 | ) |      |   | (968    | )    |  |   | 3,600   |  
|Book to tax differences of depreciation and amortization                |  |      | 1,628  |   |      |   | 1,832   |      |  |   | 3,500   |  
|Impairment charges not recorded for tax purposes                        |  |      |       |   |      |   | 644     |      |  |   | 1,500   |  
|Book to tax differences from insurance proceeds                         |  |      | (7,139 | ) |      |   |        |      |  |   |        |  
|Use of net operating loss carryforwards                                 |  |      |       |   |      |   | (14,925 | )    |  |   | (1,200  | )
|Valuation allowance against current net operating loss benefit          |  |      | 6,316  |   |      |   |        |      |  |   |        |  
|Other                                                                   |  |      | (1,071 | ) |      |   | (899    | )    |  |   | 600     |  
|                                                                        |  |      |        |   |      |   |         |      |  |   |         |  
|                                                                        |  | $    |       |   |      | $ |        |      |  | $ |        |  
|                                                                        |  |      |        |   |      |   |         |      |  |   |         |  

The tax effect of temporary differences that give rise to the deferred tax asset are as follows:



|                                     |  |      |         |   |      |   |          |      |  |   |          |  
|------------------------------------ |  | ---- | ------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                     |  | 2006 |         |   | 2005 |   |          | 2004 | 
|Net operating losses and tax credits |  | $    | 63,244  |   |      | $ | 50,915   |      |  | $ | 61,649   |  
|                                     |  |      |        
|Basis difference of                  |  |      |         |   |      |   |          |      |  |   |          |  
|Real estate holdings and equipment   |  |      | (7,483  | ) |      |   | 5,015    |      |  |   | (6,218   | )
|Notes receivable                     |  |      | 5,713   |   |      |   | 5,713    |      |  |   | 4,052    |  
|Investments                          |  |      | (18,586 | ) |      |   | (15,943  | )    |  |   | (9,360   | )
|Goodwill and intangibles             |  |      |        |   |      |   | (5,057   | )    |  |   | (5,068   | )
|Notes payable                        |  |      | 21,918  |   |      |   | 28,608   |      |  |   | 47,132   |  
|Deferred gains                       |  |      | 33,536  |   |      |   | 32,772   |      |  |   | 29,292   |  
|                                     |  |      |         |   |      |   |          |      |  |   |          |  
|Total                                |  |      | 98,342  |   |      |   | 102,023  |      |  |   | 121,479  |  
|Deferred tax valuation allowance     |  |      | (98,342 | ) |      |   | (102,023 | )    |  |   | (121,479 | )
|                                     |  |      |         |   |      |   |          |      |  |   |          |  
|Net deferred tax asset               |  | $    |        |   |      | $ |         |      |  | $ |         |  
|                                     |  |      |         |   |      |   |          |      |  |   |          |  



78



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



At December 31, 2006, 2005 and 2004, ARI had a net deferred tax asset due to tax deductions
available to it in future years. However, as management could not determine that it was more likely than not that ARI would realize the benefit of the deferred tax asset, a 100% valuation allowance was established.

ARI has prior tax net operating losses and capital loss carryforwards of approximately $113.2 million expiring through the year 2023.

NOTE 17.RENTS UNDER OPERATING LEASES

ARIs operations include the leasing of commercial properties (office buildings, industrial warehouses, shopping centers, and a merchandise mart).
The leases, thereon, expire at various dates through 2020. The following is a schedule of minimum future rents due to ARI under non-cancelable operating leases as of December 31, 2006:



|           |  |   |        
|---------- |  | - | -------
|2007       |  | $ | 40,300 
|2008       |  |   | 38,053 
|2009       |  |   | 34,106 
|2010       |  |   | 29,204 
|2011       |  |   | 24,647 
|Thereafter |  |   | 51,272 
|           |  |   |        
|           |  | $ | 217,582
|           |  |   |        

NOTE 18.OPERATING SEGMENTS

Significant differences among the accounting policies of the operating segments as compared to the Consolidated Financial Statements
principally involve the calculation and allocation of administrative expenses. Management evaluates the performance of each of the operating segments and allocates resources to them based on their net operating income and cash flow. Excluded from
operating segment assets are assets of $131.5 million in 2005, $114.1 million in 2004, and $94.8 million in 2003 which are not identifiable with an operating segment. There are no intersegment revenues and expenses and ARI conducted all of its
business within the United States, with the exception of Hotel Sofia (Bulgaria), which began operations in 2001 and was sold in March 2003; Realty Advisors Korea (South Korea), which ARI acquired in 2002 and sold in June 2003; and Hotel Akademia
(Poland), which began operations in 2002.



79



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Presented below is the operating income of each operating segment and each segments assets for
2006, 2005 and 2004. (dollars in thousands)



|                                |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|------------------------------- |  | -------------------- | ------- | - | ---------- | - | ------- | ------ |  | - | ------ | - | ----------------- | - | ------- | ----- | - | ------ | - |  | - | --------- | -
|                                |  | CommercialProperties |         |   | Apartments |   |         | Hotels |  |   | Land   |   | Receivables/Other |   |         | Total |  
|2006                            |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|Operating revenue               |  | $                    | 58,976  |   |            | $ | 89,003  |        |  | $ | 32,988 |   |                   | $ | 1,154   |       | $ | 223    |   |  | $ | 182,344   |  
|Operating expenses              |  |                      | 37,970  |   |            |   | 54,152  |        |  |   | 24,412 |   |                   |   | 6,487   |       |   | (105   | ) |  |   | 122,916   |  
|Depreciation and amortization   |  |                      | 11,099  |   |            |   | 11,749  |        |  |   | 2,528  |   |                   |   | 6       |       |   | 12     |   |  |   | 25,394    |  
|Mortgage and loan interest      |  |                      | 16,638  |   |            |   | 31,680  |        |  |   | 4,818  |   |                   |   | 17,193  |       |   | 6,189  |   |  |   | 76,518    |  
|Interest income                 |  |                      |        |   |            |   |        |        |  |   |       |   |                   |   | 2,911   |       |   | 3,039  |   |  |   | 5,950     |  
|Gain on land sales              |  |                      |        |   |            |   |        |        |  |   |       |   |                   |   | 23,973  |       |   |       |   |  |   | 23,973    |  
|                                |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|Segment operating income (loss) |  | $                    | (6,731  | ) |            | $ | (8,578  | )      |  | $ | 1,230  |   |                   | $ | 4,352   |       | $ | (2,834 | ) |  | $ | (12,561   | )
|                                |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|Capital expenditures            |  |                      | 10,152  |   |            |   | 17,649  |        |  |   | (932   | ) |                   |   | 5,262   |       |   |       |   |  |   | 32,131    |  
|Assets                          |  |                      | 218,085 |   |            |   | 561,168 |        |  |   | 44,932 |   |                   |   | 447,956 |       |   | 283    |   |  |   | 1,272,424 |  
|                                |  |                      |         |   |            |  
|Property Sales:                 |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|Sales price                     |  | $                    | 11,040  |   |            | $ | 20,830  |        |  | $ | 27,500 |   |                   | $ | 115,652 |       | $ |       |   |  | $ | 175,022   |  
|Cost of sale                    |  |                      | 7,703   |   |            |   | 11,159  |        |  |   | 16,994 |   |                   |   | 80,482  |       |   |       |   |  |   | 116,338   |  
|Deferred current gain           |  |                      | 3,337   |   |            |   |        |        |  |   |       |   |                   |   | 11,197  |       |   | (1,982 | ) |  |   | 12,552    |  
|                                |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  
|Gain on sale                    |  | $                    |        |   |            | $ | 9,671   |        |  | $ | 10,506 |   |                   | $ | 23,973  |       | $ | 1,982  |   |  | $ | 46,132    |  
|                                |  |                      |         |   |            |   |         |        |  |   |        |   |                   |   |         |       |   |        |   |  |   |           |  



|                                |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|------------------------------- |  | -------------------- | ------- | - | ---------- | - | ------- | ------ |  | ---- | ------ | ----------------- | - | ------- |  | - | ----- |  | - | ---------
|                                |  | CommercialProperties |         |   | Apartments |   |         | Hotels |  | Land |        | Receivables/Other |   | Total  
|2005                            |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|Operating revenue               |  | $                    | 48,091  |   |            | $ | 79,024  |        |  | $    | 31,028 |                   | $ | 729     |  | $ | 328   |  | $ | 159,200  
|Operating expenses              |  |                      | 29,829  |   |            |   | 49,263  |        |  |      | 21,707 |                   |   | 5,921   |  |   | 210   |  |   | 106,930  
|Depreciation and amortization   |  |                      | 9,527   |   |            |   | 9,890   |        |  |      | 2,872  |                   |   |        |  |   | 39    |  |   | 22,328   
|Mortgage and loan interest      |  |                      | 12,688  |   |            |   | 29,347  |        |  |      | 4,017  |                   |   | 10,710  |  |   | 4,204 |  |   | 60,966   
|Interest income                 |  |                      |        |   |            |   |        |        |  |      |       |                   |   |        |  |   | 5,439 |  |   | 5,439    
|Gain on land sales              |  |                      |        |   |            |   |        |        |  |      |       |                   |   | 39,926  |  |   |      |  |   | 39,926   
|                                |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|Segment operating income (loss) |  | $                    | (3,953  | ) |            | $ | (9,476  | )      |  | $    | 2,432  |                   | $ | 24,024  |  | $ | 1,314 |  | $ | 14,341   
|                                |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|Capital expenditures            |  | $                    | 4,080   |   |            | $ | 53,304  |        |  | $    | 885    |                   | $ | 2,071   |  | $ | 16    |  | $ | 60,356   
|Assets                          |  |                      | 223,455 |   |            |   | 515,168 |        |  |      | 76,918 |                   |   | 297,564 |  |   |      |  |   | 1,113,105
|                                |  |                      |         |   |            |  
|Property Sales:                 |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|Sales price                     |  | $                    | 50,927  |   |            | $ | 71,552  |        |  | $    | 7,900  |                   | $ | 96,639  |  | $ |      |  | $ | 227,018  
|Cost of sale                    |  |                      | 28,741  |   |            |   | 34,886  |        |  |      | 4,628  |                   |   | 49,370  |  |   |      |  |   | 117,625  
|Deferred current gain           |  |                      |        |   |            |   |        |        |  |      |       |                   |   | 7,343   |  |   |      |  |   | 7,343    
|Recognized prior deferred gain  |  |                      |        |   |            |   | 493     |        |  |      |       |                   |   |        |  |   |      |  |   | 493      
|                                |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          
|Gain on sale                    |  | $                    | 22,186  |   |            | $ | 37,159  |        |  | $    | 3,272  |                   | $ | 39,926  |  | $ |      |  | $ | 102,543  
|                                |  |                      |         |   |            |   |         |        |  |      |        |                   |   |         |  |   |       |  |   |          



|                                |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|------------------------------- |  | -------------------- | ------- | - | ---------- | - | ------- | ------ |  | ---- | ------ |  | ----------------- | ------- | - | ----- | - | ------ | - |  | - | --------- | -
|                                |  | CommercialProperties |         |   | Apartments |   |         | Hotels |  | Land |        |  | Receivables/Other |         |   | Total |  
|2004                            |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|Operating revenue               |  | $                    | 45,669  |   |            | $ | 63,258  |        |  | $    | 27,572 |  | $                 | 610     |   |       | $ | 343    |   |  | $ | 137,452   |  
|Operating expenses              |  |                      | 33,109  |   |            |   | 41,267  |        |  |      | 20,376 |  |                   | 7,115   |   |       |   | 764    |   |  |   | 102,631   |  
|Depreciation and amortization   |  |                      | 11,251  |   |            |   | 7,514   |        |  |      | 2,631  |  |                   |        |   |       |   | 56     |   |  |   | 21,452    |  
|Mortgage and loan interest      |  |                      | 12,817  |   |            |   | 22,183  |        |  |      | 4,162  |  |                   | 12,966  |   |       |   | 7,556  |   |  |   | 59,684    |  
|Interest income                 |  |                      |        |   |            |   |        |        |  |      |       |  |                   |        |   |       |   | 5,347  |   |  |   | 5,347     |  
|Gain on land sales              |  |                      |        |   |            |   |        |        |  |      |       |  |                   | 11,781  |   |       |   |       |   |  |   | 11,781    |  
|                                |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|Segment operating income (loss) |  | $                    | (11,508 | ) |            | $ | (7,706  | )      |  | $    | 403    |  | $                 | (7,690  | ) |       | $ | (2,686 | ) |  | $ | (29,187   | )
|                                |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|Capital expenditures            |  | $                    | 13,619  |   |            | $ | 173,602 |        |  | $    | 4,530  |  | $                 | 31,280  |   |       | $ |       |   |  | $ | 223,031   |  
|Assets                          |  |                      | 179,368 |   |            |   | 500,121 |        |  |      | 85,457 |  |                   | 217,476 |   |       |   | 72,661 |   |  |   | 1,055,083 |  
|                                |  |                      |         |   |            |  
|Property Sales:                 |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|Sales price                     |  | $                    | 215,444 |   |            | $ | 63,772  |        |  | $    |       |  | $                 | 40,052  |   |       | $ |       |   |  | $ | 319,268   |  
|Cost of sale                    |  |                      | 142,031 |   |            |   | 40,637  |        |  |      |       |  |                   | 27,690  |   |       |   |       |   |  |   | 210,358   |  
|Deferred current gain           |  |                      | 2,661   |   |            |   | 2,542   |        |  |      |       |  |                   | 581     |   |       |   |       |   |  |   | 5,784     |  
|Recognized prior deferred gain  |  |                      | 5,649   |   |            |   |        |        |  |      |       |  |                   |        |   |       |   |       |   |  |   | 5,649     |  
|                                |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  
|Gain on sale                    |  | $                    | 76,401  |   |            | $ | 20,593  |        |  | $    |       |  | $                 | 11,781  |   |       | $ |       |   |  | $ | 108,775   |  
|                                |  |                      |         |   |            |   |         |        |  |      |        |  |                   |         |   |       |   |        |   |  |   |           |  



80



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table reconciles the segment information to the corresponding amounts in the
Consolidated Statements of Operations:



|                                             |  |      |         |   |      |   |         |      |  |   |         |  
|-------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                             |  | 2006 |         |   | 2005 |   |         | 2004 | 
|Segment operating income (loss)              |  | $    | (12,561 | ) |      | $ | 14,341  |      |  | $ | (29,187 | )
|Other non-segment items of income/(expense): |  |      |         |   |      |   |         |      |  |   |         |  
|General and administrative                   |  |      | (9,465  | ) |      |   | (17,683 | )    |  |   | (15,804 | )
|Advisory fee                                 |  |      | (12,678 | ) |      |   | (9,336  | )    |  |   | (10,728 | )
|Gain/(loss) on foreign currency transaction  |  |      | 2       |   |      |   | 292     |      |  |   | 3,766   |  
|Gain on condemnation award                   |  |      |        |   |      |   |        |      |  |   |        |  
|Other income/(expense)                       |  |      | 6,181   |   |      |   | 3,007   |      |  |   | 1,846   |  
|Gain on settlement of debt                   |  |      |        |   |      |   |        |      |  |   | 10,649  |  
|Insurance proceeds net of repair             |  |      | 20,479  |   |      |   |        |      |  |   |        |  
|Discount on sale of notes receivable         |  |      | (1,170  | ) |      |   | (15     | )    |  |   | (389    | )
|Net income fee                               |  |      | (972    | ) |      |   | (3,712  | )    |  |   | (1,933  | )
|Incentive fee                                |  |      | (1,490  | ) |      |   | (1,128  | )    |  |   |        |  
|Litigation settlement                        |  |      | 15      |   |      |   | (130    | )    |  |   | (4,348  | )
|Provision for loan losses                    |  |      |        |   |      |   |        |      |  |   | 2,768   |  
|Provision for asset impairment               |  |      |        |   |      |   |        |      |  |   | (8,001  | )
|Equity in income (loss) of investees         |  |      | 1,540   |   |      |   | 397     |      |  |   | (41     | )
|Minority interest                            |  |      | 672     |   |      |   | (3,056  | )    |  |   | (7,270  | )
|                                             |  |      |         |   |      |   |         |      |  |   |         |  
|Income (loss) from continuing operations     |  | $    | (9,447  | ) |      | $ | (17,023 | )    |  | $ | (58,672 | )
|                                             |  |      |         |   |      |   |         |      |  |   |         |  

NOTE 19.DISCONTINUED OPERATIONS

For 2006, 2005 and 2004, income from discontinued operations relates to 27 properties that ARI sold during 2004, 18 properties that ARI sold during 2005,
and 7 properties that ARI sold or held-for-sale during 2006 that are classified as held-for-sale at December 31, 2006. The following table summarizes revenue and expense information for these properties sold and held-for-sale.



|                                                          |  |      |        |      |   |        |  |   |        |  
|--------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------ | -
|                                                          |  | 2006 |        | 2005 |   | 2004   | 
|Revenue                                                   |  |      |        |      |   |        |  |   |        |  
|Rental                                                    |  | $    | 17,143 |      | $ | 28,099 |  | $ | 58,334 |  
|Restaurant sales                                          |  |      | 34,509 |      |   | 36,818 |  |   | 34,525 |  
|                                                          |  |      |        |      |   |        |  |   |        |  
|                                                          |  |      | 51,652 |      |   | 64,917 |  |   | 92,859 |  
|Cost of Sales                                             |  |      |        |      |   |        |  |   |        |  
|Property operations                                       |  |      | 13,023 |      |   | 23,146 |  |   | 41,675 |  
|Restaurant cost of sales                                  |  |      | 28,526 |      |   | 27,906 |  |   | 26,713 |  
|                                                          |  |      |        |      |   |        |  |   |        |  
|                                                          |  |      | 41,549 |      |   | 51,052 |  |   | 68,388 |  
|                                                          |  |      |       
|                                                          |  |      | 10,103 |      |   | 13,865 |  |   | 24,471 |  
|Expenses                                                  |  |      |        |      |   |        |  |   |        |  
|Interest                                                  |  |      | 6,062  |      |   | 10,390 |  |   | 20,324 |  
|Depreciation                                              |  |      | 3,687  |      |   | 1,652  |  |   | 8,989  |  
|                                                          |  |      |        |      |   |        |  |   |        |  
|                                                          |  |      | 9,749  |      |   | 12,042 |  |   | 29,313 |  
|                                                          |  |      |       
|Income (loss) from discontinued operations                |  |      | 354    |      |   | 1,823  |  |   | (4,842 | )
|Gain on sale of real estate                               |  |      | 22,159 |      |   | 62,617 |  |   | 96,994 |  
|Write-down of assets held for sale                        |  |      |       |      |   |       |  |   | (2,498 | )
|Equity in gain on sale of real estate by equity investees |  |      |       |      |   |       |  |   | 2,212  |  
|                                                          |  |      |        |      |   |        |  |   |        |  
|Income from discontinued operations                       |  | $    | 22,513 |      | $ | 64,440 |  | $ | 91,866 |  
|                                                          |  |      |        |      |   |        |  |   |        |  



81



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 20.QUARTERLY RESULTS OF OPERATIONS

The following is a tabulation of quarterly results of operations for the years 2006 and 2005 (unaudited):



|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|--------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | -------- | - | ------- | ------------- |  | - | ------------ | - |  | - | ------- | -
|                                                                                              |  | For Three Months Ended |        
|                                                                                              |  | March 31,              |         |   | June 30, |   |         | September 30, |  |   | December 31, |  
|2006                                                                                          |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Total operating revenues                                                                      |  | $                      | 45,867  |   |          | $ | 46,461  |               |  | $ | 43,784       |   |  | $ | 46,232  |  
|Total operating expenses                                                                      |  |                        | 43,369  |   |          |   | 45,407  |               |  |   | 41,362       |   |  |   | 40,315  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Operating income                                                                              |  |                        | 2,498   |   |          |   | 1,054   |               |  |   | 2,422        |   |  |   | 5,917   |  
|Other income (expense)                                                                        |  |                        | (15,854 | ) |          |   | (15,986 | )             |  |   | (17,623      | ) |  |   | 1,940   |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Loss before gain on real estate sales, minority interest, and equity in earnings of investees |  |                        | (13,356 | ) |          |   | (14,932 | )             |  |   | (15,201      | ) |  |   | 7,857   |  
|Gain on land sales                                                                            |  |                        | 2,740   |   |          |   | 10,668  |               |  |   | 4,471        |   |  |   | 6,094   |  
|Minority interest                                                                             |  |                        | 830     |   |          |   | (798    | )             |  |   | 1,254        |   |  |   | (614    | )
|Equity in income (loss) of investees                                                          |  |                        | 175     |   |          |   | 86      |               |  |   | (29          | ) |  |   | 1,308   |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) from continuing operations                                                      |  |                        | (9,611  | ) |          |   | (4,976  | )             |  |   | (9,505       | ) |  |   | 14,645  |  
|Income from discontinued operations                                                           |  |                        | 1,536   |   |          |   | 5,750   |               |  |   | 4,665        |   |  |   | 10,562  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Net income (loss)                                                                             |  |                        | (8,075  | ) |          |   | 774     |               |  |   | (4,840       | ) |  |   | 25,207  |  
|Preferred dividend requirement                                                                |  |                        | (614    | ) |          |   | (631    | )             |  |   | (623         | ) |  |   | (623    | )
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) applicable to common shares                                                     |  | $                      | (8,689  | ) |          | $ | 143     |               |  | $ | (5,463       | ) |  | $ | 24,584  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Earnings Per Share                                                                            |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Basic earnings per share                                                                      |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) from continuing operations                                                      |  | $                      | (1.01   | ) |          | $ | (.55    | )             |  | $ | (1.00        | ) |  | $ | 1.38    |  
|Income from discontinued operations                                                           |  |                        | .15     |   |          |   | .56     |               |  |   | .46          |   |  |   | 1.04    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Net income (loss) applicable to common shares                                                 |  | $                      | (.86    | ) |          | $ | .01     |               |  | $ | (.54         | ) |  | $ | 2.42    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Diluted earnings per share                                                                    |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) from continuing operations                                                      |  | $                      | (1.01   | ) |          | $ | (.55    | )             |  | $ | (1.00        | ) |  | $ | 1.38    |  
|Income from discontinued operations                                                           |  |                        | .15     |   |          |   | .57     |               |  |   | .46          |   |  |   | 1.04    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Net income (loss) applicable to common shares                                                 |  | $                      | (.86    | ) |          | $ | .02     |               |  | $ | (.54         | ) |  | $ | 2.42    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|                                                                                              |  |                        |         |  
|2005                                                                                          |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Total operating revenues                                                                      |  | $                      | 35,037  |   |          | $ | 37,552  |               |  | $ | 42,236       |   |  | $ | 44,375  |  
|Total operating expenses                                                                      |  |                        | 35,462  |   |          |   | 38,839  |               |  |   | 39,128       |   |  |   | 42,848  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Operating income                                                                              |  |                        | (425    | ) |          |   | (1,287  | )             |  |   | 3,108        |   |  |   | 1,527   |  
|Other income (expense)                                                                        |  |                        | (14,375 | ) |          |   | (11,139 | )             |  |   | (16,255      | ) |  |   | (15,444 | )
|Loss before gain on real estate sales, minority interest, and equity in earnings of investees |  |                        | (14,800 | ) |          |   | (12,426 | )             |  |   | (13,147      | ) |  |   | (13,917 | )
|Gain on land sales                                                                            |  |                        | 24,178  |   |          |   | 4,913   |               |  |   | 5,434        |   |  |   | 5,401   |  
|Minority interest                                                                             |  |                        | (921    | ) |          |   | 174     |               |  |   | 338          |   |  |   | (2,647  | )
|Equity in income (loss) of investees                                                          |  |                        | 60      |   |          |   | 152     |               |  |   | 71           |   |  |   | 114     |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) from continuing operations                                                      |  |                        | 8,517   |   |          |   | (7,187  | )             |  |   | (7,304       | ) |  |   | (11,049 | )
|Income from discontinued operations                                                           |  |                        | 12,161  |   |          |   | 4,469   |               |  |   | 23,378       |   |  |   | 24,432  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Net income (loss)                                                                             |  |                        | 20,678  |   |          |   | (2,718  | )             |  |   | 16,074       |   |  |   | 13,383  |  
|Preferred dividend requirement                                                                |  |                        | (650    | ) |          |   | (649    | )             |  |   | (650         | ) |  |   | (623    | )
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) applicable to common shares                                                     |  | $                      | 20,028  |   |          | $ | (3,367  | )             |  | $ | 15,424       |   |  | $ | 12,760  |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Earnings Per Share                                                                            |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Income (loss) from continuing operations                                                      |  | $                      | .78     |   |          | $ | (.77    | )             |  | $ | (.78         | ) |  | $ | (1.15   | )
|Income from discontinued operations                                                           |  |                        | 1.19    |   |          |   | .44     |               |  |   | 2.30         |   |  |   | 2.41    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  
|Net income (loss) applicable to common shares                                                 |  | $                      | 1.97    |   |          | $ | (.33    | )             |  | $ | 1.52         |   |  | $ | 1.26    |  
|                                                                                              |  |                        |         |   |          |   |         |               |  |   |              |   |  |   |         |  



82



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



---

|* | Series A cumulative convertible preferred stock, 3,389,876 shares of preferred stock convertible into common stock estimated to be 2,956,000 common shares and options to purchase
71,000 shares of ARIs common stock were excluded from the computation of diluted earnings per shares, because the effect of their inclusion would be anti-dilutive.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Quarterly results presented differ from those previously reported in ARIs Form 10-Q due to the reclassification of the operations of properties
sold or held for sale to discontinued operations in accordance with SFAS 144.

NOTE 21.DERIVATIVE FINANCIAL
INSTRUMENTS

During the first quarter of 2002, ARI entered into an interest rate swap agreement with a bank. This agreement
contained a notional amount of $12.8 million and required ARI to pay the bank a fixed rate of 4.3%, and required the bank to pay to ARI based on the 30-day LIBOR rate. This agreement was entered into in order to effectively fix the rate on
ARIs debt associated with the Limestone Canyon property. In December 2003, ARI sold this property to UHF, a related party. The swap agreement expired on December 9, 2004.

ARI did not designate the interest rate swap agreement as a hedge, as defined within Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities, and as such, changes in the fair value of the swap agreement were recognized in earnings during the period of change and reflected in the statement of operations as
interest expense.

Amounts paid or received under the swap agreement were settled monthly and were reflected as a reduction in the
liability when paid. Interest expense for 2003 was decreased by $191,000, representing both amounts paid to the bank under the agreement and changes in the fair value of the related liability.

NOTE 22.COMMITMENTS, CONTINGENCIES, AND LIQUIDITY

Liquidity.    Management believes that ARI will generate excess cash flow from property operations in 2007, such excess
however, will not be sufficient to discharge all of ARIs obligations as they became due. Management intends to sell land and income producing real estate, refinance real estate and obtain additional borrowings primarily secured by real estate
to meet its liquidity requirements.

Partnership Buyouts.    ARI is the limited partner in 10 partnerships
currently constructing residential properties. As permitted in the respective partnership agreements, ARI intends to purchase the interests of the general and any other limited partners in these partnerships subsequent to the completion of these
projects. The amounts paid to buyout the nonaffiliated partners are limited to development fees earned by the nonaffiliated partners, and are set forth in the respective partnership agreements. The total amount of expected buyouts, as of December
31, 2006 is approximately $2.1 million.

Sunset Management LLC.    Three separate but consolidated legal
proceedings exist which involve matters between Sunset Management LLC (Sunset) and Company and/or Basic Management, Inc. (BCM) over a pledge as collateral for certain loans of a number of shares of Common Stock of
Transcontinental Realty Investors, Inc. (TCI). At least five items of litigation have terminated involving substantially the same issues with all relief sought by Sunset in those proceedings being denied. The three cases which continue
are all pending in the United States District Court, Eastern District of Texas, Sherman division under master case No. 4:06-CV-00018 which consist of (i) American Realty Trust, Inc. v. Sunset Management LLC, case
No. 4:06-CV-00361, (ii) American Realty Trust, Inc., et al, v. Sunset Management LLC, et al,



83



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



case No. 4:06-CV-00483 (formerly 6:06-CV-315) and (iii) Sunset Management LLC v. American Realty Investors, Inc., et al, case
No. 4:06-CV-00018. The three consolidated cases involve (a) a suit on the Sunset promissory note and the Companys argument that the note was modified or extended along with arguments concerning the enforceability of certain late fees
and Sunsets failure to properly disclose the imposition and effect of late fees until months after it had supposedly been imposed, (b) a securities fraud case alleging that the Note was a security and that Sunset violated the securities
law, principally Rule 10b-5 in the process of procuring a Note, and (c) Sunsets argument that the Company improperly transferred pledged stock among various pledgors but which had no damage to Sunset since the certificates were always
held by an independent third party and all of the parties to whom such certificates were transferred were either promissors or guarantors on such note. The cases are in the process of scheduling additional depositions and discovery.

Fansler.    On February 12, 2004, The Fansler Foundation (Fansler) instituted an action in the U.S. District
Court, Eastern District of California, against the Company and Basic Capital Management, Inc. styled The Fansler Foundation v. American Realty Investors, Inc. and Basic Capital Management, Inc. The Fansler complaint, as amended
September 7, 2004, demands a jury trial and alleges that in 1997, Fansler sold its interests in four hotels (commonly known as The Piccadilly Inn Hotels in Frenso, California) to American Realty Trust, Inc. (ARI) for 1,600,000
shares of ART Series F 10% Cumulative Convertible Preferred Stock (the ART Series F Preferred Stock) which was, in August 2000, converted into 1,600,000 shares of ARI Series A 10% Cumulative Convertible Preferred Stock (the ARI
Series A Preferred Stock). Fanslers amended complaint alleges that it received multiple assurances that the ART Series F Preferred Stock (and subsequently the ARI A Preferred Stock) would be separately listed on the
NYSE, which (although attempts were made to do so) did not and has not occurred because the stock does not meet the minimum distribution requirements of the NYSE. Fansler alleges that if the ARI Series A Preferred Stock were listed on the
NYSE, the fair value of the shares held by Fansler would exceed $20 million. Fanslers amended complaint alleges breach of fiduciary duty, breach of express and implied obligations arising under a written contract, promissory estoppel,
misrepresentation, negligent fraud and misrepresentation and concealment and seeks rescission, unspecified, compensatory damages, interest, attorneys fees and unspecified exemplary damages. The Company and BCM have denied all material
allegations and intend to vigorously defend this action. Due to the existence of this litigation and, among other things, the inclusion in the Amended Complaint of a claim for rescission (that is, to restore the parties to their respective positions
prior to the exchange of ART and ARI shares, which would require an accounting for and potential return of dividends paid thereafter), and ARIs rights to setoff asserted in this litigation, the Company has suspended the delivery of funds to
Fansler representing declared dividends on the 1,600,000 shares of ARI Series A Preferred Stock held by Fansler, but all other eligible holders of ARI Series A Preferred Stock have received all funds representing declared dividends on the ARI Series
A Preferred Stock.

Waters Edge.    Shortly before the advent of Hurricane Katrina, an apartment complex in
Mississippi was sold to Waters Edge Living, LLC but notwithstanding such sell, the property continued on insurance coverage applicable to American Realty Investors, Inc. (ARI) and others. As a result of sorting out various claims, two
items of litigation exist, Waters Edge Living, LLC v. RUSI Indemnity Co., et al, civil action No. 4:06-CV-00334-RH-WCS pending in the United States District Court for the Northern district of Florida and Prime Income Asset Management,
Inc., et al v. Waters Edge Living, LLC, et al,civil action No. 3:07-CV-0102-D pending in the United States District Court for the Northern district of Texas. ARI is not a direct party in either case. In the Texas case, three subsidiaries
of ARI are plaintiffs, Continental Baronne, Inc., Continental Common, Inc. and Continental Amoco, Inc. which own three New Orleans office buildings damaged by Hurricane Katrina. RUSI Indemnity Co. has paid approximately $50.0 million into a trust
account held by Merrill Lynch under the supervision of the Florida Court. Of that amount, approximately $32.5 million is money paid on account of the Waters Edge Living, LLC claim and $17.5 million is money paid on the claims of Continental Baronne,
Inc. and the other three New Orleans office buildings. Three ARI subsidiaries are intending to intervene in the near future



84



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



in the Florida proceeding to attempt to obtain prompt return of the $17.5 million, although Prime Income Asset Management, Inc. (PIAMI) has
pending an emergency motion for return of those funds (which has been pending since February 1, 2007). Of the $32.5 million allegedly allocable to Waters Edge Living, LLC, PIAMI et al are entitled to a refund, at a minimum, of approximately
$6.0 million (consisting of $1.9 million previously advanced from PIAMI against the payment of the claim and $4.0 million for flood insurance proceeds, which should be credited against the $32.5 million) and potentially more, depending upon the
amount by which the total claims exceed a $100.0 million cap under the applicable policies. While this case is a plaintiffs case form the perspective of the ARI subsidiaries, funds belonging to the ARI subsidiaries are being withheld from
those subsidiaries aggregating at least $17.5 million. There is no significant prospect from these cases that ARI will have to pay any additional funds to Waters Edge Living, LLC.

The ownership of property and provision of services to the public as tenants entails an inherent risk of liability. Although the Company and its
subsidiaries are involved in various items of litigation incidental to and in the ordinary course of its business, in the opinion of Management, the outcome of such litigation will not have a material adverse impact upon the Companys financial
condition, results of operation or liquidity.

Other Litigation.    ARI is also involved in various other
lawsuits arising in the ordinary course of business. Management is of the opinion that the outcome of these lawsuits will have no material impact on ARIs financial condition, results of operations or liquidity.

NOTE 23.SUBSEQUENT EVENTS

Activities subsequent to December 31, 2006 not already reflected elsewhere in this Form 10-K are disclosed below.

In 2007, ARI purchased the following property:



|                                   |  |                    |  |                       |  |               |        |              |   |              |  |              |        |  |              |   |  |     
|---------------------------------- |  | ------------------ |  | --------------------- |  | ------------- | ------ | ------------ | - | ------------ |  | ------------ | ------ |  | ------------ | - |  | ----
|Property                           |  | Location           |  | Units/ Sq. Feet/Acres |  | PurchasePrice |        | Net CashPaid |   | DebtIncurred |  | InterestRate |        |  | MaturityDate
|Land                               |  |                    |  |                       |  |               |        |              |   |              |  |              |        |  |              |   |  |     
|Woodmont Group VIII Keller Springs |  | Addison, TX        |  | 5.6 Acres             |  | $             | 2,526  |              | $ | 369          |  | $            | 2,021  |  | Prime+1      | % |  | 2/08
|                                   |  |                    |  |                       |  |               |       
|Building                           |  |                    |  |                       |  |               |        |              |   |              |  |              |        |  |              |   |  |     
|Parkwest I                         |  | Farmers Branch, TX |  | 383,114 Sq. Ft.       |  |               | 39,250 |              |   |             |  |              | 35,000 |  |             |   |  |    
|Parkwest II                        |  | Farmers Branch, TX |  | 707,559 Sq. Ft.       |  |               | 67,750 |              |   | 3,375        |  |              | 62,000 |  |             |   |  |    

---

|(1) | Variable rate.
|--- | --------------

In 2007, ARI sold the following property:



|                    |  |                 |  |                      |  |            |       |                  |   |                |  |             |       |  |   |      
|------------------- |  | --------------- |  | -------------------- |  | ---------- | ----- | ---------------- | - | -------------- |  | ----------- | ----- |  | - | -----
|Property            |  | Location        |  | Units/Acres/ Sq. Ft. |  | SalesPrice |       | Net CashReceived |   | DebtDischarged |  | Gain onSale
|Land                |  |                 |  |                      |  |            |       |                  |   |                |  |             |       |  |   |      
|Grapevine Yards     |  | Grapevine, TX   |  | 4.6 Acres            |  | $          | 2,928 |                  | $ | 1,015          |  | $           | 1,761 |  | $ | 1,040
|McKinney Ranch Land |  | McKinney, TX    |  | 15.0 Acres           |  |            | 2,785 |                  |   | 793            |  |             | 1,850 |  |   | 1,122
|Metro Center Land   |  | Nashville, TX   |  | 22.3 Acres           |  |            | 3,896 |                  |   | 706            |  |             |      |  |   |     
|                    |  |                 |  |                      |  |           
|Apartments          |  |                 |  |                      |  |            |       |                  |   |                |  |             |       |  |   |      
|Mediterranean Villa |  | San Antonio, TX |  | 140 Units            |  |            | 4,110 |                  |   | 1,039          |  |             | 2,598 |  |   | 744  



85



---

##### Table of Contents

AMERICAN REALTY INVESTORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In 2007, ARI financed/refinanced or obtained second mortgage financing on the following:



|                           |  |                      |  |               |  |              |       |                |   |                        |  |   |              |     |  |              |   |  |     
|-------------------------- |  | -------------------- |  | ------------- |  | ------------ | ----- | -------------- | - | ---------------------- |  | - | ------------ | --- |  | ------------ | - |  | ----
|Property                   |  | Location             |  | Acres/Sq. Ft. |  | DebtIncurred |       | DebtDischarged |   | Net CashReceived/ Paid |  |   | InterestRate |     |  | MaturityDate
|Land                       |  |                      |  |               |  |              |       |                |   |                        |  |   |              |     |  |              |   |  |     
|Manhattan Land             |  | Farmers Branch, TX   |  | 108.8 Acres   |  | $            | 7,000 |                | $ |                       |  | $ | 6,620        |     |  | 10.00        | % |  | 1/08
|Crowley & Wilmer Land      |  | Crowley & Wilmer, TX |  | 142.6 Acres   |  |              | 3,390 |                |   |                       |  |   | 2,633        |     |  | 10.00        |   |  | 7/07
|                           |  |                      |  |               |  |              |      
|Building                   |  |                      |  |               |  |              |       |                |   |                        |  |   |              |     |  |              |   |  |     
|City Suites Hotel          |  | Chicago, IL          |  | 45 Rooms      |  |              | 7,300 |                |   | 3,551                  |  |   | 307          |     |  |             |   |  |    
|                           |  |                      |  |               |  |              |      
|Debt                       |  |                      |  |               |  |              |       |                |   |                        |  |   |              |     |  |              |   |  |     
|RMR Investments, Inc.      |  |                      |  |               |  |              | 1,758 |                |   |                        |  |   | 1,385        |     |  | 9.75         |   |  | 7/07
|ART Loan from Bank Midwest |  |                      |  |               |  |              | 5,000 |                |   |                        |  |   | 4,916        | (1) |  |              |   |  | 2/07

---

|(1) | Variable rate.
|--- | --------------



86



---

##### Table of Contents

SCHEDULE III

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                      |  |              |                        |              |   |                                          |  |              |                                              |       |   |       |      |   |                         |      |           |   |                                                                        |  |                      |        |               |   |        |  |       |  |      |  |       |  |            
|------------------------------------- |  | ------------ | ---------------------- | ------------ | - | ---------------------------------------- |  | ------------ | -------------------------------------------- | ----- | - | ----- | ---- | - | ----------------------- | ---- | --------- | - | ---------------------------------------------------------------------- |  | -------------------- | ------ | ------------- | - | ------ |  | ----- |  | ---- |  | ----- |  | -----------
|                                      |  |              |                        | Initial Cost |   | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |       |   |       |      |   |                         |      |           |   | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                     |  | Encumbrances |                        | Land         |   | Building & Improvements                  |  | Improvements |                                              | Other |   |       | Land |   | Building & Improvements |      | (1) Total |   | Accumulated Depreciation                                               |  | Date of Construction |        | Date Acquired |  
|                                      |  |              | (dollars in thousands)
|Properties Held for Investment        |  |              |                        |              |   |                                          |  |              |                                              |       |   |       |      |   |                         |      |           |   |                                                                        |  |                      |        |               |   |        |  |       |  |      |  |       |  |            
|Apartments                            |  |              |                        |              |   |                                          |  |              |                                              |       |   |       |      |   |                         |      |           |   |                                                                        |  |                      |        |               |   |        |  |       |  |      |  |       |  |            
|4400, Midland, TX                     |  | $            | 2,825                  |              | $ | 349                                      |  | $            | 1,396                                        |       | $ |      |      | $ | (130                    | )(4) |           | $ | 349                                                                    |  | $                    | 1,266  |               | $ | 1,615  |  | 303   |  | 1981 |  | 3/98  |  | 40 years   
|Anderson Estates, Oxford, MS          |  |              | 984                    |              |   | 691                                      |  |              | 2,683                                        |       |   |      |      |   |                         | (4)  |           |   | 691                                                                    |  |                      | 2,683  |               |   | 3,374  |  | 99    |  | 2001 |  | 1/06  |  | 40 years   
|Arbor Point, Odessa, TX               |  |              | 1,807                  |              |   | 321                                      |  |              | 1,285                                        |       |   | 526   |      |   | (159                    | )(4) |           |   | 321                                                                    |  |                      | 1,652  |               |   | 1,973  |  | 835   |  | 1975 |  | 8/96  |  | 5-40 years 
|Arlington Place, Pasadena, TX         |  |              | 3,933                  |              |   | 330                                      |  |              | 3,275                                        |       |   | 752   |      |   | (2                      | )(4) |           |   | 330                                                                    |  |                      | 4,025  |               |   | 4,355  |  | 3,525 |  | 1973 |  | 11/76 |  | 10-40 years
|Ashton Way, Midland, TX               |  |              | 2,600                  |              |   | 384                                      |  |              | 1,536                                        |       |   | 52    |      |   | (147                    | )(4) |           |   | 384                                                                    |  |                      | 1,441  |               |   | 1,825  |  | 414   |  | 1978 |  | 4/98  |  | 5-40 years 
|Autumn Chase, Midland, TX             |  |              | 1,138                  |              |   | 141                                      |  |              | 1,265                                        |       |   |      |      |   | (105                    | )(4) |           |   | 141                                                                    |  |                      | 1,160  |               |   | 1,301  |  | 214   |  | 1985 |  | 3/00  |  | 40 years   
|Bay Walk, Galveston, TX               |  |              | 5,177                  |              |   | 679                                      |  |              | 6,106                                        |       |   |      |      |   | (892                    | )    |           |   | 679                                                                    |  |                      | 5,214  |               |   | 5,893  |  | 675   |  | 1979 |  | 9/01  |  | 5-40 years 
|Blue Lake Villas, Waxahachie, TX      |  |              | 10,555                 |              |   | 762                                      |  |              | 10,521                                       |       |   |      |      |   | (795                    | )(4) |           |   | 762                                                                    |  |                      | 9,726  |               |   | 10,488 |  | 982   |  | 2002 |  | 1/02  |  | 40 years   
|Blue Lake Villas II, Waxahachie, TX   |  |              | 4.050                  |              |   | 287                                      |  |              | 4,451                                        |       |   |      |      |   |                        |      |           |   | 287                                                                    |  |                      | 4,451  |               |   | 4,738  |  | 111   |  | 2004 |  | 1/04  |  | 40 years   
|Bluffs At Vista Ridge, Lewisville, TX |  |              | 15,518                 |              |   | 2,585                                    |  |              | 18,832                                       |       |   |      |      |   | (8                      | )(4) |           |   | 2,585                                                                  |  |                      | 18,824 |               |   | 21,409 |  |      |  | 2005 |  | 8/03  |  | 40 years   
|Breakwater Bay, Beaumont, TX          |  |              | 9,709                  |              |   | 740                                      |  |              | 10,435                                       |       |   |      |      |   |                        |      |           |   | 740                                                                    |  |                      | 10,435 |               |   | 11,175 |  | 485   |  | 2003 |  | 5/03  |  | 40 years   
|Bridges on Kinsey, Tyler, TX          |  |              | 14,283                 |              |   | 862                                      |  |              | 15,849                                       |       |   | 150   |      |   |                        |      |           |   | 862                                                                    |  |                      | 15,999 |               |   | 16,861 |  | 769   |  | 2005 |  | 2/04  |  | 40 years   
|Bridgestone, Friendswood, TX          |  |              | 1,965                  |              |   | 169                                      |  |              | 1,780                                        |       |   | 192   |      |   | (58                     | )(4) |           |   | 169                                                                    |  |                      | 1,914  |               |   | 2,083  |  | 1,469 |  | 1979 |  | 6/82  |  | 18-40 years
|Capitol Hill, Little Rock, AR         |  |              | 9,297                  |              |   | 932                                      |  |              | 8,875                                        |       |   |      |      |   |                        |      |           |   | 932                                                                    |  |                      | 8,875  |               |   | 9,807  |  | 530   |  | 2003 |  | 3/03  |  | 40 years   
|Chateau, Bellevue, NE                 |  |              | 3,108                  |              |   | 130                                      |  |              | 1,723                                        |       |   | 141   |      |   | 9                       | (4)  |           |   | 130                                                                    |  |                      | 1,873  |               |   | 2,003  |  | 1,460 |  | 1968 |  | 2/81  |  | 7-40 years 
|Chateau Bayou, Ocean Springs, MS      |  |              | 3,650                  |              |   | 591                                      |  |              | 2,364                                        |       |   |      |      |   |                        |      |           |   | 591                                                                    |  |                      | 2,364  |               |   | 2,955  |  | 522   |  | 1973 |  | 3/02  |  | 40 years   
|Courtyard, Midland, TX                |  |              | 1,311                  |              |   | 151                                      |  |              | 1,359                                        |       |   |      |      |   | (113                    | )(4) |           |   | 151                                                                    |  |                      | 1,246  |               |   | 1,397  |  | 193   |  | 1976 |  | 5/01  |  | 40 years   
|Coventry, Midland, TX                 |  |              | 1,145                  |              |   | 236                                      |  |              | 369                                          |       |   | 173   |      |   | (58                     | )(4) |           |   | 236                                                                    |  |                      | 484    |               |   | 720    |  | 269   |  | 1977 |  | 8/96  |  | 5-40 years 
|Dakota Arms, Lubbock, TX              |  |              | 12,410                 |              |   | 921                                      |  |              | 12,888                                       |       |   |      |      |   |                        |      |           |   | 921                                                                    |  |                      | 12,888 |               |   | 13,809 |  | 533   |  | 2005 |  | 1/04  |  | 40 years   
|David Jordan Phase 2, Greenwood, MS   |  |              | 641                    |              |   | 277                                      |  |              | 1,521                                        |       |   |      |      |   |                        |      |           |   | 277                                                                    |  |                      | 1,521  |               |   | 1,798  |  | 52    |  | 1999 |  | 1/06  |  | 40 years   
|David Jordan Phase 3, Greenwood, MS   |  |              | 684                    |              |   | 439                                      |  |              | 2,115                                        |       |   |      |      |   |                        |      |           |   | 439                                                                    |  |                      | 2,115  |               |   | 2,554  |  | 81    |  | 2003 |  | 1/06  |  | 40 years   
|DeSoto Ranch, DeSoto, TX              |  |              | 16,008                 |              |   | 1,472                                    |  |              | 17,856                                       |       |   |      |      |   | (1,066                  | )(4) |           |   | 1,472                                                                  |  |                      | 16,790 |               |   | 18,262 |  | 1,276 |  | 2002 |  | 5/02  |  | 40 years   
|El Chapparal, San Antonio, TX         |  |              | 3,983                  |              |   | 279                                      |  |              | 2,821                                        |       |   |      |      |   | (1,005                  | )(4) |           |   | 279                                                                    |  |                      | 1,816  |               |   | 2,095  |  | 1,213 |  | 1963 |  | 1/88  |  | 5-40 years 
|Fairway View Estates, El Paso, TX     |  |              | 3,105                  |              |   | 548                                      |  |              | 4,530                                        |       |   | 261   |      |   | (398                    | )(4) |           |   | 548                                                                    |  |                      | 4,393  |               |   | 4,941  |  | 578   |  | 1977 |  | 3/99  |  | 40 years   
|Fairways, Longview, TX                |  |              | 4,507                  |              |   | 657                                      |  |              | 1,532                                        |       |   | 119   |      |   | (684                    | )(4) |           |   | 657                                                                    |  |                      | 967    |               |   | 1,624  |  | 1,126 |  | 1980 |  | 3/93  |  | 5-40 years 
|Falcon Lakes, Arlington, TX           |  |              | 13,433                 |              |   | 1,437                                    |  |              | 15,375                                       |       |   |      |      |   | (1,047                  | )(4) |           |   | 1,437                                                                  |  |                      | 14,328 |               |   | 15,765 |  | 1,169 |  | 2001 |  | 10/01 |  | 40 years   
|Fountain Lake, Texas City, TX         |  |              | 2,913                  |              |   | 861                                      |  |              | 2,585                                        |       |   | 19    |      |   | (232                    | )(4) |           |   | 861                                                                    |  |                      | 2,372  |               |   | 3,233  |  | 778   |  | 1975 |  | 12/94 |  | 5-40 years 
|Fountains of Waterford, Midland, TX   |  |              | 1,533                  |              |   | 311                                      |  |              | 852                                          |       |   | 1,538 |      |   | (456                    | )(4) |           |   | 311                                                                    |  |                      | 1,934  |               |   | 2,245  |  | 1,717 |  | 1977 |  | 5/98  |  | 5-40 years 



87



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                               |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                          |                                                                        |                      |   |  |               |  |           
|---------------------------------------------- |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | -------------------------------------------- | ------ | ---- |  | ----- |  | ----------------------- |  | --------- |  | ------------------------ | ---------------------------------------------------------------------- | -------------------- | - |  | ------------- |  | ----------
|                                               |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |        |      |  |       |  |                         |  |           |  |                          | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                              |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                              | Other  |      |  | Land  |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation |                                                                        | Date of Construction |   |  | Date Acquired | 
|                                               |  | (dollars in thousands)
|Properties Held for Investment(continued)     |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                          |                                                                        |                      |   |  |              
|Apartments(continued)                         |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                          |                                                                        |                      |   |  |               |  |           
|Foxwood, Memphis, TN                           |  | 5,441                  |  | 218          |  | 3,188                                    |  |             |                                              |       | (4)  |  | 218   |  | 3,188                   |  | 3,406     |  | 3,406                    |                                                                        | 1974                 |   |  | 8/79          |  | 5-40 years
|Governor Square, Tallahassee, FL               |  | 4,273                  |  | 245          |  | 2,207                                    |  |             |                                              |       |      |  | 245   |  | 2,207                   |  | 2,452     |  | 262                      |                                                                        | 1974                 |   |  | 3/02          |  | 40 years  
|Harpers Ferry, Lafayette, LA                  |  | 2,991                  |  | 349          |  | 1,398                                    |  | 223          |                                              | (147   | )(4) |  | 349   |  | 1,474                   |  | 1,823     |  | 677                      |                                                                        | 1972                 |   |  | 2/92          |  | 5-40 years
|Heather Creek, Mesquite, TX                    |  | 11,846                 |  | 1,100        |  | 12,241                                   |  |             |                                              |       |      |  | 1,100 |  | 12,241                  |  | 13,341    |  | 801                      |                                                                        | 2003                 |   |  | 3/03          |  | 40 years  
|Hunters Glen, Midland, TX                      |  | 2,457                  |  | 519          |  | 2,075                                    |  | 321          |                                              | (217   | )(4) |  | 519   |  | 2,179                   |  | 2,698     |  | 788                      |                                                                        | 1982                 |   |  | 1/98          |  | 5-40 years
|Island Bay, Galveston, TX                      |  | 14,571                 |  | 2,095        |  | 18,853                                   |  |             |                                              | (2,756 | )    |  | 2,095 |  | 16,097                  |  | 18,192    |  | 1,847                    |                                                                        | 1973                 |   |  | 9/01          |  | 40 years  
|Kingsland Ranch, Houston, TX                   |  | 22,338                 |  | 1,188        |  | 23,387                                   |  |             |                                              |       |      |  | 1,188 |  | 23,387                  |  | 24,575    |  | 1,132                    |                                                                        | 2005                 |   |  | 3/03          |  | 40 years  
|Laguna Vista, Farmers Branch, TX               |  | 5,148                  |  | 288          |  | 6,638                                    |  | 1,660        |                                              |       | (6)  |  | 288   |  | 8,298                   |  | 8,586     |  |                         |                                                                        | (6                   | ) |  | 12/04         |  |          
|Lake Forest, Houston, TX                       |  | 12,542                 |  | 334          |  | 13,708                                   |  |             |                                              |       |      |  | 334   |  | 13,708                  |  | 14,042    |  | 457                      |                                                                        | 2005                 |   |  | 1/04          |  | 40 years  
|Leflore Estates, Greenwood, MS                 |  | 1,757                  |  | 847          |  | 5,774                                    |  |             |                                              | (76    | )    |  | 847   |  | 5,698                   |  | 6,545     |  | 225                      |                                                                        | 2003                 |   |  | 1/06          |  | 40 years  
|Legends of El Paso, El Paso, TX                |  | 4,204                  |  | 1,318        |  | 4,009                                    |  | 1,132        |                                              |       | (6)  |  | 1,318 |  | 5,141                   |  | 6,459     |  |                         |                                                                        | (6                   | ) |  | 7/05          |  |          
|Limestone Canyon, Austin, TX                   |  | 12,032                 |  | 1,998        |  | 12,247                                   |  |             |                                              | 691    | (6)  |  | 1,998 |  | 12,938                  |  | 14,936    |  | 2,296                    |                                                                        | 1997                 |   |  | 7/98          |  | 40 years  
|Limestone Ranch, Lewisville, TX                |  | 12,206                 |  | 1,620        |  | 13,058                                   |  |             |                                              | (1,095 | )(4) |  | 1,620 |  | 11,963                  |  | 13,583    |  | 1,525                    |                                                                        | 2001                 |   |  | 5/01          |  | 40 years  
|Marina Landing, Galveston, TX                  |  | 12,414                 |  | 1,240        |  | 11,160                                   |  |             |                                              | (925   | )    |  | 1,240 |  | 10,235                  |  | 11,475    |  | 1,486                    |                                                                        | 1985                 |   |  | 9/01          |  | 40 years  
|Mariposa Villas, Dallas, TX                    |  | 12,170                 |  | 788          |  | 13,130                                   |  |             |                                              |       |      |  | 788   |  | 13,130                  |  | 13,918    |  | 859                      |                                                                        | 2002                 |   |  | 1/02          |  | 40 years  
|Mason Park, Houston, TX                        |  | 554                    |  | 2,225        |  | 554                                      |  |             |                                              |       |      |  | 2,225 |  | 554                     |  | 2,779     |  |                         |                                                                        | (6                   | ) |  | 8/06          |  |          
|Med Villas, San Antonio, TX                    |  | 2,602                  |  | 712          |  | 2,848                                    |  |             |                                              |       |      |  | 712   |  | 2,848                   |  | 3,560     |  | 628                      |                                                                        | 1967                 |   |  | 2/98          |  | 40 years  
|Mission Oaks, San Antonio, TX                  |  | 12,140                 |  |             |  | 12,073                                   |  | 2,309        |                                              |       |      |  |      |  | 14,382                  |  | 14,382    |  |                         |                                                                        | (6                   | ) |  | 5/05          |  | 40 years  
|Monticello Estates, Monticello, AR             |  | 542                    |  | 285          |  | 1,508                                    |  |             |                                              |       |      |  | 285   |  | 1,508                   |  | 1,793     |  | 62                       |                                                                        | 2002                 |   |  | 1/06          |  | 40 years  
|Mountain Plaza, El Paso, TX                    |  | 5,031                  |  | 837          |  | 3,347                                    |  | 139          |                                              | (323   | )(4) |  | 837   |  | 3,163                   |  | 4,000     |  | 892                      |                                                                        | 1972                 |   |  | 1/98          |  | 5-40 years
|Oak Park IV, Clute, TX                         |  | 891                    |  | 224          |  | 674                                      |  | 27           |                                              | 252    | (4)  |  | 224   |  | 449                     |  | 673       |  | 214                      |                                                                        | 1981                 |   |  | 6/94          |  | 40 years  
|Paramount Terrace, Amarillo, TX                |  | 3,078                  |  | 340          |  | 3,061                                    |  |             |                                              | (254   | )(4) |  | 340   |  | 2,807                   |  | 3,147     |  | 624                      |                                                                        | 1983                 |   |  | 5/00          |  | 40 years  
|Parc at Maumelle, Maumelle, AR                 |  | 15,909                 |  | 1,153        |  | 10,096                                   |  |             |                                              |       |      |  | 1,153 |  | 10,096                  |  | 11,249    |  |                         |                                                                        | (6                   | ) |  | 12/04         |  |          
|Parc at Metro Center Apartments, Nashville, TN |  | 1,938                  |  | 960          |  | 2,284                                    |  |             |                                              | (960   | )    |  | 960   |  | 1,324                   |  | 2,284     |  |                         |                                                                        | (6                   | ) |  | 5/05          |  |          
|Parc at Rogers, Rogers, AR                     |  | 406                    |  | 1,749        |  | 774                                      |  | 199          |                                              |       |      |  | 1,749 |  | 973                     |  | 2,722     |  |                         |                                                                        | (6                   | ) |  | 4/04          |  |          
|Pecan Pointe, Temple, TX                       |  | 1,650                  |  | 1,744        |  |                                         |  |             |                                              |       |      |  | 1,744 |  |                        |  | 1,744     |  |                         |                                                                        | (6                   | ) |  | 10/06         |  |          
|Quail Oaks, Balch Springs, TX                  |  | 2,525                  |  | 90           |  | 2,160                                    |  | 152          |                                              | (352   | )(4) |  | 90    |  | 1,960                   |  | 2,050     |  | 1,214                    |                                                                        | 1982                 |   |  | 2/87          |  | 5-40 years
|River Oaks, Wiley, TX                          |  | 9,651                  |  | 590          |  | 11,768                                   |  |             |                                              | (991   | )(4) |  | 590   |  | 10,777                  |  | 11,367    |  | 1,862                    |                                                                        | 2001                 |   |  | 10/01         |  | 40 years  
|Riverwalk Phase I, Greenville, MS              |  | 352                    |  | 198          |  | 1,537                                    |  |             |                                              |       |      |  | 198   |  | 1,537                   |  | 1,735     |  | 55                       |                                                                        | 2000                 |   |  | 1/06          |  | 40 years  



88



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|------------------------------------------ |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | -------------------------------------------- | ------ | ---- |  | ----- |  | ----------------------- |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -----------
|                                           |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |        |      |  |       |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                              | Other  |      |  | Land  |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                           |  | (dollars in thousands)
|Properties Held for Investment(continued) |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |              
|Apartments(continued)                     |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|Riverwalk Phase II, Greenville, MS         |  | 1,342                  |  | 414          |  | 4,029                                    |  |             |                                              |       |      |  | 414   |  | 4,029                   |  | 4,443     |  | 144                                                                    |  | 2002                 |  | 1/06          |  | 40 years   
|Sendero Ridge, San Antonio, TX             |  | 24,044                 |  | 2,635        |  | 26,725                                   |  |             |                                              | (1,855 | )(4) |  | 2,635 |  | 24,870                  |  | 27,505    |  | 1,941                                                                  |  | 2001                 |  | 11/01         |  | 40 years   
|Somerset, Texas City, TX                   |  | 2,636                  |  | 936          |  | 2,811                                    |  | 179          |                                              | (711   | )(4) |  | 936   |  | 2,279                   |  | 3,215     |  | 1,000                                                                  |  | 1985                 |  | 12/93         |  | 5-40 years 
|Southgate, Odessa, TX                      |  | 1,838                  |  | 335          |  | 1,338                                    |  | 318          |                                              | (149   | )(4) |  | 335   |  | 1,507                   |  | 1,842     |  | 664                                                                    |  | 1976                 |  | 8/96          |  | 5-40 years 
|Spy Glass, Mansfield, TX                   |  | 15,778                 |  | 1,376        |  | 15,963                                   |  |             |                                              | (1,083 | )(4) |  | 1,376 |  | 14,880                  |  | 16,256    |  | 1,431                                                                  |  | 2002                 |  | 3/02          |  | 40 years   
|Stonebridge @ City Park, Houston, TX       |  | 14,357                 |  | 1,545        |  | 14,883                                   |  |             |                                              |       |      |  | 1,545 |  | 14,883                  |  | 16,428    |  | 583                                                                    |  | 2005                 |  | 1/04          |  | 40 years   
|Sunchase, Odessa, TX                       |  | 3,144                  |  | 742          |  | 2,842                                    |  | 458          |                                              | (302   | )(4) |  | 742   |  | 2,998                   |  | 3,740     |  | 1.085                                                                  |  | 1981                 |  | 10/97         |  | 5-40 years 
|Sunset, Odessa, TX                         |  | 2,958                  |  | 345          |  | 1,382                                    |  |             |                                              |       |      |  | 345   |  | 1,382                   |  | 1,727     |  | 305                                                                    |  | 1981                 |  | 3/02          |  | 40 years   
|Tivoli, Dallas, TX                         |  | 9,725                  |  | 1,355        |  | 12,592                                   |  |             |                                              | (1,040 | )(4) |  | 1,355 |  | 11,552                  |  | 12,907    |  | 1,244                                                                  |  | 2001                 |  | 12/01         |  | 40 years   
|Treehouse, Irving, TX                      |  | 5,578                  |  | 312          |  | 2,807                                    |  |             |                                              | (233   | )    |  | 312   |  | 2,574                   |  | 2,886     |  | 175                                                                    |  | 1974                 |  | 5/04          |  | 5-40 years 
|Verandas at City View, Fort Worth, TX      |  | 19,125                 |  | 2,545        |  | 20,599                                   |  |             |                                              | (1,160 | )(4) |  | 2,545 |  | 19,439                  |  | 21,984    |  | 1,540                                                                  |  | 2001                 |  | 9/01          |  | 40 years   
|Villa Del Mar, Wichita, KS                 |  | 3,397                  |  | 387          |  | 3,134                                    |  | 116          |                                              | (13    | )(4) |  | 387   |  | 3,237                   |  | 3,624     |  | 2,419                                                                  |  | 1971                 |  | 10/81         |  | 17-40 years
|Villager, Ft. Walton, FL                   |  | 776                    |  | 125          |  | 1,145                                    |  | 2            |                                              |       |      |  | 125   |  | 1,147                   |  | 1,272     |  | 138                                                                    |  | 1972                 |  | 3/02          |  | 40 years   
|Vistas at Pinnacle Park, Dallas, TX        |  | 18,850                 |  | 1,750        |  | 19,820                                   |  |             |                                              |       |      |  | 1,750 |  | 19,820                  |  | 21,570    |  | 1,203                                                                  |  | 2002                 |  | 10/02         |  | 40 years   
|Vistas at Vance Jackson, San Antonio, TX   |  | 15,899                 |  | 1,265        |  | 15,776                                   |  |             |                                              |       |      |  | 1,265 |  | 15,776                  |  | 17,041    |  | 491                                                                    |  | 2005                 |  | 1/04          |  | 40 years   
|Westwood, Mary Ester, FL                   |  | 3,387                  |  | 149          |  | 1,337                                    |  |             |                                              |       |      |  | 149   |  | 1,337                   |  | 1,486     |  | 158                                                                    |  | 1972                 |  | 3/02          |  | 40 years   
|Westwood, Odessa, TX                       |  | 494                    |  | 85           |  | 341                                      |  | 130          |                                              | (39    | )(4) |  | 85    |  | 432                     |  | 517       |  | 188                                                                    |  | 1977                 |  | 8/96          |  | 5-40 years 
|Whispering Pines, Topeka, KS               |  | 7,094                  |  | 228          |  | 4,331                                    |  | 1,054        |                                              | 27     | (4)  |  | 228   |  | 5,412                   |  | 5,640     |  | 4,353                                                                  |  | 1972                 |  | 2/78          |  | 15-40 years
|Wildflower Villas, Temple, TX              |  | 12,972                 |  | 1,119        |  | 14,482                                   |  |             |                                              |       |      |  | 1,119 |  | 14,482                  |  | 15,601    |  | 33                                                                     |  | 2005                 |  | 3/04          |  | 40 years   
|Willow Creek, El Paso, TX                  |  | 2,110                  |  | 608          |  | 1,832                                    |  | 76           |                                              | (332   | )(4) |  | 608   |  | 1,576                   |  | 2,184     |  | 607                                                                    |  | 1972                 |  | 5/94          |  | 5-40 years 
|Windsong, Fort Worth, TX                   |  | 10,580                 |  | 790          |  | 11,526                                   |  |             |                                              |       |      |  | 790   |  | 11,526                  |  | 12,316    |  | 821                                                                    |  | 2003                 |  | 7/03          |  | 40 years   
|Woodlake, Carrollton, TX                   |  | 7,942                  |  | 585          |  | 5,848                                    |  | 1,041        |                                              | (156   | )(4) |  | 585   |  | 6,733                   |  | 7,318     |  | 5,325                                                                  |  | 1979                 |  | 8/78          |  | 15-40 years
|Woodview, Odessa, TX                       |  | 5,229                  |  | 716          |  | 2,864                                    |  | 102          |                                              | (275   | )(4) |  | 716   |  | 2,691                   |  | 3,407     |  | 723                                                                    |  | 1974                 |  | 5/98          |  | 5-40 years 
|                                           |  |                        |  |              |  |                                          |  |              |                                              |        |      | 
|Office Buildings                           |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|1010 Commons, New Orleans, LA              |  | 15,906                 |  | 2,113        |  | 15,010                                   |  | 20,717       |                                              | (3,810 | )(4) |  | 2,113 |  | 31,917                  |  | 34,030    |  | 17,191                                                                 |  | 1971                 |  | 3/98          |  | 5-40 years 
|225 Baronne, New Orleans, LA               |  | 5.079                  |  | 1,162        |  | 10,457                                   |  | 6,274        |                                              | (9,144 | )(4) |  | 1,162 |  | 7,587                   |  | 8,749     |  | 7,641                                                                  |  | 1960                 |  | 3/98          |  | 5-40 years 
|600 Las Colinas, Irving, TX                |  | 39,227                 |  | 5,751        |  | 51,759                                   |  | 2,686        |                                              |       |      |  | 5,751 |  | 54,445                  |  | 60,196    |  | 539                                                                    |  | 1984                 |  | 8/05          |  | 5-40 years 
|Amoco, New Orleans, LA                     |  | 8,187                  |  | 894          |  | 3,582                                    |  | 7,533        |                                              | (1,907 | )(4) |  | 894   |  | 9,208                   |  | 10,102    |  | 6,002                                                                  |  | 1974                 |  | 7/97          |  | 5-40 years 



89



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |  |              |  |                                          |  |              |                                              |         |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|------------------------------------------ |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | -------------------------------------------- | ------- | ---- |  | ----- |  | ----------------------- |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -----------
|                                           |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |         |      |  |       |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                              | Other   |      |  | Land  |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                           |  | (dollars in thousands)
|Properties Held for Investment(continued) |  |                        |  |              |  |                                          |  |              |                                              |         |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |              
|Office Buildings(continued)               |  |                        |  |              |  |                                          |  |              |                                              |         |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|Cooley Building, Farmers Branch, TX        |  | 3,041                  |  | 729          |  | 2,918                                    |  | 124          |                                              | (1,137  | )(4) |  | 729   |  | 1,905                   |  | 2,634     |  | 854                                                                    |  | 1996                 |  | 5/99          |  | 5-40 years 
|Durham Centre, Durham, NC                  |  | 14,267                 |  | 4,233        |  | 16,932                                   |  | 1.983        |                                              | (2,875  | )(4) |  | 4,233 |  | 16,040                  |  | 20,273    |  | 1,144                                                                  |  | 1988                 |  | 7/97          |  | 40 years   
|Eton Square, Tulsa, OK                     |  | 9.981                  |  | 1,469        |  | 13,217                                   |  | 2,585        |                                              | (1,139  | )(4) |  | 1,469 |  | 14,663                  |  | 16,132    |  | 3,190                                                                  |  | 1985                 |  | 9/99          |  | 5-40 years 
|Executive Court, Memphis, TN               |  |                       |  | 271          |  | 2,099                                    |  | 749          |                                              | (34     | )(4) |  | 271   |  | 2,814                   |  | 3,085     |  | 2,204                                                                  |  | 1980                 |  | 12/04         |  | 5-40 years 
|Forum, Richmond, VA                        |  | 5,947                  |  | 1,360        |  | 5,439                                    |  | 1,486        |                                              | (554    | )(4) |  | 1,360 |  | 6,371                   |  | 7,731     |  | 2,760                                                                  |  | 1987                 |  | 10/92         |  | 2-40 years 
|Four Hickory Center, Farmers Branch, TX    |  | 12,272                 |  | 303          |  | 27,723                                   |  | 2,566        |                                              | (12,583 | )(4) |  | 303   |  | 17,706                  |  | 18,009    |  | 2,068                                                                  |  | 2003                 |  | 2001          |  | 5-40 years 
|Lexington Center, Colorado Springs, CO     |  | 3,654                  |  | 1,103        |  | 4,413                                    |  | 733          |                                              | (453    | )(4) |  | 1,103 |  | 4,693                   |  | 5,796     |  | 1,624                                                                  |  | 1986                 |  | 12/97         |  | 3-40 years 
|One Hickory Center, Farmers Branch, TX     |  | 9,244                  |  | 335          |  | 7,651                                    |  | 3,905        |                                              | 218     |      |  | 335   |  | 11,774                  |  | 12,109    |  | 4,267                                                                  |  | 1998                 |  | 2000          |  | 7-40 years 
|Park West, Dallas, TX                      |  | 5,920                  |  | 1,036        |  | 9,324                                    |  | 4,697        |                                              |        |      |  | 1,036 |  | 14,021                  |  | 15,057    |  | 573                                                                    |  | 1984                 |  | 4/05          |  | 5-40 years 
|Parkway North, Dallas, TX                  |  | 3,393                  |  | 1,173        |  | 4,692                                    |  | 1,735        |                                              | (508    | )(4) |  | 1,173 |  | 5,919                   |  | 7,092     |  | 2,025                                                                  |  | 1980                 |  | 2/98          |  | 2-40 years 
|Signature, Dallas, TX                      |  | 2,148                  |  | 1,075        |  | 2,921                                    |  | 1,384        |                                              | (1,627  | )(4) |  | 1,075 |  | 2,678                   |  | 3,753     |  | 915                                                                    |  | 1985                 |  | 2/99          |  | 5-40 years 
|Two Hickory Center, Farmers Branch, TX     |  | 9,469                  |  | 318          |  | 7,827                                    |  | 1,693        |                                              | (21     | )    |  | 318   |  | 9,499                   |  | 9,817     |  | 2,198                                                                  |  | 2000                 |  | 2000          |  | 3-40 years 
|University Square, Anchorage, AK           |  | 1,342                  |  | 562          |  | 3,276                                    |  | 265          |                                              | (2,096  | )(2) |  | 562   |  | 1,445                   |  | 2,007     |  | 1,387                                                                  |  | 1981                 |  | 12/81         |  | 17-40 years
|Westgrove Air Plaza, Addison, TX           |  | 2,853                  |  | 211          |  | 1,898                                    |  | 311          |                                              | (410    | )(4) |  | 211   |  | 1,799                   |  | 2,010     |  | 888                                                                    |  | 1982                 |  | 10/97         |  | 5-40 years 
|                                           |  |                        |  |              |  |                                          |  |              |                                              |         |      | 
|Hotels                                     |  |                        |  |              |  |                                          |  |              |                                              |         |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|Akademia, Wroclaw, Poland                  |  | 23,665                 |  | 2,184        |  | 17,187                                   |  | 1,719        |                                              | (1,353  | )(4) |  | 2,184 |  | 17,553                  |  | 19.737    |  | 3,292                                                                  |  | 2001                 |  | 2/01          |  | 40 years   
|Best Western Hotel, Virginia Beach, VA     |  | 3,228                  |  | 1,521        |  | 5,754                                    |  | 1,639        |                                              | (281    | )(4) |  | 1,521 |  | 7,112                   |  | 8,633     |  | 2,694                                                                  |  | 1983                 |  | 12/96         |  | 7-40 years 
|Chateau Inn, Fresno, CA                    |  | 1,884                  |  |             |  | 3,906                                    |  | 74           |                                              | (174    | )(2) |  |      |  | 3,806                   |  | 3,806     |  | 998                                                                    |  | 1989                 |  | 10/97         |  | 7-40 years 
|City Suites, Chicago, IL                   |  | 3,553                  |  | 950          |  | 3,847                                    |  | 1,146        |                                              | (521    | )(4) |  | 950   |  | 4,472                   |  | 5,422     |  | 1,777                                                                  |  | 1995                 |  | 12/98         |  | 5-40 years 
|Comfort Inn, Denver, CO                    |  | 3,326                  |  |             |  | 302                                      |  | 2,589        |                                              | (211    | )(4) |  |      |  | 2,680                   |  | 2,680     |  | 2,406                                                                  |  | 1974                 |  | 6/94          |  | 7-40 years 
|Piccadilly Airport, Fresno, CA             |  | 4,478                  |  |             |  | 7,834                                    |  | 490          |                                              | (199    | )(2) |  |      |  | 8,125                   |  | 8,125     |  | 2,251                                                                  |  | 1970                 |  | 10/97         |  | 7-40 years 
|Piccadilly Shaw, Fresno, CA                |  | 5,200                  |  | 2,392        |  | 9,567                                    |  | 958          |                                              | (487    | )(2) |  | 2,392 |  | 10,038                  |  | 12,430    |  | 2,839                                                                  |  | 1973                 |  | 10/97         |  | 7-40 years 
|Piccadilly University, Fresno, CA          |  | 5,057                  |  |             |  | 12,011                                   |  | 297          |                                              | (294    | )(2) |  |      |  | 12,014                  |  | 12,014    |  | 3,052                                                                  |  | 1984                 |  | 10/97         |  | 7-40 years 
|The Majestic, Chicago, IL                  |  | 3,104                  |  | 572          |  | 2,287                                    |  | 1,643        |                                              | (405    | )(4) |  | 572   |  | 3,525                   |  | 4,097     |  | 1,559                                                                  |  | 1995                 |  | 12/98         |  | 5-40 years 
|Willows, Chicago, IL                       |  | 3,416                  |  | 945          |  | 3,779                                    |  | 1,491        |                                              | (544    | )(4) |  | 945   |  | 4,726                   |  | 5,671     |  | 2,123                                                                  |  | 1995                 |  | 12/98         |  | 5-40 years 
|                                           |  |                        |  |              |  |                                          |  |              |                                              |         |      | 
|Industrial Warehouses                      |  |                        |  |              |  |                                          |  |              |                                              |         |      |  |       |  |                         |  |           |  |                                                                        |  |                      |  |               |  |            
|5360 Tulane, Atlanta, GA                   |  | 349                    |  | 95           |  | 514                                      |  | 141          |                                              | (90     | )(4) |  | 95    |  | 565                     |  | 660       |  | 372                                                                    |  | 1970                 |  | 11/97         |  | 5-40 years 



90



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|------------------------------------------ |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | ------------------------------------------- | ------- | ---- |  | ------- |  | ----------------------- | - |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | ----------
|                                           |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts ofWhich Carried at Endof Year |         |      |  |         |  |                         |   |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                             | Other   |      |  | Land    |  | Building & Improvements |   |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                           |  | (dollars in thousands)
|Properties Held for Investment(continued) |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |              
|Industrial Warehouses(continued)          |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|Addison Hangar, Addison, TX                |  |                       |  | 928          |  | 1,481                                    |  | 51           |                                             | (182    | )(4) |  | 928     |  | 1,350                   |   |  | 2,278     |  | 302                                                                    |  | 1992                 |  | 12/99         |  | 5-40 years
|Addison Hangar II, Addison, TX             |  |                       |  |             |  | 1,150                                    |  | 248          |                                             | (104    | )(4) |  |        |  | 1,294                   |   |  | 1,294     |  | 872                                                                    |  | 2000                 |  | 12/99         |  | 5-40 years
|Encon, Fort Worth, TX                      |  | 3,295                  |  | 984          |  | 3,934                                    |  | 67           |                                             | (372    | )(4) |  | 984     |  | 3,629                   |   |  | 4,613     |  | 943                                                                    |  | 1958                 |  | 10/97         |  | 5-40 years
|GNB Building                               |  |                       |  |             |  | 5,200                                    |  |             |                                             |        |      |  |        |  | 5,200                   |   |  | 5,200     |  | 43                                                                     |  | 1971                 |  | 7/06          |  | 5-40 years
|Space Center, San Antonio, TX              |  | 1,010                  |  | 247          |  | 1,332                                    |  | 112          |                                             | (247    | )(4) |  | 247     |  | 1,197                   |   |  | 1,444     |  | 899                                                                    |  | 1970                 |  | 11/97         |  | 5-40 years
|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      | 
|Shopping Centers                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|350 Baronne, New Orleans, LA               |  |                       |  | 211          |  | 1,903                                    |  |             |                                             |        | (4)  |  | 211     |  | 1,903                   |   |  | 2,114     |  | 20                                                                     |  | 1902                 |  | 8/06          |  | 5-40 years
|Bridgeview Plaza, LaCrosse, WI             |  | 6,965                  |  | 870          |  | 7,830                                    |  | 130          |                                             | (8,700  | )(4) |  | 870     |  | (740                    | ) |  | 130       |  | 130                                                                    |  | 1979                 |  | 3/03          |  | 5-40 years
|Cross County Mall, Mattoon, IL             |  | 9,488                  |  | 608          |  | 6,468                                    |  | 7,664        |                                             | (1,633  | )(4) |  | 608     |  | 12,499                  |   |  | 13,107    |  | 10,830                                                                 |  | 1971                 |  | 8/79          |  | 5-40 years
|Cullman, Cullman, AL                       |  | 1,274                  |  | 200          |  | 1,800                                    |  |             |                                             | (1,133  | )(4) |  | 200     |  | 667                     |   |  | 867       |  | 527                                                                    |  | 1979                 |  | 3/03          |  | 5-40 years
|Dunes Plaza, Michigan City, IN             |  | 3,626                  |  | 1,230        |  | 5,430                                    |  | 2,054        |                                             | (1,690  | )(5) |  | 1,230   |  | 5,794                   |   |  | 7,024     |  | 3,164                                                                  |  | 1978                 |  | 3/92          |  | 5-40 years
|Willowbrook Village, Coldwater, MI         |  | 6,224                  |  | 852          |  | 7,663                                    |  |             |                                             |         |      |  | 852     |  | 7,663                   |   |  | 8,515     |  | 224                                                                    |  | 1991                 |  | 10/05         |  | 5-40 years
|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      | 
|Merchandise Mart                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|Denver Mart, Denver, CO                    |  | 25,145                 |  | 4,824        |  | 5,184                                    |  | 17,868       |                                             | 198     |      |  | 4,824   |  | 23,250                  |   |  | 28,074    |  | 8,955                                                                  |  | 1965/1986            |  | 4/94          |  | 7-40 years
|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      | 
|Single Family Residence                    |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|Tavel Circle, Dallas, TX                   |  | 25                     |  | 53           |  | 214                                      |  |             |                                             |        |      |  | 53      |  | 214                     |   |  | 267       |  | 56                                                                     |  | 1978                 |  | 5/96          |  | 30 years  
|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|                                           |  | 801,428                |  | 106,907      |  | 848,058                                  |  | 115,368      |                                             | (78,826 | )    |  | 106,907 |  | 884,600                 |   |  | 991,507   |  | 177,014                                                                |  |                      |  |               |  |           
|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      | 
|Land                                       |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |         |  |                         |   |  |           |  |                                                                        |  |                      |  |               |  |           
|1013 Commons, New Orleans, LA              |  |                       |  | 615          |  |                                         |  | 682          |                                             | (88     | )(4) |  | 615     |  | 594                     |   |  | 1,209     |  | 136                                                                    |  |                     |  | 8/98          |  |          
|217 Rampart, New Orleans, LA               |  |                       |  | 2,076        |  |                                         |  |             |                                             |        |      |  | 2,076   |  |                        |   |  | 2,076     |  |                                                                       |  |                     |  | 8/06          |  |          
|2301 Valley Branch                         |  | 2,400                  |  | 4,253        |  |                                         |  |             |                                             |        |      |  | 2,400   |  |                        |   |  | 2,400     |  |                                                                       |  |                     |  | 2/04          |  |          
|Alliance Airport 8, Tarrant County, TX     |  | 408                    |  | 738          |  |                                         |  |             |                                             |        |      |  | 738     |  |                        |   |  | 738       |  |                                                                       |  |                     |  | 10/05         |  |          
|Alliance Airport 52, Tarrant County, TX    |  | 1,610                  |  | 2,656        |  |                                         |  |             |                                             |        |      |  | 2,656   |  |                        |   |  | 2,656     |  |                                                                       |  |                     |  | 10/05         |  |          
|Alliance Airport Land, Tarrant County, TX  |  | 553                    |  | 895          |  |                                         |  |             |                                             |        |      |  | 895     |  |                        |   |  | 895       |  |                                                                       |  |                     |  | 5/05          |  |          
|Backlick, Springfield, VA                  |  |                       |  | 74           |  |                                         |  |             |                                             |        |      |  | 74      |  |                        |   |  | 74        |  |                                                                       |  |                     |  | 1990          |  |          



91



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|------------------------------------------ |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | ------------------------------------------- | ------- | ---- |  | ------ |  | ----------------------- |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -
|                                           |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts ofWhich Carried at Endof Year |         |      |  |        |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                             | Other   |      |  | Land   |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                           |  | (dollars in thousands)
|Properties Held for Investment(continued) |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |        |  |                         |  |           |  |                                                                        |  |                      |  |              
|Land(continued)                           |  |                        |  |              |  |                                          |  |              |                                             |         |      |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|Bolivar Estates, Bolivar City, MS          |  | 1,196                  |  | 684          |  |                                         |  | 385          |                                             |        |      |  | 1,069  |  |                        |  | 1,069     |  |                                                                       |  |                     |  | 10/06         |  | 
|Bonneau, Dallas County, TX(6)              |  |                       |  | 1,102        |  |                                         |  |             |                                             |        |      |  | 1,102  |  |                        |  | 1,102     |  |                                                                       |  |                     |  | 2/98          |  | 
|Broadway Estates, Broadway City, MS        |  | 758                    |  | 232          |  |                                         |  | 383          |                                             |        |      |  | 615    |  |                        |  | 615       |  |                                                                       |  |                     |  | 11/06         |  | 
|Castleglen, Garland, TX                    |  |                       |  | 760          |  |                                         |  |             |                                             |        |      |  | 760    |  |                        |  | 760       |  |                                                                        |  |                     |  | 10/06         |  | 
|Centura, Farmers Branch, TX                |  | 6,769                  |  | 13,300       |  |                                         |  | 633          |                                             | (7,351  | )(4) |  | 6,582  |  |                        |  | 6,582     |  |                                                                       |  |                     |  | 12/02         |  | 
|Chase Oaks, Plano, TX                      |  |                       |  | 4,511        |  |                                         |  | 377          |                                             | (3,898  | )(3) |  | 990    |  |                        |  | 990       |  |                                                                       |  |                     |  | 5/97          |  | 
|Circle C Land, Austin, TX                  |  | 25,820                 |  | 26,259       |  |                                         |  | 1,614        |                                             |        |      |  | 27,873 |  |                        |  | 27,873    |  |                                                                       |  |                     |  | 3/06          |  | 
|Clarke Garage, New Orleans, LA             |  |                       |  | 1,033        |  | 9,293                                    |  |             |                                             |        |      |  | 1,033  |  | 9,293                   |  | 10,326    |  | 97                                                                     |  |                     |  | 8/06          |  | 
|Cooks Lane, Ft. Worth, TX                  |  | 550                    |  | 1,046        |  |                                         |  |             |                                             |        |      |  | 1,046  |  |                        |  | 1,046     |  |                                                                       |  |                     |  | 6/04          |  | 
|Creekside, Ft. Worth, TX                   |  |                       |  | 2,201        |  |                                         |  |             |                                             |        |      |  | 2,201  |  |                        |  | 2,201     |  |                                                                       |  |                     |  | 7/06          |  | 
|Croslin, Dallas, TX                        |  |                       |  | 327          |  |                                         |  | 6            |                                             |        |      |  | 333    |  |                        |  | 333       |  |                                                                       |  |                     |  | 10/98         |  | 
|Crowley, Ft. Worth, TX                     |  |                       |  | 1,569        |  |                                         |  |             |                                             |        |      |  | 1,569  |  |                        |  | 1,569     |  |                                                                       |  |                     |  | 7/06          |  | 
|Dalho, Farmers Branch, TX                  |  |                       |  | 331          |  |                                         |  |             |                                             |        |      |  | 331    |  |                        |  | 331       |  |                                                                       |  |                     |  | 10/97         |  | 
|Dedeaux Road, Gulfport, MS                 |  | 1,520                  |  | 1,612        |  |                                         |  |             |                                             |        |      |  | 1,612  |  |                        |  | 1,612     |  |                                                                       |  |                     |  | 10/06         |  | 
|Denton, Denton, TX                         |  | 197                    |  | 2,234        |  |                                         |  |             |                                             |        |      |  | 2,234  |  |                        |  | 2,234     |  |                                                                       |  |                     |  | 10/05         |  | 
|Denton Andrew B Land, Denton, TX           |  | 840                    |  | 895          |  |                                         |  |             |                                             |        |      |  | 895    |  |                        |  | 895       |  |                                                                       |  |                     |  | 12/05         |  | 
|Denton Andrew C Land, Denton, TX           |  | 1,365                  |  | 318          |  |                                         |  |             |                                             |        |      |  | 318    |  |                        |  | 318       |  |                                                                       |  |                     |  | 12/05         |  | 
|Denton Coonrod, Denton, TX                 |  | 316                    |  | 1,886        |  |                                         |  | 14           |                                             |        |      |  | 1,900  |  |                        |  | 1,900     |  | 5                                                                      |  |                     |  | 10/04         |  | 
|DeSoto, DeSoto, TX                         |  | 1,635                  |  | 2,651        |  |                                         |  | 25           |                                             |        |      |  | 2,676  |  |                        |  | 2,676     |  |                                                                       |  |                     |  | 10/04         |  | 
|Diplomat Drive, Farmers Branch, TX         |  | 924                    |  | 1,775        |  |                                         |  |             |                                             |        |      |  | 1,775  |  |                        |  | 1,775     |  |                                                                       |  |                     |  | 12/06         |  | 
|Dominion, Dallas, TX                       |  | 1,275                  |  | 3,931        |  |                                         |  |             |                                             | (331    | )(4) |  | 3,600  |  |                        |  | 3,600     |  |                                                                       |  |                     |  | 3/99          |  | 
|Elm Fork Land, Denton County, TX           |  | 2,948                  |  | 13,238       |  |                                         |  | 206          |                                             | (10,689 | )(4) |  | 2,755  |  |                        |  | 2,755     |  |                                                                       |  |                     |  | 3/01          |  | 
|Ewing Land                                 |  | 10,752                 |  | 15,952       |  |                                         |  |             |                                             |        |      |  | 15,952 |  |                        |  | 15,952    |  |                                                                       |  |                     |  | 12/06         |  | 
|Fiesta, San Angelo, TX                     |  |                       |  | 44           |  |                                         |  |             |                                             | (4      | )(4) |  | 40     |  |                        |  | 40        |  |                                                                       |  |                     |  | 12/91         |  | 
|Five Hickory Center, Farmers Branch, TX    |  |                       |  |             |  |                                         |  | 38           |                                             |        |      |  | 38     |  |                        |  | 38        |  |                                                                       |  |                     |  |               |  | 
|Folsom, Dallas, TX                         |  |                       |  | 1,781        |  |                                         |  | 1,666        |                                             | (188    | )(4) |  | 3,259  |  |                        |  | 3,259     |  |                                                                       |  |                     |  | 10/00         |  | 
|Forney Land, Kaufman County, TX            |  | 2,564                  |  | 4,119        |  |                                         |  |             |                                             |        |      |  | 4,119  |  |                        |  | 4,119     |  |                                                                       |  |                     |  | 6/06          |  | 
|Fort Wayne, Ft Wayne, IN                   |  |                       |  | 3            |  |                                         |  |             |                                             |        |      |  | 3      |  |                        |  | 3         |  |                                                                       |  |                     |  | 8/96          |  | 
|Fruitland, Fruitland Park, FL              |  |                       |  | 253          |  |                                         |  | 15           |                                             | (113    | )(4) |  | 155    |  |                        |  | 155       |  | 5                                                                      |  |                     |  | 5/92          |  | 



92



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                                     |  |                        |  |              |  |                                          |  |              |                                             |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|---------------------------------------------------- |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | ------------------------------------------- | ------- | ------- |  | ------ |  | ----------------------- |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -
|                                                     |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts ofWhich Carried at Endof Year |         |         |  |        |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                                    |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                             | Other   |         |  | Land   |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                                     |  | (dollars in thousands)
|Properties Held for Investment(continued)           |  |                        |  |              |  |                                          |  |              |                                             |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |              
|Land(continued)                                     |  |                        |  |              |  |                                          |  |              |                                             |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|GNB Land                                             |  | 10,000                 |  | 9,800        |  |                                         |  |             |                                             |        |         |  | 9,800  |  |                        |  | 9,800     |  |                                                                       |  |                     |  | 7/06          |  | 
|Hollywood Casino, Farmers Branch, TX                 |  | 3,210                  |  | 16,987       |  |                                         |  | 115          |                                             | (8,934  | )(4)    |  | 8,168  |  |                        |  | 8,168     |  |                                                                       |  |                     |  | 6/02          |  | 
|HSM, Farmers Branch, TX(6)                           |  | 2,488                  |  | 2,361        |  |                                         |  |             |                                             |        |         |  | 2,361  |  |                        |  | 2,361     |  |                                                                       |  |                     |  | 8/98          |  | 
|Icon East Center Retail, Dallas, TX                  |  | 18,348                 |  | 26,120       |  |                                         |  |             |                                             | 477     |         |  | 26,597 |  |                        |  | 26,597    |  |                                                                       |  |                     |  | 11/06         |  | 
|Icon Town Center Hotel, Dallas, TX                   |  |                       |  |             |  |                                         |  |             |                                             | 52      |         |  | 52     |  |                        |  | 52        |  |                                                                       |  |                     |  | 11/06         |  | 
|JHL Connell, Carrollton, TX(6)                       |  |                       |  | 1,451        |  |                                         |  |             |                                             | (713    | )(3)    |  | 738    |  |                        |  | 738       |  |                                                                       |  |                     |  | 2/98          |  | 
|Katrina, Palm Desert, CA                             |  |                       |  | 40,211       |  |                                         |  | 8,000        |                                             | (48,046 | )(3)(2) |  | 165    |  |                        |  | 165       |  |                                                                       |  |                     |  | 7/98          |  | 
|Kaufman Cogen Land, Kaufman, TX                      |  | 3,573                  |  | 6,109        |  |                                         |  |             |                                             |        |         |  | 6,109  |  |                        |  | 6,109     |  |                                                                       |  |                     |  | 12/05         |  | 
|Kaufman Taylor Land, Kaufman, TX                     |  | 302                    |  | 486          |  |                                         |  |             |                                             |        |         |  | 486    |  |                        |  | 486       |  |                                                                       |  |                     |  | 11/05         |  | 
|Keenan Bridge, Farmers Branch, TX                    |  |                       |  | 510          |  |                                         |  |             |                                             |        |         |  | 510    |  |                        |  | 510       |  |                                                                       |  |                     |  | 1/05          |  | 
|Keller Springs Lofts, Addison, TX                    |  | 690                    |  | 732          |  |                                         |  |             |                                             | 361     |         |  | 1,093  |  |                        |  | 1,093     |  |                                                                       |  |                     |  | 10/06         |  | 
|Kelly Lots, Collin County, TX                        |  |                       |  | 131          |  |                                         |  |             |                                             |        |         |  | 131    |  |                        |  | 131       |  |                                                                       |  |                     |  | 3/00          |  | 
|Kinwest/Hackberry Creek Office Park, Las Colinas, TX |  | 1,580                  |  | 1,819        |  |                                         |  |             |                                             | 203     |         |  | 2,022  |  |                        |  | 2,022     |  |                                                                       |  |                     |  | 10/06         |  | 
|Lacy Longhorn, Farmers Branch, TX                    |  | 1,897                  |  | 4,474        |  |                                         |  |             |                                             |        |         |  | 4,474  |  |                        |  | 4,474     |  |                                                                       |  |                     |  | 6/04          |  | 
|Lago Vista, Farmers Branch, TX                       |  | 1,574                  |  | 2,694        |  |                                         |  |             |                                             | 3,646   |         |  | 2,694  |  |                        |  | 2,694     |  |                                                                       |  |                     |  | 9/06          |  | 
|Lakeshore Villas, Harris County, TX                  |  |                       |  | 84           |  |                                         |  |             |                                             | (6      | )(4)    |  | 78     |  |                        |  | 78        |  |                                                                       |  |                     |  | 3/02          |  | 
|Lamar Parmer/Limestone II, Austin, TX                |  |                       |  | 1,999        |  |                                         |  | 564          |                                             | (216    | )(4)    |  | 2,347  |  |                        |  | 2,347     |  |                                                                       |  |                     |  | 1/00          |  | 
|Las Colinas Apartments/Lofts, Las Colinas, TX        |  |                       |  |             |  |                                         |  |             |                                             | 75      |         |  | 75     |  |                        |  | 75        |  |                                                                       |  |                     |  | 11/06         |  | 
|Las Colinas Condos, Las Colinas, TX                  |  |                       |  |             |  |                                         |  |             |                                             | 74      |         |  | 74     |  |                        |  | 74        |  |                                                                       |  |                     |  | 11/06         |  | 
|Las Colinas High Rise Apartments, Las Colinas, TX    |  |                       |  |             |  |                                         |  |             |                                             | 194     |         |  | 194    |  |                        |  | 194       |  |                                                                       |  |                     |  | 11/06         |  | 
|Las Colinas High Rise Office, Las Colinas, TX        |  |                       |  |             |  |                                         |  |             |                                             | 45      |         |  | 45     |  |                        |  | 45        |  |                                                                       |  |                     |  | 11/06         |  | 
|Las Colinas Townhomes, Las Colinas, TX               |  |                       |  |             |  |                                         |  |             |                                             | 55      |         |  | 55     |  |                        |  | 55        |  |                                                                       |  |                     |  | 11/06         |  | 
|Las Colinas, Las Colinas, TX                         |  |                       |  | 995          |  |                                         |  | 5            |                                             | (84     | )(4)    |  | 916    |  |                        |  | 916       |  |                                                                       |  |                     |  | 1/96          |  | 
|Las Colinas I, Las Colinas, TX                       |  |                       |  | 14,076       |  |                                         |  | 28           |                                             | (13,891 | )(3)    |  | 213    |  |                        |  | 213       |  |                                                                       |  |                     |  | 5/95          |  | 
|LCLLP, Las Colinas, TX                               |  | 1,831                  |  | 4,950        |  |                                         |  | 26           |                                             | (3,222  | )(4)    |  | 1,754  |  |                        |  | 1,754     |  |                                                                       |  |                     |  | 12/04         |  | 
|Leone, Irving, TX                                    |  | 1,210                  |  | 1,625        |  |                                         |  |             |                                             |        |         |  | 1,625  |  |                        |  | 1,625     |  |                                                                       |  |                     |  | 1996          |  | 
|Lincoln Estates, Carthage, MS                        |  |                       |  | 175          |  |                                         |  |             |                                             |        |         |  | 175    |  |                        |  | 175       |  |                                                                       |  |                     |  | 12/06         |  | 



93



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |  |              |  |                                          |  |              |                                              |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|------------------------------------------ |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | -------------------------------------------- | ------- | ------- |  | ------ |  | ----------------------- |  | --------- |  | ---------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -
|                                           |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |         |         |  |        |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                              | Other   |         |  | Land   |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                               |  | Date of Construction |  | Date Acquired | 
|                                           |  | (dollars in thousands)
|Properties Held for Investment(continued) |  |                        |  |              |  |                                          |  |              |                                              |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |              
|Land(continued)                           |  |                        |  |              |  |                                          |  |              |                                              |         |         |  |        |  |                         |  |           |  |                                                                        |  |                      |  |               |  |  
|Longfellow Arms, Longview, TX              |  | 1,345                  |  | 1,352        |  |                                         |  |             |                                              |        |         |  | 1,352  |  |                        |  | 1,352     |  |                                                                       |  |                     |  | 12/06         |  | 
|Lubbock, Lubbock, TX                       |  |                       |  | 234          |  |                                         |  |             |                                              |        |         |  | 234    |  |                        |  | 234       |  |                                                                       |  |                     |  | 1/04          |  | 
|Luna Rd Land, Farmers Branch, TX           |  |                       |  | 261          |  |                                         |  |             |                                              |        |         |  | 261    |  |                        |  | 261       |  |                                                                       |  |                     |  | 7/05          |  | 
|Mandahl Bay Land, US Virgin Islands        |  | 3,287                  |  | 14,660       |  |                                         |  | 609          |                                              | (226    | )       |  | 15,043 |  |                        |  | 15,043    |  |                                                                       |  |                     |  | 11/05         |  | 
|Manhattan, Farmers Branch, TX              |  |                       |  | 11,186       |  |                                         |  | 8,314        |                                              | (8,446  | )(4)    |  | 11,054 |  |                        |  | 11,054    |  | 34                                                                     |  |                     |  | 2/00          |  | 
|Mansfield Land, Mansfield, TX              |  | 943                    |  | 1,520        |  |                                         |  |             |                                              |        |         |  | 1,520  |  |                        |  | 1,520     |  |                                                                       |  |                     |  | 9/05          |  | 
|Marine Creek, Ft. Worth, TX                |  | 1,727                  |  | 2,923        |  |                                         |  | 244          |                                              | (1,886  | )(4)    |  | 1,281  |  |                        |  | 1,281     |  |                                                                       |  |                     |  | 6/02          |  | 
|Mason Park, Houston, TX                    |  |                       |  | 2,790        |  |                                         |  | 326          |                                              | (2,339  | )(3)(4) |  | 777    |  |                        |  | 777       |  |                                                                       |  |                     |  | 6/02          |  | 
|Mason/Goodrich, Houston, TX                |  |                       |  | 783          |  |                                         |  |             |                                              |        |         |  | 783    |  |                        |  | 783       |  |                                                                       |  |                     |  | 11/98         |  | 
|McKinney 36, Collin County, TX             |  | 3,995                  |  | 2,203        |  |                                         |  |             |                                              | (396    | )(4)    |  | 1,807  |  |                        |  | 1,807     |  |                                                                       |  |                     |  | 1/98          |  | 
|McKinney Corners II, Collin County, TX(6)  |  |                       |  | 5,911        |  |                                         |  |             |                                              | (5,386  | )(3)    |  | 525    |  |                        |  | 525       |  |                                                                       |  |                     |  | 4/97          |  | 
|McKinney Ranch Land, Collin County, TX     |  | 18,000                 |  | 47,327       |  |                                         |  |             |                                              | (3,882  | )       |  | 43,445 |  |                        |  | 43,445    |  |                                                                       |  |                     |  | 12/05         |  | 
|Meloy/Portage, Kent, OH                    |  | 3,295                  |  | 5,243        |  |                                         |  |             |                                              | (124    | )(2)    |  | 5,119  |  |                        |  | 5,119     |  |                                                                       |  |                     |  | 2/04          |  | 
|Mira Lago, Farmers Branch, TX              |  |                       |  | 253          |  |                                         |  | 13           |                                              | (50     | )(4)    |  | 216    |  |                        |  | 216       |  |                                                                       |  |                     |  | 5/01          |  | 
|Nakash, Malden, MO                         |  |                       |  | 113          |  |                                         |  |             |                                              | (10     | )(4)    |  | 103    |  |                        |  | 103       |  |                                                                       |  |                     |  | 1/93          |  | 
|Nashville, Nashville, TN                   |  |                       |  | 1,890        |  |                                         |  | 34           |                                              | (160    | )(4)    |  | 1,764  |  |                        |  | 1,764     |  |                                                                       |  |                     |  | 6/02          |  | 
|Nashville, Nashville, TN                   |  | 6,340                  |  | 6,976        |  |                                         |  |             |                                              | (3,738  | )(3)    |  | 3,238  |  |                        |  | 3,238     |  |                                                                       |  |                     |  | 5/99          |  | 
|Pac-Trust, Dallas, TX                      |  |                       |  | 1,232        |  |                                         |  | 2,868        |                                              | (104    | )(4)    |  | 3,996  |  |                        |  | 3,996     |  |                                                                       |  |                     |  | 10/01         |  | 
|Palmer Lane, Austin, TX                    |  | 14,000                 |  | 22,756       |  |                                         |  |             |                                              |        |         |  | 22,756 |  |                        |  | 22,756    |  |                                                                       |  |                     |  | 12/05         |  | 
|Pantaze Land, Dallas, TX                   |  |                       |  | 275          |  |                                         |  | 15           |                                              |        |         |  | 290    |  |                        |  | 290       |  |                                                                       |  |                     |  | 11/05         |  | 
|Parc at Clarksville, Clarksville, TN       |  | 541                    |  | 571          |  |                                         |  |             |                                              |        |         |  | 571    |  |                        |  | 571       |  |                                                                       |  |                     |  | 5/06          |  | 
|Parkway Place, Greenwood, MS               |  | 487                    |  | 884          |  |                                         |  |             |                                              |        |         |  | 884    |  |                        |  | 884       |  |                                                                       |  |                     |  | 12/06         |  | 
|Payne, Las Colinas, TX                     |  | 14,935                 |  | 17,500       |  |                                         |  | 1,275        |                                              | (8,638  | )(2)    |  | 10,137 |  |                        |  | 10,137    |  |                                                                       |  |                     |  | 12/04         |  | 
|Pioneer Crossing, Austin, TX               |  |                       |  | 22,841       |  |                                         |  | 2,904        |                                              | (17,469 | )(3)    |  | 8,276  |  |                        |  | 8,276     |  |                                                                       |  |                     |  | 5/97          |  | 
|Plaza at Chase Oaks, Plano, TX             |  |                       |  |             |  |                                         |  |             |                                              | 8       |         |  | 8      |  |                        |  | 8         |  |                                                                       |  |                     |  | 11/06         |  | 
|Polo Estates at Bent Tree, Dallas, TX      |  | 2,149                  |  | 4,003        |  |                                         |  |             |                                              | 573     |         |  | 4,576  |  |                        |  | 4,576     |  |                                                                       |  |                     |  | 11/06         |  | 
|Polo Estates at Park Forest, Dallas, TX    |  | 1,286                  |  | 4,807        |  |                                         |  |             |                                              | 1,476   |         |  | 6,283  |  |                        |  | 6,283     |  |                                                                       |  |                     |  | 11/06         |  | 
|Polo Estates Signature Place, Dallas, TX   |  |                       |  |              |  |                                         |  |             |                                              | 93      |         |  | 93     |  |                        |  | 93        |  |                                                                       |  |                     |  | 11/06         |  | 
|Pulaski, Pulaski County, AR                |  | 1,257                  |  | 2,095        |  |                                         |  |             |                                              |        |         |  | 2,095  |  |                        |  | 2,095     |  |                                                                       |  |                     |  | 6/03          |  | 



94



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                            |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                         |  |                      |  |               |  |  
|------------------------------------------- |  | ---------------------- |  | ------------ |  | ---------------------------------------- |  | ------------ | -------------------------------------------- | ------ | ---- |  | ----- |  | ----------------------- |  | --------- |  | ----------------------------------------------------------------------- |  | -------------------- |  | ------------- |  | -
|                                            |  |                        |  | Initial Cost |  | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts
ofWhich Carried at End of Year |        |      |  |       |  |                         |  |           |  | Life on Which Depreciation In Latest Statement of
Operation is Computed
|Property/Location                           |  | Encumbrances           |  | Land         |  | Building & Improvements                  |  | Improvements |                                              | Other  |      |  | Land  |  | Building & Improvements |  | (1) Total |  | Accumulated Depreciation                                                |  | Date of Construction |  | Date Acquired | 
|                                            |  | (dollars in thousands)
|Properties Held for Investment(continued)  |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                         |  |                      |  |              
|Land(continued)                            |  |                        |  |              |  |                                          |  |              |                                              |        |      |  |       |  |                         |  |           |  |                                                                         |  |                      |  |               |  |  
|Railroad, Dallas, TX                        |  |                       |  | 782          |  |                                         |  | 55           |                                              |       |      |  | 837   |  |                        |  | 837       |  |                                                                        |  |                     |  | 3/04          |  | 
|Ranchview, Irving, TX                       |  |                       |  |              |  |                                         |  |             |                                              | 13     |      |  | 13    |  |                        |  | 13        |  |                                                                        |  |                     |  | 11/06         |  | 
|RB Land, Dallas, TX                         |  |                       |  | 703          |  |                                         |  |             |                                              |       |      |  | 703   |  |                        |  | 703       |  |                                                                        |  |                     |  | 11/06         |  | 
|Ridgepoint Drive, Irving, TX                |  |                       |  | 189          |  |                                         |  |             |                                              |       |      |  | 189   |  |                        |  | 189       |  |                                                                        |  |                     |  | 12/06         |  | 
|Rochelle I, Las Colinas, TX                 |  | 2,547                  |  | 3,750        |  |                                         |  |             |                                              | (2,085 | )(4) |  | 1,665 |  |                        |  | 1,665     |  |                                                                        |  |                     |  | 12/04         |  | 
|Rochelle II, Las Colinas, TX                |  | 4,338                  |  | 6,445        |  |                                         |  |             |                                              | (3,583 | )(4) |  | 2,862 |  |                        |  | 2,862     |  |                                                                        |  |                     |  | 12/04         |  | 
|Seminary West, Fort Worth, TX               |  |                       |  | 234          |  |                                         |  |             |                                              | (20    | )(4) |  | 214   |  |                        |  | 214       |  |                                                                        |  |                     |  | 6/01          |  | 
|Senlac Land, Farmers Branch, TX             |  |                       |  | 656          |  |                                         |  |             |                                              |       |      |  | 656   |  |                        |  | 656       |  |                                                                        |  |                     |  | 8/05          |  | 
|Senlac VHP Land, Farmers Branch, TX         |  |                       |  | 622          |  |                                         |  |             |                                              |       |      |  | 622   |  |                        |  | 622       |  |                                                                        |  |                     |  | 8/05          |  | 
|Sheffield Village, Grand Prairie, TX        |  | 975                    |  | 1,643        |  |                                         |  |             |                                              |       |      |  | 1,643 |  |                        |  | 1,643     |  |                                                                        |  |                     |  | 9/03          |  | 
|Siskiyou, Siskiyou County, CA               |  |                       |  | 3            |  |                                         |  |             |                                              |       |      |  | 3     |  |                        |  | 3         |  |                                                                        |  |                     |  | 8/96          |  | 
|Sladek Land, Travis County, TX              |  |                       |  | 764          |  |                                         |  |             |                                              |       |      |  | 764   |  |                        |  | 764       |  |                                                                        |  |                     |  | 5/00          |  | 
|Southwood Plantation, Tallahassee, FL       |  | 748                    |  | 1,209        |  |                                         |  |             |                                              |       |      |  | 1,209 |  |                        |  | 1,209     |  |                                                                        |  |                     |  | 2/06          |  | 
|Southwood Plantation, Tallahassee, FL       |  |                       |  | 556          |  |                                         |  |             |                                              |       |      |  | 556   |  |                        |  | 556       |  |                                                                        |  |                     |  | 6/05          |  | 
|Sunflower Estates, Sunflower City, MS       |  | 733                    |  | 221          |  | 365                                      |  |             |                                              |       |      |  | 221   |  | 365                     |  | 586       |  |                                                                        |  |                     |  | 10/06         |  | 
|Texas Plaza, Irving                         |  | 1,069                  |  | 1,738        |  |                                         |  |             |                                              |       |      |  | 1,738 |  |                        |  | 1,738     |  |                                                                        |  |                     |  | 12/06         |  | 
|Thompson Land, Farmers Branch, TX           |  |                       |  | 948          |  |                                         |  |             |                                              |       |      |  | 948   |  |                        |  | 948       |  |                                                                        |  |                     |  | 10/97         |  | 
|Thompson II, Dallas County, TX              |  |                       |  | 505          |  |                                         |  |             |                                              | (31    | )(3) |  | 474   |  |                        |  | 474       |  |                                                                        |  |                     |  | 7/98          |  | 
|Tomlin, Farmers Branch, TX                  |  |                       |  | 1,878        |  |                                         |  |             |                                              |       |      |  | 1,878 |  |                        |  | 1,878     |  |                                                                        |  |                     |  | 10/97         |  | 
|Valley Ranch, Irving, TX                    |  | 4,803                  |  | 6,500        |  |                                         |  |             |                                              | (1,479 | )(4) |  | 5,021 |  |                        |  | 5,021     |  |                                                                        |  |                     |  | 12/04         |  | 
|Valley View 20, Farmers Branch, TX          |  | 3,038                  |  | 4,896        |  |                                         |  |             |                                              |       |      |  | 4,896 |  |                        |  | 4,896     |  |                                                                        |  |                     |  | 2/06          |  |  
|Valley View 34, Farmers Branch, TX          |  |                       |  | 1,652        |  |                                         |  | 1,035        |                                              |       |      |  | 2,687 |  |                        |  | 2,687     |  |                                                                        |  |                     |  | 8/96          |  | 
|Valley View Common Park, Farmers Branch, TX |  | 281                    |  | 1,111        |  |                                         |  |             |                                              |       |      |  | 1,111 |  |                        |  | 1,111     |  |                                                                        |  |                     |  | 5/06          |  | 
|Valwood, Dallas, TX                         |  | 17,492                 |  | 10,879       |  |                                         |  | 1,256        |                                              | (3,124 | )(3) |  | 9,011 |  |                        |  | 9,011     |  |                                                                        |  |                     |  | 8/96          |  | 
|Vineyards, Grapevine, TX                    |  |                       |  | 4,982        |  |                                         |  |             |                                              | (3,859 | )(3) |  | 1,123 |  |                        |  | 1,123     |  |                                                                        |  |                     |  | 10/97         |  | 
|Vineyards II, Grapevine, TX                 |  | 265                    |  | 6,373        |  |                                         |  | 7            |                                              | (3,178 | )(3) |  | 3,202 |  |                        |  | 3,202     |  |                                                                        |  |                     |  | 6/99          |  | 



95



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                                           |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  
|------------------------------------------ |  | ---------------------- | --------- | ------------ | - | ---------------------------------------- |  | ------------ | ------------------------------------------- | ----- | - | ------- | ---- | - | ----------------------- | ---- | --------- | - | ---------------------------------------------------------------------- |  | -------------------- | ------- | ------------- | - | --------- |  | - | ------- |  | - |  | ----- |  | -
|                                           |  |                        |           | Initial Cost |   | Cost CapitalizedSubsequent toAcquisition |  |              | Gross Amounts ofWhich Carried at Endof Year |       |   |         |      |   |                         |      |           |   | Life on Which Depreciation In Latest Statement of
Operation isComputed
|Property/Location                          |  | Encumbrances           |           | Land         |   | Building & Improvements                  |  | Improvements |                                             | Other |   |         | Land |   | Building & Improvements |      | (1) Total |   | Accumulated Depreciation                                               |  | Date of Construction |         | Date Acquired |  
|                                           |  | (dollars in thousands)
|Properties Held For Investment(continued) |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  
|Land(continued)                           |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  
|Vista Ridge, Lewisville, TX(6)             |  |                        |          |              |   | 12,519                                   |  |              |                                            |       |   | 440     |      |   | (12,431                 | )(3) |           |   | 528                                                                    |  |                      |        |               |   | 528       |  |   |        |  |  |  | 9/98  |  | 
|Waco 42, Waco, TX                          |  |                        | 390       |              |   | 557                                      |  |              |                                            |       |   |        |      |   |                        |      |           |   | 557                                                                    |  |                      |        |               |   | 557       |  |   |        |  |  |  | 5/06  |  | 
|Waco, Swanson, Waco, TX                    |  |                        | 1,735     |              |   | 2,805                                    |  |              |                                            |       |   |        |      |   |                        |      |           |   | 2,805                                                                  |  |                      |        |               |   | 2,805     |  |   |        |  |  |  | 8/06  |  | 
|Walker, Dallas County, TX                  |  |                        |          |              |   | 9,694                                    |  |              |                                            |       |   | 1,284   |      |   |                        |      |           |   | 10,978                                                                 |  |                      |        |               |   | 10,978    |  |   |        |  |  |  | 7/98  |  | 
|West End, Dallas, TX                       |  |                        | 8,808     |              |   | 11,405                                   |  |              |                                            |       |   | 77      |      |   | (6,386                  | )(3) |           |   | 5,096                                                                  |  |                      |        |               |   | 5,096     |  |   |        |  |  |  | 8/97  |  | 
|W Lofts, Farmers Branch, TX                |  |                        | 6,705     |              |   | 7,775                                    |  |              |                                            |       |   |        |      |   | 472                     |      |           |   | 8,247                                                                  |  |                      |        |               |   | 8,247     |  |   |        |  |  |  | 11/06 |  | 
|Whorton Land Dallas, TX                    |  |                        | 3,828     |              |   | 4,530                                    |  |              |                                            |       |   |        |      |   |                        |      |           |   | 4,530                                                                  |  |                      |        |               |   | 4,530     |  |   |        |  |  |  | 6/05  |  | 
|Wilmer 88 Land Dallas, TX                  |  |                        |          |              |   | 668                                      |  |              |                                            |       |   | 5       |      |   |                        |      |           |   | 673                                                                    |  |                      |        |               |   | 673       |  |   |        |  |  |  | 8/05  |  | 
|Windmill Farms, Kaufman County, TS         |  |                        | 39,053    |              |   | 52,319                                   |  |              |                                            |       |   |        |      |   |                        |      |           |   | 52,319                                                                 |  |                      |        |               |   | 52,319    |  |   |        |  |  |  | 11/06 |  | 
|Yazoo Estates, Yazoo City, MS              |  |                        |          |              |   | 219                                      |  |              |                                            |       |   |        |      |   | 31                      |      |           |   | 250                                                                    |  |                      |        |               |   | 250       |  |   |        |  |  |  | 2006  |  | 
|                                           |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  
|                                           |  |                        | 281,498   |              |   | 597,462                                  |  |              | 9,658                                       |       |   | 35,543  |      |   | (178,956                | )    |           |   | 447,956                                                                |  |                      | 10,252  |               |   | 485,208   |  |   | 277     |  |   |  |       |  |  
|                                           |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  
|                                           |  | $                      | 1,082,926 |              | $ | 704,369                                  |  | $            | 857,716                                     |       | $ | 150,911 |      | $ | (257,782                | )    |           | $ | 554,863                                                                |  | $                    | 894,852 |               | $ | 1,449,715 |  | $ | 177,291 |  |   |  |       |  |  
|                                           |  |                        |           |              |   |                                          |  |              |                                             |       |   |         |      |   |                         |      |           |   |                                                                        |  |                      |         |               |   |           |  |   |         |  |   |  |       |  |  

---

|(1) | The aggregate cost for federal income tax purposes is $1,322.8 million.
|--- | -----------------------------------------------------------------------

|(2) | Write-down of property to estimated net realizable value.
|--- | ---------------------------------------------------------

|(3) | Cost basis assigned to portion of property sold.
|--- | ------------------------------------------------

|(4) | Purchase accounting basis adjustment.
|--- | -------------------------------------

|(5) | Forgiveness of debt and cash received deducted from the basis of the property, offset by land acquired in 1992.
|--- | ---------------------------------------------------------------------------------------------------------------

|(6) | Property under construction.
|--- | ----------------------------



96



---

##### Table of Contents

SCHEDULE III

(Continued)

AMERICAN REALTY INVESTORS, INC.

REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)



|                                           |  |                        |           |   |      |   |           |      |  |   |           |  
|------------------------------------------ |  | ---------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                           |  | 2006                   |           |   | 2005 |   |           | 2004 | 
|                                           |  | (dollars in thousands) |          
|Reconciliation of Real Estate              |  |                        |           |   |      |   |           |      |  |   |           |  
|Balance at January 1,                      |  | $                      | 1,277,754 |   |      | $ | 1,155,586 |      |  | $ | 1,233,057 |  
|Additions                                  |  |                        |           |   |      |   |           |      |  |   |           |  
|Acquisitions and improvements              |  |                        | 301,540   |   |      |   | 259,137   |      |  |   | 198,006   |  
|Deductions                                 |  |                        |           |   |      |   |           |      |  |   |           |  
|Sales of real estate                       |  |                        | (122,195  | ) |      |   | (136,969  | )    |  |   | (249,703  | )
|Purchase accounting write-down             |  |                        |          |   |      |   |          |      |  |   | (8,434    | )
|Property write-down                        |  |                        | (7,384    | ) |      |   |          |      |  |   | (17,340   | )
|                                           |  |                        |           |   |      |   |           |      |  |   |           |  
|Balance at December 31,                    |  | $                      | 1,449,715 |   |      | $ | 1,277,754 |      |  | $ | 1,155,586 |  
|                                           |  |                        |           |   |      |   |           |      |  |   |           |  
|Reconciliation of Accumulated Depreciation |  |                        |           |   |      |   |           |      |  |   |           |  
|Balance at January 1,                      |  | $                      | 164,649   |   |      | $ | 172,164   |      |  | $ | 179,021   |  
|Additions                                  |  |                        |           |   |      |   |           |      |  |   |           |  
|Depreciation                               |  |                        | 23,407    |   |      |   | 23,981    |      |  |   | 30,440    |  
|Deductions                                 |  |                        |           |   |      |   |           |      |  |   |           |  
|Sales of real estate                       |  |                        | (10,765   | ) |      |   | (31,496   | )    |  |   | (37,297   | )
|                                           |  |                        |           |   |      |   |           |      |  |   |           |  
|Balance at December 31,                    |  | $                      | 177,291   |   |      | $ | 164,649   |      |  | $ | 172,164   |  
|                                           |  |                        |           |   |      |   |           |      |  |   |           |  



97



---

##### Table of Contents

SCHEDULE IV

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE

December 31, 2006



|                                                                                            |  |              |   |  |                   |  |                                                |  |                        |        |                        |   |                                  |  |                                                                    |       |  |   |  
|------------------------------------------------------------------------------------------- |  | ------------ | - |  | ----------------- |  | ---------------------------------------------- |  | ---------------------- | ------ | ---------------------- | - | -------------------------------- |  | ------------------------------------------------------------------ | ----- |  | - | -
|Description                                                                                 |  | InterestRate |   |  | FinalMaturityDate |  | Periodic Payment Terms                         |  | PriorLiens             |        | Face Amountof Mortgage |   | CarryingAmounts ofMortgage(1)(2) |  | Principal Amount ofLoans Subject toDelinquentPrincipal or Interest
|                                                                                            |  |              |   |  |                   |  |                                                |  | (Dollars in Thousands)
|FIRST MORTGAGE                                                                              |  |              |   |  |                   |  |                                                |  |                        |        |                        |   |                                  |  |                                                                    |       |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|400 St. Paul                                                                                |  | 8.25         | % |  | 10/08             |  | Monthly interest only payments.                |  | $                      |       |                        | $ | 3,612                            |  | $                                                                  | 3,612 |  | $ | 
|Secured by an office building in Dallas, TX. Includes LOC of $250,000.                      |  |              |   |  |                   |  |                                                |  |                        |        |                        |   |                                  |  |                                                                    |       |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Bolivar Home, LLC                                                                           |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 177                              |  |                                                                    | 177   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Yazoo Estates, LLC                                                                          |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 177                              |  |                                                                    | 177   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Broadway Estates, LLC                                                                       |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 166                              |  |                                                                    | 166   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Sunflower Estates, LLC                                                                      |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 177                              |  |                                                                    | 177   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Parkway Place, LLC                                                                          |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 100                              |  |                                                                    | 100   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Audobon Terrace, LLC                                                                        |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 103                              |  |                                                                    | 103   |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Lincoln Estates, LLC                                                                        |  | 9.25         | % |  | 10/06             |  | Upon maturity.                                 |  |                        |       |                        |   | 95                               |  |                                                                    | 95    |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Mason Creek, L.P. 1st lien on 8 acres, Harris County, TX                                    |  | 10.00        | % |  | 3/07              |  | Monthly interest payments.                     |  |                        |       |                        |   | 523                              |  |                                                                    | 200   |  |   | 
|                                                                                            |  |              |   |  |                   |  |                                               
|JUNIOR MORTGAGE                                                                             |  |              |   |  |                   |  |                                                |  |                        |        |                        |   |                                  |  |                                                                    |       |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Dallas Fund XVII Secured by an assignment of partnership interests and litigation proceeds. |  | 9.00         | % |  | 10/06             |  | Principal and interest due at maturity.        |  |                        |       |                        |   | 4,303                            |  |                                                                    | 2,983 |  |   | 
|                                                                                            |  |              |   |  |                   |  |                                               
|Pinemont Secured by an office building in Houston, TX.                                      |  | 10.40        | % |  | 7/08              |  | Monthly principal and interest payments.       |  |                        | 152    |                        |   | 467                              |  |                                                                    | 105   |  |   | 
|                                                                                            |  |              |   |  |                   |  |                                               
|Pioneer Development Secured by 33.33 acres of unimproved land in Travis County, TX.         |  | 10.00        | % |  | 10/08             |  | Interest only payments start in November 2007. |  |                        | 12,000 |                        |   | 2,386                            |  |                                                                    | 3,177 |  |   | 
|                                                                                            |  |              |   |  |                   |  |                                               
|Unified Housing of Chase Oaks 2nd lien on 22 acres of land in Collin County, TX.            |  | 4.00         | % |  | Demand            |  | Excess property cash flow payments.            |  |                        |       |                        |   | 341                              |  |                                                                    | 341   |  |   | 
|                                                                                            |  |              |   |  |                   |  |                                               
|OTHER                                                                                       |  |              |   |  |                   |  |                                                |  |                        |        |                        |   |                                  |  |                                                                    |       |  |   |  
|                                                                                            |  |              |   |  |                   |  |                                               
|Apartment Development Services Secured by 100% interest in partnership.                     |  | 12.00        | % |  | 6/06              |  | Principal and interest due at maturity.        |  |                        |       |                        |   | 300                              |  |                                                                    | 147   |  |   | 



98



---

##### Table of Contents

SCHEDULE IV

(Continued)

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE

December 31, 2006



|                                                                                          |  |              |   |  |                   |  |                                                 |  |                        |  |                        |  |                                  |  |                                                                   
|----------------------------------------------------------------------------------------- |  | ------------ | - |  | ----------------- |  | ----------------------------------------------- |  | ---------------------- |  | ---------------------- |  | -------------------------------- |  | ------------------------------------------------------------------
|Description                                                                               |  | InterestRate |   |  | FinalMaturityDate |  | Periodic Payment Terms                          |  | PriorLiens             |  | Face Amountof Mortgage |  | CarryingAmounts ofMortgage(1)(2) |  | Principal Amount ofLoans Subject toDelinquentPrincipal or Interest
|                                                                                          |  |              |   |  |                   |  |                                                 |  | (dollars in thousands)
|                                                                                          |  |              |   |  |                   |  |                                                
|Countryside, L.P. Secured by Class A partnership units in TCI Countryside, L.P.           |  | 7.25         | % |  | 1/07              |  | Quarterly interest payments.                    |  |                       |  | 2,300                  |  | 2,300                            |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Countryside, L.P. Secured by Class A partnership units in TCI Countryside, L.P.           |  | 7.25         | % |  | 7/12              |  | Quarterly interest payments.                    |  |                       |  | 1,050                  |  | 740                              |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|UHF Kensington 100% interest in UH of Kensington, LLC.                                    |  | 12.0         | % |  | 4/09              |  | Excess property cash flow.                      |  |                       |  | 125                    |  | 157                              |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Realty Advisors Secured by a pledge of 850,000 shares of ARI Common Stock owned by BCM.   |  | Prime + 2.0  | % |  | 11/06             |  | All principal and interest are due at maturity. |  |                       |  | 5,633                  |  | 5,633                            |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Carrollton TH, LP On sales a portion of the profit part will be applied to interest due   |  | 15.00        | % |  | 3/09              |  | All principal are due at maturity.              |  |                       |  | 1,500                  |  | 1,500                            |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Mark Small Secured by Collateral Assignment of Contract Proceeds.                         |  | 8.00         | % |  | 2/07              |  | All principal and interest due at maturity.     |  |                       |  | 600                    |  | 549                              |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Robert Baylis Class A limited partnership interests in Edina Park Plaza Associates LP.    |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly.                   |  |                       |  | 193                    |  | 193                              |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Herrick Partners Class A limited partnership interests in Edina Park Plaza Associates, LP |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly.                   |  |                       |  | 91                     |  | 91                               |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|2410 Partnership Class A limited partnership interests in Edina Park Plaza Associates, LP |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly.                   |  |                       |  | 145                    |  | 145                              |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Michale Witte Class A limited partnership interests in Edina Park Plaza Associates, LP    |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly.                   |  |                       |  | 96                     |  | 96                               |  |                                                                  
|                                                                                          |  |              |   |  |                   |  |                                                
|Richard Schmaltz Class A limited partnership interests in Edina Park Plaza Associates, LP |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly.                   |  |                       |  | 203                    |  | 203                              |  |                                                                  



99



---

##### Table of Contents

SCHEDULE IV

(Continued)

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE

December 31, 2006



|                                                                                               |  |              |   |  |                   |  |                               |  |                        |  |                        |  |                                  |  |                                                                   
|---------------------------------------------------------------------------------------------- |  | ------------ | - |  | ----------------- |  | ----------------------------- |  | ---------------------- |  | ---------------------- |  | -------------------------------- |  | ------------------------------------------------------------------
|Description                                                                                    |  | InterestRate |   |  | FinalMaturityDate |  | Periodic Payment Terms        |  | PriorLiens             |  | Face Amountof Mortgage |  | CarryingAmounts ofMortgage(1)(2) |  | Principal Amount ofLoans Subject toDelinquentPrincipal or Interest
|                                                                                               |  |              |   |  |                   |  |                               |  | (dollars in thousands)
|                                                                                               |  |              |   |  |                   |  |                              
|Willingham Trust Class A limited partnership interests in Edina Park Plaza Associates, LP.     |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                               |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Michael Monier Class A limited partnership interests in Edina Park Plaza Associates, LP.       |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 304                    |  | 304                              |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Harold Wolfe Class A limited partnership interests in Edina Park Plaza Associates, LP          |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                              |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Compton Partners Class A limited partnership interests in Edina Park Plaza Associates, LP      |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 289                    |  | 289                              |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Christine Tunney Class A limited partnership interests in Edina Park Plaza Associates, LP      |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 48                     |  | 48                               |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Edward Samson Class A limited partnership interests in Edina Park Plaza Associates, LP         |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                               |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Hammon Operating Corp Class A limited partnership interests in Edina Park Plaza Associates, LP |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                              |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Palmer Brown Madden Class A limited partnership interests in Edina Park Plaza Associates, LP   |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                               |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|Quintin Smith Jr. Class A limited partnership interests in Edina Park Plaza Associates, LP     |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                              |  |                                                                  
|                                                                                               |  |              |   |  |                   |  |                              
|William Ingram Class A limited partnership interests in Edina Park Plaza Associates, LP        |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                               |  |                                                                  



100



---

##### Table of Contents

SCHEDULE IV

(Continued)

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE

December 31, 2006



|                                                                                                     |  |              |   |  |                   |  |                               |  |                        |  |                        |  |                                   |  |                                                                   
|---------------------------------------------------------------------------------------------------- |  | ------------ | - |  | ----------------- |  | ----------------------------- |  | ---------------------- |  | ---------------------- |  | --------------------------------- |  | ------------------------------------------------------------------
|Description                                                                                          |  | InterestRate |   |  | FinalMaturityDate |  | Periodic Payment Terms        |  | PriorLiens             |  | Face Amountof Mortgage |  | CarryingAmounts ofMortgage (1)(2) |  | Principal Amount ofLoans Subject toDelinquentPrincipal or Interest
|                                                                                                     |  |              |   |  |                   |  |                               |  | (dollars in thousands)
|                                                                                                     |  |              |   |  |                   |  |                              
|Earl Samson Class A limited partnership interests in Edina Park Plaza Associates, LP                 |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                                |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|Mary Ann MacLean Class A limited partnership interests in Edina Park Plaza Associates, LP            |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                               |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|Peter Van Dyk Berg Class A limited partnership interests in Edina Park Plaza Associates, LP          |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                               |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|William Urkie Class A limited partnership interests in Edina Park Plaza Associates, LP               |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                                |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|Sherman Bull Class A limited partnership interests in Edina Park Plaza Associates, LP                |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 193                    |  | 193                               |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|David Monier Class A limited partnership interests in Edina Park Plaza Associates, LP                |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 96                     |  | 96                                |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|TrustJoseph Monier Class A limited partnership interests in Edina Park Plaza Associates, LP         |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 32                     |  | 32                                |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|Trust-Brett & Nicole Monier Class A limited partnership interests in Edina Park Plaza Associates, LP |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 32                     |  | 32                                |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|Trust-David Monier Class A limited partnership interests in Edina Park Plaza Associates, LP          |  | 10.00        | % |  | 9/17              |  | Interest only paid quarterly. |  |                       |  | 32                     |  | 32                                |  |                                                                  
|                                                                                                     |  |              |   |  |                  
|UNSECURED                                                                                            |  |              |   |  |                   |  |                               |  |                        |  |                       
|                                                                                                     |  |              |   |  |                   |  |                              
|BCMK-Mart Cary                                                                                      |  | 9.25         | % |  | 4/08              |  | Monthly interest payments.    |  |                       |  | 1,523                  |  | 1,523                             |  |                                                                  
|                                                                                                     |  |              |   |  |                   |  |                              
|BCMTexstar Warehouse                                                                                |  | 9.25         | % |  | 4/08              |  | Monthly interest payments.    |  |                       |  | 1,252                  |  | 1,252                             |  |                                                                  



101



---

##### Table of Contents

SCHEDULE IV

(Continued)

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE

December 31, 2006



|                               |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   |                                                                    |   |  |   |    
|------------------------------ |  | ------------- | - |  | ----------------- |  | ----------------------------------------------------------------------------- |  | ---------------------- | ------ | ---------------------- | - | -------------------------------- |  | - | ------------------------------------------------------------------ | - |  | - | ---
|Description                    |  | Interest Rate |   |  | FinalMaturityDate |  | Periodic Payment Terms                                                        |  | PriorLiens             |        | Face Amountof Mortgage |   | CarryingAmounts ofMortgage(1)(2) |  |   | Principal Amount ofLoans Subject toDelinquentPrincipal or Interest
|                               |  |               |   |  |                   |  |                                                                               |  | (dollars in thousands)
|                               |  |               |   |  |                   |  |                                                                              
|Garden Centura L.P.            |  | 7.00          | % |  | None              |  | Excess property cash flow payments or property sales                          |  |                        |       |                        |   |                                 |  |   | 2,346                                                              |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|One Realco                     |  | Prime + 3.00  | % |  | 2/07              |  | All principal and interest due at maturity.                                   |  |                        |       |                        |   | 18,000                           |  |   | 9,949                                                              |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|Today Forest Park Investment   |  | 0.0           | % |  | None              |  | Partnership distribution as available.                                        |  |                        |       |                        |   | 678                              |  |   | 475                                                                |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|Treetops/Colony Meadows        |  | 0.0           | % |  | 1/09              |  | All principal and interest due at maturity.                                   |  |                        |       |                        |   | 1,000                            |  |   | 880                                                                |   |  |   | 880
|                               |  |               |   |  |                   |  |                                                                              
|Harvest Hill I, LLC            |  | 12.00         | % |  | 10/13             |  | Interest compounded annually. All principal and interest are due at maturity. |  |                        |       |                        |   | 1,429                            |  |   | 2,013                                                              |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|Harvest Hill II, LLC           |  | 12.00         | % |  | 10/13             |  | Interest compounded annually. All principal and interest are due at maturity. |  |                        |        |                        |   | 1,426                            |  |   | 2,018                                                              |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|Harvest Hill III, LLC          |  | 12.00         | % |  | 10/13             |  | Interest compounded annually. All principal and interest are due at maturity. |  |                        |       |                        |   | 2,127                            |  |   | 3,003                                                              |   |  |   |   
|                               |  |               |   |  |                   |  |                                                                              
|                               |  |               |   |  |                   |  |                                                                               |  | $                      | 12,152 |                        | $ | 54,865                           |  | $ | 49,193                                                             |   |  | $ | 880
|                               |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   |                                                                    |   |  |   |    
|Interest receivable            |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   | 4,438                                                              |   |  |   |    
|Allowance for estimated losses |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   | (1,000                                                             | ) |  |   |    
|                               |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   |                                                                    |   |  |   |    
|                               |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  | $ | 52,631                                                             |   |  |   |    
|                               |  |               |   |  |                   |  |                                                                               |  |                        |        |                        |   |                                  |  |   |                                                                    |   |  |   |    

---

|(1) | The aggregate cost for federal income tax purposes is $79.7 million.
|--- | --------------------------------------------------------------------

|(2) | Interest rates and maturity dates shown are as stipulated in the loan documents at December 31, 2005. Where applicable, these rates have been adjusted at issuance to yield
between 8.0% and 12.0%.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------





102



---

##### Table of Contents

SCHEDULE IV

(Continued)

AMERICAN REALTY INVESTORS, INC.

MORTGAGE LOANS ON REAL ESTATE



|                                                        |  |                        |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                        |  | 2006                   |         |   | 2005 |   |         | 2004 | 
|                                                        |  | (dollars in thousands) |        
|Balance at January 1,                                   |  | $                      | 79,676  |   |      | $ | 73,359  |      |  | $ | 71,178  |  
|Additions                                               |  |                        |         |   |      |   |         |      |  |   |         |  
|New mortgage loans                                      |  |                        | 11,548  |   |      |   | 59,717  |      |  |   | 46,660  |  
|Initial consolidation of TCI loans                      |  |                        |        |   |      |   |        |      |  |   |        |  
|Funding of existing loans                               |  |                        | 3,201   |   |      |   | 727     |      |  |   | 1,296   |  
|Deductions                                              |  |                        |         |   |      |   |         |      |  |   |         |  
|Collections of principal                                |  |                        | (38,419 | ) |      |   | (12,406 | )    |  |   | (12,368 | )
|Conversion to property interest                         |  |                        | (1,712  | ) |      |   | (8,356  | )    |  |   |        |  
|Mortgages eliminated from consolidation of partnerships |  |                        | (3,954  | ) |      |   |        |      |  |   | (23,754 | )
|Reclass to accounts receivable                          |  |                        | (1,147  | ) |      |   |        |      |  |   | (1,387  | )
|Sale of Notes Receivable                                |  |                        |        |   |      |   | (33,365 | )    |  |   | (8,266  | )
|                                                        |  |                        |         |   |      |   |         |      |  |   |         |  
|Balance at December 31,                                 |  | $                      | 49,193  |   |      | $ | 79,676  |      |  | $ | 73,359  |  
|                                                        |  |                        |         |   |      |   |         |      |  |   |         |  



103



---

##### Table of Contents

|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None.

ITEM 9A(T).Controls and Procedures

Evaluation of Disclosure Controls and
Procedures

A review and evaluation was performed by management under the supervision and with the participation of the Acting Principal
Executive Officer and Chief Financial Officer of the effectiveness of the Companys disclosure controls and procedures, as required by Rule 13a-15(b) of the Securities Exchange Act of 1934 as of December 31, 2006. Based upon that most
recent evaluation, which was completed as of the end of the period covered by this Form 10-K, the Acting Principal Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective at
December 31, 2006 to ensure that information required to be disclosed in reports that the Company files submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and timely reported as provided in the Securities and
Exchange Commission (SEC) rules and forms. As a result of this evaluation, there were no significant changes in the Companys internal control over financial reporting during the three months ended December 31, 2006 that have
materially affected or are reasonably likely to materially affect, the Companys internal control over financial reporting.

Management Report on
Internal Control Over Financial Reporting

Management of the Company is responsible for establishing and maintaining adequate internal
control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended, as a process designed by, or under the supervision of, the Companys principal executive and principal financial
officers and effected by the Companys board, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
accounting principles generally accepted in the United States (GAAP,US) and includes those policies and procedures that:



| |  |  | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and disposition of the assets of a company;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that the transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, US and that
receipts and expenditures of a company are being made only in accordance with authorizations and management and directors of a company; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of a companys assets that could have a
material effect on the financial statements.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of the inherent limitations of internal control over financial
reporting, including the possibility of human error and the circumvention or overriding of controls, material misstatements may not be prevented or detected on a timely basis. Projections of any evaluation of effectiveness to future periods are
subject to the risks that controls may become inadequate because of changes and conditions or that the degree of compliance with policies or procedures may deteriorate. Accordingly, even internal controls determine to be effective can provide only
reasonable assurance that information required to be disclosed in and reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and represented within the time periods required.

Management of the Company has assessed the effectiveness of its internal control over financial reporting at December 31, 2006. To make this
assessment, the Company used the criteria for effective internal control over financial reporting described in Internal ControlIntegrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission
(COSO). Based on this assessment, management of the Company believes that as of December 31, 2006, the internal control system over financial reporting met those criteria.



104



---

##### Table of Contents

This annual report does not include an attestation report of the Companys registered public
accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by the Companys registered public accounting firm pursuant to temporary rules of the SEC that permit the Company to
provide only managements report in this annual report.

Changes in Internal Control Over Financial Reporting

There has been no change in the Registrants internal control over financial reporting during the quarter ended December 31, 2006 that has
materially affected, or is reasonably likely to materially affect, the Registrants internal control over financial reporting.



|Item 9B. | OTHER INFORMATION
|-------- | -----------------

Not
applicable.



105



---

##### Table of Contents

PART III



|ITEM 10.DIRECTORS | AND EXECUTIVE OFFICERS OF THE REGISTRANT
|----------------- | ----------------------------------------

Directors

The affairs of American Realty Investors, Inc. (ARI) are managed by a Board of Directors. The Directors are elected at the
annual meeting of stockholders or are appointed by the incumbent Board and serve until the next annual meeting of stockholders or until a successor has been elected or appointed.

After December 31, 2003, a number of changes occurred in the composition of the Board of Directors of ARI, the creation of certain Board Committees,
the adoption of Committee charters, the adoption of a Code of Ethics for Senior Financial Officers, and the adoption of Guidelines for Director Independence. Also, the composition of the members of the Board of Directors changed with the resignation
of Earl D. Cecil (on February 29, 2004), as well as the election of independent directors, Ted R. Munselle and Sharon Hunt, on February 20, 2004, and Robert A. Jakuszewski on November 22, 2005.

It is the Boards objective that a majority of the Board consists of independent directors. For a Director to be considered independent, the Board
must determine that the Director does not have any direct or indirect material relationship with ARI. The Board has established guidelines to assist it in determining director independence which conform to, or are more exacting than, the
independence requirements in the New York Stock Exchange listing rules. The independence guidelines are set forth in ARIs Corporate Governance Guidelines. The text of this document has been posted on ARIs Internet website at
http://www.amrealtytrust.com and is available in print to any shareholder who requests it. In addition to applying these guidelines, the Board will consider all relevant facts and circumstances in making an independence determination.

ARI has adopted a code of conduct that applies to all Directors, officers and employees, including our principal executive officer,
principal financial officer, and principal accounting officer. Stockholders may find our code of conduct on our website by going to our website address at http://www.amrealtytrust.com. We will post any amendments to the code of conduct, as
well as any waivers that are required to be disclosed by the rules of the SEC or the New York Stock Exchange, on our website.

Our Board of
Directors has adopted charters for our Audit, Compensation, and Governance and Nominating Committees of the Board of Directors. Stockholders may find these documents on our website by going to the website address at
http://www.amrealtytrust.com. You may also obtain a printed copy of the materials referred to by contacting us at the following address:

American Realty Investors, Inc.

Attn: Investor Relations

1800 Valley View Lane, Suite 300

Dallas, Texas 75234

Telephone: 469-522-4200

All members of the
Audit Committee and the Governance and Nominating Committee must be independent directors. Members of the Audit Committee must also satisfy additional independence requirements, which provide (i) that they may not accept, directly or
indirectly, any consulting, advisory, or compensatory fee from ARI or any of its subsidiaries other than their Directors compensation (other than in their capacity as a member of the Audit Committee, the Board of Directors, or any other
committee of the Board), and (ii) no member of the Audit Committee may be an affiliated person of ARI or any of its subsidiaries, as defined by the Securities and Exchange Commission.

The current Directors of ARI are listed below, together with their ages, terms of service, all positions and offices with ARI, its former advisor (BCM),
or current advisor (Prime), which took over as contractual advisor for BCM on July 1, 2003, their principal occupations, business experience, and directorships with other companies during the last five years or more. The designation
Affiliated, when used below with respect to a



106



---

##### Table of Contents

Director, means that the Director is an officer, director, or employee of BCM or Prime, an officer of ARI, or an officer or director of an affiliate of ARI.
The designation Independent, when used below with respect to a Director, means that the Director is neither an officer of ARI nor a director, officer, or employee of BCM or Prime (but may be a director of ARI), although ARI may have
certain business or professional relationships with such Director as discussed in ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONSCertain Business Relationships.

TED P. STOKELY: Age 73, Director and Chairman of the Board (Affiliate) (since November 2002).

General Manager (since January 1995) of ECF Senior Housing Corporation, a nonprofit corporation; General Manager (since January 1993) of
Housing Assistance Foundation, Inc., a nonprofit corporation; Part-time unpaid consultant (since January 1993) and paid consultant (April 1992 to December 1992) of Eldercare Housing Foundation, a nonprofit corporation; General Manager (since April
2002) of Unified Housing Foundation, Inc., a nonprofit corporation; Director (since April 1990) and Chairman of the Board (since January 1995) of Income Opportunity Realty Investors, Inc. (IORI) and Transcontinental Realty Investors,
Inc. (TCI).

HENRY A. BUTLER:Age 56, Director (Affiliate) (since July 2003).

BrokerLand Sales (since July 2003) for Prime and 1992 to June 2003 for BCM; Owner/Operator (1989 to 1991) of Butler Interests, Inc.;
Director of ARI; and Director (December 2001 to July 2003) of IORI.

SHARON HUNT:Age 64, Director (Independent) (since February
2004).

Licensed Realtor in the Dallas, Texas area with Virginia Cook Realtors; President and Owner of Sharons
Pretzels, Inc. (until sold in 1997) a Dallas, Texas food products entity; Director (1991 to 2000) of a 501(c)(3) non-profit corporation involved in the acquisition, renovation and operation of real estate; and Director (since February 2004) of TCI.

ROBERT A. JAKUSZEWSKI:Age 44, Director (Independent) (since November 2005).

Vice PresidentSales and Marketing (since September 1998) of New Horizons Communications, Inc., Consultant
(January 1998September 1998) for New Horizon Communications, Inc.; Regional Sales Manager (1996-1998) of Continental Funding; Territory Manager (1992-1996) of Sigvaris, Inc.; Senior Sales Representative (1988-1992) of Mead Johnson
Nutritional Division, USPNG; Sales Representative (1986-1987) of Muro Pharmaceutical, Inc.; and Director of IORI since March 16, 2004.

TED R. MUNSELLE:Age 51, Director (Independent) (since February 2004).

Vice President and Chief Financial
Officer (since October 1998) of Landmark Nurseries, Inc; President (since December 2004) of Applied Educational Opportunities, LLC, an educational organization which has career training schools located in the cities of Richardson and Tyler, Texas;
Certified Public Accountant employed in the public accounting industry from 1977 until 1998 when he entered his current employment; Director (since February 20, 2004) of TCI.

Board Meetings and Committees

The Board of Directors held ten meetings during 2006. For such year,
no incumbent Director attended fewer than 75.0% of the aggregate of (1) the total number of meetings held by the Board during the period for which he had been a Director and (2) the total number of meetings held by all committees of the
Board on which he served during the periods that he served.

The Board of Directors has standing Audit, Compensation, and Governance and
Nominating Committees.

Audit Committee.    The current Audit Committee was formed on February 19, 2004,
and its function is to review ARIs operating and accounting procedures. The charter of the Audit Committee has also been adopted by



107



---

##### Table of Contents

the Board. The charter of the Audit Committee was adopted on February 19, 2004 and is available on the companys investor relations website
(www.amrealtytrust.com). The Audit Committee is an audit committee for purposes of Section 3(a) (58) of the Securities Exchange Act of 1934. The current members of the Audit Committee, all of whom are independent within
the meaning of the SEC Regulations, the listing standards of the New York Stock Exchange, Inc., and ARIs Corporate Governance Guidelines, are Messrs. Jakuszewski and Munselle (Chairman) and Ms. Hunt. Mr. Ted R. Munselle, a
member of the Committee, is qualified as an Audit Committee financial expert within the meaning of SEC Regulations, and the Board has determined that he has accounting and related financial management expertise within the meaning of the listing
standards of the New York Stock Exchange, Inc. All of the members of the Audit Committee meet the experience requirements of the listing standards of the listing standards of the New York Stock Exchange. The Audit Committee met eight times
during 2006.

Governance and Nominating Committee.    The Governance and Nominating Committee is responsible for
developing and implementing policies and practices relating to corporate governance, including reviewing and monitoring implementation of ARIs Corporate Governance Guidelines. In addition, the Committee develops and reviews background
information on candidates for the Board and makes recommendations to the Board regarding such candidates. The Committee also prepares and supervises the Boards annual review of director independence and the Boards performance
self-evaluation. The Charter of the Governance and Nominating Committee was adopted on March 22, 2004. The members of the Committee are Messrs. Jakuszewski (Chairman), and Munselle and Ms. Hunt. The Governance and Nominating Committee met
one time during 2006.

Compensation Committee.    The Compensation Committee is responsible for overseeing the
policies of the Company relating to compensation to be paid by the Company to the Companys principal executive officer and any other officers designated by the Board and make recommendations to the Board with respect to such policies, produce
necessary reports and executive compensation for inclusion in the Companys Proxy Statement in accordance with applicable rules and regulations and to monitor the development and implementation of succession plans for the principal executive
officers and other key executives and make recommendations to the Board with respect to such plans. The charter of the Compensation Committee was adopted on March 22, 2004, and is available on the Companys Investor Relations website
(www.amrealtytrust.com). The current members of the Compensation Committee are Ms. Hunt (Chairman) and Messrs. Jakuszewski and Munselle. All of the members of the Compensation Committee are independent within the meaning of the listing
standards of the NYSE and the Companys Corporate Governance Guidelines. The Compensation Committee is to be comprised of at least two directors who are independent of Management and the Company. The Compensation Committee met one time during
2006.

The members of the Board of Directors on the date of this Report and the Committees of the Board on which they serve are identified
below:



|                      |  |                 |  |                                     |   |                        |  |   | 
|--------------------- |  | --------------- |  | ----------------------------------- | - | ---------------------- |  | - | 
|                      |  | Audit Committee |  | Governance and Nominating Committee |   | Compensation Committee
|Ted P. Stokely        |  | ü               |  |                                     |   |                        |  |   | 
|Henry A. Butler       |  | ü               |  |                                     |   |                        |  |   | 
|Sharon Hunt           |  | ü               |  |                                     | ü |                        |  | ü | 
|Robert A. Jakuszewski |  | ü               |  |                                     | ü |                        |  | ü | 
|Ted R. Munselle       |  | ü               |  |                                     | ü |                        |  | ü | 

Presiding Director

In March 2004, the Board created a new position of presiding director, whose primary responsibility is to preside over periodic executive sessions of the
Board in which Management directors and other members of Management do not participate. The presiding director also advises the Chairman of the Board and, as appropriate, Committee Chairs with respect to agendas and information needs relating to
Board and Committee



108



---

##### Table of Contents

meetings, provides advice with respect to the selection of Committee Chairs and performs other duties that the Board may from time to time delegate to assist
the Board in fulfillment of its responsibilities.

Martin L. White, a director until November 22, 2005, served in such position from
March 2004 through November 22, 2005. On November 22, 2005, the non-management members of the Board designated Ted R. Munselle to serve in this position until the Companys Annual Meeting of Stockholders to be held following
the fiscal year ending December 31, 2006.

Determination of Directors Independence

In February 2004, the Board adopted its Corporate Governance Guidelines. The Guidelines adopted by the Board meet or exceed the new listing standards
adopted during that year by the New York Stock Exchange. The full text of the Guidelines can be found on the Companys Investor Relations website (www.amrealtytrust.com).

Pursuant to the Guidelines, the Board undertook its annual review of director independence in February 2006, and during this review, the Board considered
transactions and relationships between each director or any member of his or her immediate family and ARI and its subsidiaries and affiliates, including those reported under Certain Relationships and Related Transactions below. The Board also
examined transactions and relationships between directors or their affiliates and members of ARIs senior management or their affiliates. As provided in the Guidelines, the purpose of such review was to determine whether such relationships or
transactions were inconsistent with the determination that the director is independent.

As a result of this review, the Board
affirmatively determined of the then directors, Messrs. Munselle and Jakuszewski and Ms. Hunt are each independent of the Company and its Management under the standards set forth in the Corporate Governance Guidelines.

Executive Officers

Executive officers of the Company
are listed below, all of whom are employed by Prime. None of the executive officers receive any direct remuneration from the Company nor do any hold any options granted by the Company. Their positions with the Company are not subject to a vote of
stockholders. The ages, terms of service and all positions and offices with the Company, Prime, BCM, other affiliated entities, other principal occupations, business experience and directorships with other publicly-held companies during the last
five years or more are set forth below.

STEVEN A. ABNEY, 51

Executive Vice President and Chief Financial Officer (since September 2005) of ARI, TCI, BCM, PIAMI, and Prime; Executive Vice
President and Chief Financial Officer (since December 2005) of IORI; Vice President Finance and Chief Accounting Officer/Principal Financial Officer (from November 2001 to February 2005) of and employed (from November 2001 to
August 2005) by CRT Properties, Inc. (f/k/a Koger Equity, Inc.). For more than four years prior thereto, Mr. Abney was Executive Vice President and Chief Financial Officer of Konover and Associates, Inc. a privately-held real estate
developer based in Farmington, Connecticut. Mr. Abney has been a Certified Public Accountant since 1980.

LOUIS J. CORNA, 59

Executive Vice President, General Counsel/Tax Counsel and Secretary (since February 2004), Executive Vice
PresidentTax (October 2001 to February 2004), Executive Vice PresidentTax and Chief Financial Officer (June 2001 to October 2001) and Senior Vice PresidentTax (December 2000 to June 2001) of ARI, TCI, IORI and BCM; Executive Vice
President, General Counsel/Tax Counsel and Secretary (since February 2004), Executive Vice PresidentTax (July 2003 to February 2004) of Prime and PIAMI; Private Attorney (January 2000 to December 2000); Vice PresidentTaxes and Assistant
Treasurer (March 1998 to January 2000) of IMC Global, Inc.; Vice PresidentTaxes (July 1991 to February 1998) of Whitman Corporation.



109



---

##### Table of Contents

ALFRED CROZIER, 54

Executive Vice PresidentResidential Construction (since November 2006) of ARI, TCI and IORI; Managing Director of Development for
Woodmont Investment Company GP, LLC of Dallas, Texas from November 2005 to November 2006; President of Sterling Builders, Inc. of Spring, Texas from October 2003 to November 2005; Vice President of Westchase Construction, Ltd. of Houston, Texas from
August 2001 to September 2003. For more than five years prior thereto, Mr. Crozier was employed by various firms in the construction industry including, Trammell Crow Residential (February 1995 through February 2000) and The Finger Companies
(August 1991 through February 1995). Mr. Crozier is a licensed architect.

REAGAN K. VIDAL, 46

Executive Vice President, Managing Director of Capital Markets (since February 2007) of ARI, TCI and IORI; Senior Vice President, Guaranty
Bank of Dallas, Texas from 1996 to January 2007; Vice President, U.S. Real Estate Group of Societe Generale, a France-based multi-national financial institution with U.S. real estate operations based in Dallas, Texas; and for more than five years
prior thereto was Vice President, Western Region Commercial of Lomas Management, Inc., an advisor and manager to Lomas & Nettleton Mortgage Investors and Lomas Financial Corporation, then two publicly-traded real estate investment trusts.
Mr. Vidal is also a licensed Texas real estate broker and the holder of a Texas insurance license, Property & Casualty and General Lines.

DANIEL J. MOOS, 55

President and Chief Operating Officer (effective April 2007) of
ARI, TCI, IORI and (effective March 2007) of Prime; Senior Vice President and Business Line Manager of U.S. Bank (NYSE) working out of their offices in Houston, Texas from 2003 to April 2007; Executive Vice President and Chief Financial Officer,
Fleetcor Technologies a privately held transaction processing company that was headquartered in New Orleans, Louisiana from 1998 to 2003; Senior Vice President and Chief Financial Officer, ICSA a privately held internet security and information
company headquartered in Carlisle, Pennsylvania from 1996 to 1998; and for more than five years prior thereto was employed in various financial and operating roles for PhoneTel Technologies, Inc. which was a publicly traded telecommunication company
on the American Stock Exchange headquartered in Cleveland, Ohio (1992 to 1996) and LDI which was a publicly traded computer equipment sales/service and asset leasing company listed on the NASDAQ and headquartered in Corporation of Cleveland, Ohio.

In addition to the foregoing executive officers, the Company has several vice presidents and assistant secretaries who are
not listed herein.

Code of Ethics

ARI
has adopted a code of ethics entitled Code of Business Conduct and Ethics that applies to all directors, officers, and employees (including those of the contractual Advisor to ARI). In addition, ARI has adopted a code of ethics entitled
Code of Ethics for Senior Financial Officers that applies to the principal executive officer, president, principal financial officer, chief financial officer, principal accounting officer, and controller. The text of these documents has
been posted on ARIs internet website at http://www.amrealtytrust.com and are available in print to any stockholder who requests them.

Compliance with Section 16(a) of the Securities Exchange Act of 1934

Under the securities laws of the United States,
ARIs Directors, executive officers, and any persons holding more than 10 percent of ARIs shares of common stock are required to report their ownership and any changes in that ownership to the Securities and Exchange Commission (the
Commission). Specific due dates for these reports have been established and ARI is required to report any failure to file by these dates. All of these filing requirements were satisfied by ARIs Directors and executive officers and
10 percent holders during the fiscal year ended December 31, 2006. In making these statements, ARI has relied on the written representations of its incumbent Directors and executive officers and its 10 percent holders and copies of the reports
that they have filed with the Commission.



110



---

##### Table of Contents

The Advisor

Although the Board of Directors is directly responsible for managing the affairs of ARI and for setting the policies, which guide it, the day-to-day operations of ARI are performed by Prime, a contractual advisor under the supervision of
the Board. The duties of the advisor include, among other things, locating, investigating, evaluating, and recommending real estate and mortgage loan investment and sales opportunities, as well as financing and refinancing sources. Prime also serves
as consultant in connection with ARIs business plan and investment policy decisions made by the Board.

Prime, an affiliate, is the
contractual advisor to ARI. Prime is a single-member limited liability company, the sole member of which is PIAMI, which is owned 80% by Realty Advisors, Inc. and 20% by Syntek West, Inc. Realty Advisors, Inc. is owned 100% by a trust for the
benefit of the children of Gene E. Phillips. Syntek West, Inc. is owned 100% by Gene E. Phillips. Mr. Phillips is not an officer or director of Prime but serves as a representative of the Trust, is involved in daily consultation with the
officers of Prime and has significant influence over the conduct of Primes business, including the rendering of advisory services and the investment decisions for Prime and for ARI. See also Directors and Executive Officers of the
RegistrantThe Advisor. As of March 24, 2006, PIAMI owned 1,437,208 shares of ARIs common stock, approximately 13.2% of the shares then outstanding. Also, as of March 24, 2006 One Realco Stock Holdings, Inc., which is a
wholly owned subsidiary of Prime of which PIAMI is the sole member, owns 234,500 shares of ARI common stock.

The Advisory Agreement
provides for the advisor to receive monthly base compensation at the rate of 0.0625% per month (0.75% on an annualized basis) of Average Invested Assets.

In addition to base compensation, Prime, an affiliate of Prime, or a related party receives the following forms of additional compensation:

1) an acquisition fee for locating, leasing or purchasing real estate for ARI in an amount equal to the lesser of (1) the amount of
compensation customarily charged in similar arms-length transactions or (2) up to 6.0% of the costs of acquisition, inclusive of commissions, if any, paid to non-affiliated brokers;

2) a disposition fee for the sale of each equity investment in real estate in an amount equal to the lesser of (1) the amount of
compensation customarily charged in similar arms-length transactions or (2) 3.0% of the sales price of each property, exclusive of fees, if any, paid to non-affiliated brokers;

3) a loan arrangement fee in an amount equal to 1.0% of the principal amount of any loan made to ARI arranged by Prime;

4) an incentive fee equal to 10.0% of net income for the year in excess of a 10.0% return on stockholders equity, and 10.0% of the
excess of net capital gains over net capital losses, if any, realized from sales of assets;

5) a mortgage placement fee, on
mortgage loans originated or purchased, equal to 50.0%, measured on a cumulative basis, of the total amount of mortgage origination and placement fees on mortgage loans advanced by ARI for the fiscal year;

6) a construction management fee equal to 6% of the so-called hard costs only of any costs of construction on a completed
basis, based upon amounts set forth as approved on any architect certificate issued in connection with such construction, which fee is payable at such time as the applicable architect certifies other costs for payment to third parties.

The ARI Advisory Agreement further provides that Prime shall bear the cost of certain expenses of its employees, excluding fees paid to ARIs
Directors; rent and other office expenses of both Prime and ARI (unless ARI maintains office space separate from that of Prime); costs not directly identifiable to ARIs assets, liabilities, operations, business or financial affairs; and
miscellaneous administrative expenses relating to the performance by Prime of its duties under the Advisory Agreement.



111



---

##### Table of Contents

Effective July 1, 2005, the Company and Prime entered into a Cash Management Agreement to further
define the administration of the Company's day-to-day investment operations, relationship contacts, flow of funds and deposit and borrowing of funds. Under the Cash Management Agreement, all funds of the Company are delivered to Prime which has a
deposit liability to the Company and is responsible for payment of all payables and investment of all excess funds which earn interest at the Wall Street Journal Prime Rate plus 1% per annum, as set quarterly on the first day of each
calendar quarter. Borrowings for the benefit of the Company bear the same interest rate. The term of the Cash Management Agreement is coterminous with the Advisory Agreement, and it is automatically renewed each year unless terminated with the
Advisory Agreement.

The terms of TCIs Advisory Agreement with Prime are not identical to those of ARIs Advisory Agreement. The
provisions of TCIs Advisory Agreement are:

1) The TCI Advisory Agreement provides for Prime to be responsible for the
day-to-day operations of TCI and to receive an advisory fee comprised of a gross asset fee of .0625% per month (.75% per annum) of the average of the gross asset value (total assets less allowance for amortization, depreciation or depletion and
valuation reserves) and an annual net income fee equal to 7.5% of TCIs net income.

2) The TCI Advisory Agreement also
provides for Prime to receive an annual incentive sales fee equal to 10.0% of the amount, if any, by which the aggregate sales consideration for all real estate sold by TCI during such fiscal year exceeds the sum of: (1) the cost of each such
property as originally recorded in TCIs books for tax purposes (without deduction for depreciation, amortization or reserve for losses), (2) capital improvements made to such assets during the period owned, and (3) all closing costs,
(including real estate commissions) incurred in the sale of such real estate; provided, however, no incentive fee shall be paid unless (a) such real estate sold in such fiscal year, in the aggregate, has produced an 8.0% simple annual return on
the net investment including capital improvements, calculated over the holding period before depreciation and inclusive of operating income and sales consideration and (b) the aggregate net operating income from all real estate owned for each
of the prior and current fiscal years shall be at least 5.0% higher in the current fiscal year than in the prior fiscal year.

3) Pursuant to the TCI Advisory Agreement, Prime, or an affiliate of Prime, is to receive an acquisition commission for supervising the acquisition, purchase or long-term lease of real estate equal to the lesser of (1) up to 1.0% of
the cost of acquisition, inclusive of commissions, if any, paid to nonaffiliated brokers or (2) the compensation customarily charged in arms-length transactions by others rendering similar property acquisition services as an ongoing
public activity in the same geographical location and for comparable property, provided that the aggregate purchase price of each property (including acquisition fees and real estate brokerage commissions) may not exceed such propertys
appraised value at acquisition.

4) The TCI Advisory Agreement requires Prime or any affiliate of Prime to pay to TCI,
one-half of any compensation received from third parties with respect to the origination, placement or brokerage of any loan made by TCI; provided, however, that the compensation retained by Prime or any affiliate of Prime shall not exceed the
lesser of (1) 2.0% of the amount of the loan commitment or (2) a loan brokerage and commitment fee which is reasonable and fair under the circumstances.

5) The TCI Advisory Agreement also provides that Prime or an affiliate of Prime is to receive a mortgage or loan acquisition fee with
respect to the acquisition or purchase of any existing mortgage loan by TCI equal to the lesser of (1) 1.0% of the amount of the loan purchased or (2) a brokerage or commitment fee which is reasonable and fair under the circumstances. Such
fee will not be paid in connection with the origination or funding of any mortgage loan by TCI.

6) Under the TCI Advisory
Agreement, Prime or an affiliate of Prime also is to receive a mortgage brokerage and equity refinancing fee for obtaining loans or refinancing on properties equal to the lesser of (1) 1.0% of the amount of the loan or the amount refinanced or
(2) a brokerage or refinancing fee which is reasonable and fair under the circumstances; provided, however, that no such fee shall be paid on loans from Prime or an affiliate of Prime without the approval of TCIs Board of Directors. No
fee shall be paid on loan extensions.



112



---

##### Table of Contents

7) The TCI Advisory Agreement also provides for all activities in connection with or
related to construction for TCI and its subsidiaries, Prime shall receive a fee equal to 6% of the so-called hard costs only of any costs of construction on a completed basis, based upon amounts set forth as approved on any architect
certificate issued in connection with such construction, which fee is payable at such time as the applicable architect certifies other costs for payment to third parties. The phrase hard costs means all actual costs of construction paid
to contractors, subcontractors and third parties for materials or labor performed as part of the construction but does not include items generally regarded as soft costs, which are consulting fees, attorneys fees, architectural
fees, permit fees and fees of other professionals.

8) Under the TCI Advisory Agreement, Prime receives reimbursement of
certain expenses incurred by it in the performance of advisory services.

9) Under the TCI Advisory Agreement, all or a
portion of the annual advisory fee must be refunded by the Advisor if the Operating Expenses of TCI (as defined in the Advisory Agreement) exceed certain limits specified in the Advisory Agreement based on the book value, net asset value, and net
income of TCI during the fiscal year. Prime was required to refund $2.4 million in 2005.

Effective July 1, 2005, TCI and Prime
entered into a Cash Management Agreement substantially in the same form and with the same terms as the Cash Management Agreement between ARI and Prime.

If and to the extent that ARI shall request Prime, or any director, officer, partner, or employee of Prime, to render services to ARI other than those required to be rendered by Prime under the Advisory Agreement,
such additional services, if performed, will be compensated separately on terms agreed upon between such party and ARI from time-to-time.

The Advisory Agreement automatically renews from year-to-year unless terminated in accordance with its terms. ARIs management believes that the terms of the Advisory Agreement are at least as fair as could be obtained from
unaffiliated third parties.

Situations may develop in which the interests of ARI are in conflict with those of one or more directors or
officers in their individual capacities or of Prime, or of their respective affiliates. In addition to services performed for ARI, as described above, Prime actively provides similar services as agent for, and advisor to, other real estate
enterprises, including persons and entities involved in real estate development and financing, including TCI. The Advisory Agreement provides that Prime may also serve as advisor to other entities.

As advisor, Prime is a fiduciary of ARIs public investors. In determining to which entity a particular investment opportunity will be allocated,
Prime will consider the respective investment objectives of each entity and the appropriateness of a particular investment in light of each such entitys existing mortgage note and real estate portfolios and business plan. To the extent any
particular investment opportunity is appropriate to more than one such entity, such investment opportunity will be allocated to the entity that has had funds available for investment for the longest period of time, or, if appropriate, the investment
may be shared among various entities. See ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONSCertain Business Relationships.



113



---

##### Table of Contents

The managers and principal officers of Prime are set forth below:



|                    |  |                                                                        
|------------------- |  | -----------------------------------------------------------------------
|Mickey N. Phillips: |  | Manager                                                                
|                    | 
|Ryan T. Phillips:   |  | Manager                                                                
|                    | 
|Steven A. Abney:    |  | Executive Vice President and Chief Financial Officer                   
|                    | 
|Louis J. Corna:     |  | Executive Vice PresidentTax, General Counsel/Tax Counsel and Secretary
|                    | 
|Daniel J. Moos:     |  | President and Chief Operating Officer                                  
|                    | 
|Reagan K. Vidal:    |  | Executive Vice President, Managing Director of Capital Markets         
|                    | 
|Alfred Crozier:     |  | Executive Vice President, Residential Construction                     

Mickey N. Phillips is the brother of Gene E. Phillips, and Ryan T. Phillips is the son of Gene E.
Phillips. Gene E. Phillips indirectly owns 20.0% of Prime and serves as a representative of the trust established for the benefit of his children, which indirectly owns 80.0% of Prime and, in such capacity, has substantial contact with the
management of Prime and input with respect to its performance of advisory services for ARI.

Property Management and Real Estate Brokerage

Affiliates of Prime provide property management services to ARI. Currently, Triad and Carmel provide property management services to
ARIs properties for a fee of 6.0% or less of the monthly gross rents collected on the residential properties under its management and 3.0% or less of the monthly gross rents collected on the commercial properties under its management. Triad
and Carmel subcontract with other entities for the provision of the property-level management services at various rates. The general partner of Triad is BCM. The limited partner of Triad is Highland. Triad subcontracts the property-level management
and leasing of ARIs commercial properties (shopping centers, office buildings and individual warehouses) to Regis I, which is entitled to receive property and construction management fees and leasing commissions in accordance with the terms of
its property-level management agreement with Triad. Regis Hotel I, LLC, manages ARIs hotels. The sole member of Regis I and Regis Hotel I, LLC is Highland. Carmel is owned by Regis I.

Regis I, a related party, provides real estate brokerage services to ARI and receives brokerage commissions in accordance with the Advisory Agreement.



|ITEM 11.EXECUTIVE | COMPENSATION
|----------------- | ------------

ARI has no employees, payroll,
or benefit plans, and pays no compensation to its executive officers. The Directors and executive officers of ARI who are also officers or employees of Prime are compensated by Prime. Such affiliated Directors and executive officers perform a
variety of services for Prime and the amount of their compensation is determined solely by Prime. Prime does not allocate the cash compensation of its officers among the various entities for which it serves as advisor. See. DIRECTORS AND
EXECUTIVE OFFICERS OF THE REGISTRANTThe Advisor for a more detailed discussion of compensation payable to Prime by ARI.

The
only direct remuneration paid by ARI is to those Directors who are not officers or employees of Prime or its affiliated companies. Each non-employee Director is compensated at the rate of $45,000 per year, plus $300 per Audit Committee meeting
attended. The Chairman of the Board of Directors is compensated at the rate of $49,500 per year. The Chairman of the Audit Committee receives an annual fee of $500. Also, each non-employee Director receives an additional fee of $1,000 per day for
any special services rendered outside of their ordinary duties as Director, plus reimbursement of expenses. During 2006, $186,000 was paid to non-employee Directors in total Directors fees for all services including the annual fee for service
during the period January 1, 2006 through December 31, 2006, and 2006 special service fees as follows: Sharon Hunt, $47,700; Robert A. Jakuszewski, $47,700, Ted R. Munselle, $49,200 and Ted P. Stokely, $49,500.



114



---

##### Table of Contents

In January 1999, stockholders approved the Directors Stock Option Plan (the Directors
Plan) which provides for options to purchase up to 40,000 shares of common stock. Options granted pursuant to the Directors Plan are immediately exercisable and expire on the earlier of the first anniversary of the date on which a
Director ceases to be a Director or ten years from the date of grant. Each Independent Director was granted an option to purchase 1,000 shares at an exercise price of $17.71 per share on January 11, 1999, the date stockholders approved the
plan. On January 1, 2000, 2001, 2002, 2003, 2004, and 2005, each Independent Director was granted an option to purchase 1,000 shares at an exercise price of $18.53, $13.625, $9.87, $8.09, $9.13, and $9.70 per share, respectively. In December
2005, the Directors Plan was terminated. At December 31, 2005, 1,000 options were exercisable at $8.09 per share, 2,000 options were exercisable at $9.13 per share, and 4,000 options were exercisable at $9.70 per share.

In January 1998, stockholders approved the 1997 Stock Option Plan (the Option Plan), which provides for options to purchase up to 300,000
shares of common stock. In December 2005, the Option Plan was terminated. At December 31, 2006, there were 70,750 options outstanding under the Option Plan.



115



---

##### Table of Contents

Performance Graph

The following graph compares the cumulative total stockholder return on ARIs shares of common stock with the Dow Jones Equity Market Index (Dow Jones US Total Market) and the Dow Jones Real Estate
Investment Index (Dow Jones US Real Estate). The comparison assumes that $100 was invested on December 31, 2000 in shares of common stock and in each of the indices and further assumes the reinvestment of all dividends. Past
performance is not necessarily an indicator of future performance.



LOGO



|                                |  |        |  |        |  |        |  |        |  |        |  |       
|------------------------------- |  | ------ |  | ------ |  | ------ |  | ------ |  | ------ |  | ------
|                                |  | 12/01  |  | 12/02  |  | 12/03  |  | 12/04  |  | 12/05  |  | 12/06 
|AMERICAN REALTY INVESTORS, INC. |  | 100.00 |  | 81.97  |  | 92.50  |  | 98.28  |  | 81.26  |  | 79.74 
|DOW JONES US TOTAL MARKET       |  | 100.00 |  | 77.92  |  | 101.88 |  | 114.12 |  | 121.34 |  | 140.23
|DOW JONES US REAL ESTATE        |  | 100.00 |  | 103.63 |  | 141.87 |  | 186.15 |  | 204.09 |  | 276.53



116



---

##### Table of Contents

ITEM 12.SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Securities Authorized for Issuance Under Equity Compensation Plans

The following table provides information as of
December 31, 2006 regarding compensation plans under which equity securities of ARI are authorized for issuance.

Equity
Compensation Plan Information



|                                                       |  |                                                                                            |  |                                                                          |       |                                                                                                                                        |  
|------------------------------------------------------ |  | ------------------------------------------------------------------------------------------ |  | ------------------------------------------------------------------------ | ----- | -------------------------------------------------------------------------------------------------------------------------------------- | -
|Plan Category                                          |  | Number of Securities to be Issued Upon Exercise of Outstanding Options,Warrants
and Rights |  | Weighted-AverageExercise Price ofOutstanding Options,Warrants and Rights |       | Number of SecuritiesRemaining Available forFuture Issuance Under EquityCompensation
Plans(Excluding SecuritiesReflected in Column) (a)
|                                                       |  | (a)                                                                                        |  | (b)                                                                      |       | (c)                                                                                                                                   
|Equity compensation plans approved by security holders |  | 70,750                                                                                     |  | $                                                                        | 15.73 |                                                                                                                                        | 0

See NOTE 12. STOCK OPTIONS for information regarding the material features of the
above plans.

Security Ownership of Certain Beneficial Owners.    The following table sets forth the ownership
of ARIs common stock both beneficially and of record, both individually and in the aggregate, for those persons or entities known by ARI to be the owner of more than 5.0% of the shares of ARIs common stock as of the close of business on
March 21, 2007.



|                                                                                            |  |                                          |           |  |                                 |  
|------------------------------------------------------------------------------------------- |  | ---------------------------------------- | --------- |  | ------------------------------- | -
|Name and Address of Beneficial Owner                                                        |  | Amount and Natureof Beneficial Ownership |           |  | ApproximatePercent of Class (1) |  
|Basic Capital Management, Inc. 1800 Valley View Lane Suite 300 Dallas, Texas 75234          |  | 6,703,045                                | (2)       |  | 61.5                            | %
|                                                                                            |  |                                         
|Prime Income Asset Management, Inc. 1800 Valley View Lane Suite 300 Dallas, Texas 75234     |  | 1,671,708                                | (3)       |  | 15.3                            | %
|                                                                                            |  |                                         
|Transcontinental Realty Investors, Inc. 1800 Valley View Lane Suite 300 Dallas, Texas 75234 |  | 746,972                                  | (4)       |  | 6.9                             | %
|                                                                                            |  |                                         
|Realty Advisors, Inc. 1800 Valley View Lane Suite 300 Dallas, Texas 75234                   |  | 8,374,753                                | (2)(3)    |  | 76.9                            | %
|                                                                                            |  |                                         
|Ryan T. Phillips 1800 Valley View Lane Suite 300 Dallas, Texas 75234                        |  | 8,402,355                                | (2)(3)(5) |  | 77.1                            | %

---

|(1) | Percentages are based upon 10,895,972 shares outstanding as of March 21, 2007.
|--- | ------------------------------------------------------------------------------

|(2) | Includes 6,703,045 shares owned by BCM, over which each of the directors of BCM, Ryan T. Phillips and Mickey Ned Phillips, may be deemed to be beneficial owners by virtue of their
positions as directors of BCM. The directors of BCM disclaim beneficial ownership of such shares.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



117



---

##### Table of Contents

|(3) | Includes 1,437,208 shares owned by PIAMI and 234,500 shares owned by One Realco Stock Holding, Inc. which is owned by Prime, the sole member of which is PIAMI, over which each of
the directors of PIAMI, Ryan T. Phillips and Mickey Ned Phillips, may be deemed to be beneficial owners by virtue of their positions as directors of PIAMI. The directors of PIAMI disclaim beneficial ownership of such shares.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Each of the directors of TCI, Henry A. Butler, Sharon Hunt, Robert A. Jakuszewski, Ted R. Munselle, and Ted P. Stokely, may be deemed to be the beneficial owners by virtue of their
positions as directors of TCI. The directors of TCI disclaim such beneficial ownership.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Includes 27,602 shares owned by the Gene E. Phillips Childrens Trust. Ryan T. Phillips is a beneficiary of the trust.
|--- | -----------------------------------------------------------------------------------------------------------------------

Security Ownership of Management.    The following table sets forth the ownership of shares of ARIs common stock, both
beneficially and of record, both individually in the aggregate, for the Directors and executive officers of ARI, as of the close of business on March 21, 2007.



|                                                            |  |                                     |           |  |                     |  
|----------------------------------------------------------- |  | ----------------------------------- | --------- |  | ------------------- | -
|Name of Beneficial Owner                                    |  | Number of Shares Beneficially Owned |           |  | Percent of Class(1) |  
|Steven A. Abney                                             |  | 9,121,725                           | (3)(4)(5) |  | 83.7                | %
|Henry A. Butler                                             |  | 749,972                             | (2)       |  | 6.9                 | %
|Reagan K. Vidal                                             |  | 9,121,725                           | (3)(4)(5) |  | 83.7                | %
|Alfred Crozier                                              |  | 9,121,725                           | (3)(4)(5) |  | 83.7                | %
|Louis J. Corna                                              |  | 9,121,725                           | (3)(4)(5) |  | 83.7                | %
|Sharon Hunt                                                 |  | 747,972                             | (2)       |  | 6.9                 | %
|Robert A. Jakuszewski                                       |  | 746,972                             | (2)       |  | 6.9                 | %
|Ted R. Munselle                                             |  | 747,972                             | (2)       |  | 6.9                 | %
|Ted P. Stokely                                              |  | 749,972                             | (2)       |  | 6.9                 | %
|All Directors and Executive Officers as a group (9 persons) |  | 9,128,725                           | (3)(4)(5) |  | 83.8                | %

---

|(1) | Percentage is based upon 10,895,972 shares outstanding as of March 21, 2007.
|--- | ----------------------------------------------------------------------------

|(2) | Includes 746,972 shares owned by TCI, over which the members of the Board of Directors of ARI may be deemed to be the beneficial owners by virtue of their positions as members of
the Board of Directors of TCI. The members of the Board of Directors of ARI disclaim beneficial ownership of such shares.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes 746,972 shares owned by TCI, over which the executive officers of ARI may be deemed to be the beneficial owners by virtue of their positions as executive officers of TCI.
The executive officers of ARI disclaim beneficial ownership of such shares.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes 6,703,045 shares owned by BCM, over which the executive officers of ARI may be deemed to be the beneficial owners by virtue of their positions as executive officers of BCM.
The executive officers of ARI disclaim beneficial ownership of such shares.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Includes 1,437,208 shares owned by PIAMI and 234,500 shares owned by One Realco Stock Holdings, Inc., over which the executive officers of ARI may be deemed to be the beneficial
owners by virtue of their positions as executive officers of PIAMI. The executive officers of ARI disclaim beneficial ownership of such shares.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 13.CERTAIN | RELATIONSHIPS AND RELATED TRANSACTIONS
|--------------- | --------------------------------------

Policies with
Respect to Certain Activities

Article ELEVENTH of ARIs Articles of Incorporation provides that ARI shall not, directly or
indirectly, contract or engage in any transaction with (1) any director, officer or employee of ARI, (2) any director, officer or employee of the advisor, (3) the advisor, or (4) any affiliate or associate (as such terms are
defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended) of any of the aforementioned persons, unless (a) the material facts as to the relationship among or financial interest of the relevant individuals or persons and as to
the contract or transaction are disclosed to or are known by ARIs Board of Directors or the appropriate committee thereof and (b) ARIs Board of Directors or committee thereof determines that such contract or transaction is fair to
ARI and simultaneously authorizes or ratifies such contract or transaction by the affirmative vote of a majority of independent directors of ARI entitled to vote thereon.



118



---

##### Table of Contents

Article ELEVENTH defines an Independent Director (for purposes of that Article) as one who is
neither an officer or employee of ARI, nor a director, officer or employee of ARIs advisor. This definition predates ARIs director independence guidelines adopted in February 2004.

ARIs policy is to have such contracts or transactions approved or ratified by a majority of the disinterested Directors with full knowledge of the
character of such transactions, as being fair and reasonable to the stockholders at the time of such approval or ratification under the circumstances then prevailing. Such Directors also consider the fairness of such transactions to ARI. Management
believes that, to date, such transactions have represented the best investments available at the time and they were at least as advantageous to ARI as other investments that could have been obtained.

ARI may enter into future transactions with entities, the officers, directors, or stockholders of which are also officers, directors, or stockholders of
ARI, if such transactions would be beneficial to the operations of ARI and consistent with ARIs then-current investment objectives and policies, subject to approval by a majority of disinterested Directors as discussed above.

ARI does not prohibit its officers, directors, stockholders, or related parties from engaging in business activities of the types conducted by ARI.

Certain Business Relationships

Prime,
ARIs advisor, is a company for which Messrs. Abney, Corna, Crozier and Vidal serve as executive officers. Prime is a single-member limited liability company, the sole member of which is PIAMI, which is owned 80% by Realty Advisors, Inc. and
20% by Syntek West, Inc. Realty Advisors, Inc. is owned 100% by a trust for the benefit of the children of Gene E. Phillips. Syntek West, Inc. is owned 100% by Gene E. Phillips. Mr. Phillips is not an officer or director of Prime but
serves as a representative of the Trust, is involved in daily consultation with the officers of Prime and has significant influence over the conduct of Primes business, including the rendering of advisory services and the investment decisions
for Prime and for ARI. See also Directors and Executive Officers of the RegistrantThe Advisor.

The executive officers of
ARI also serve as executive officers of TCI, and Messrs. Abney, Corna, Crozier and Vidal also serve as executive officers of IORI. As such, they owe fiduciary duties to that entity as well as to Prime under applicable law. TCI has the same
relationship with Prime, as does ARI.

Effective July 1, 2003, PAMI became the advisor to ARI and TCI. Effective August 18, 2003,
PAMI changed its name to PIAMI. On October 1, 2003, Prime, which is 100% owned by PIAMI, replaced PIAMI as the advisor to ARI and TCI.

ARI contracts with affiliates of Prime for property management services. Currently, Triad, an affiliate, and Carmel provide such property management services. The general partner of Triad is BCM. The limited partner of Triad is Highland, a
related party. Triad subcontracts the property-level management of 29 of ARIs commercial properties (office buildings, shopping centers, and industrial warehouses) to Regis I, a related party. Regis I also provides real estate brokerage
services to ARI and receives brokerage commissions in accordance with the Advisory Agreement. Regis Hotel I, LLC manages ARIs 11 hotels. The sole member of Regis I and Regis Hotel I, LLC is Highland. Carmel is owned by Regis I See ITEM 2.
PROPERTIESInvestments in Real Estate Companies and Real Estate Partnerships.

At December 31, 2006, ARI owned
approximately 82.2% of TCIs outstanding common stock through its interest in TCI and approximately 20.4% of IORIs outstanding common stock.



119



---

##### Table of Contents

Related Party Transactions

Historically, ARI, TCI, IORI, BCM, and Prime have each engaged in, and may continue to engage in, business transactions, including real estate partnerships, with related parties. Management believes that all of the
related party transactions represented the best investments available at the time and were at least as advantageous to ARI as could have been obtained from unrelated parties.

Operating Relationships

In October 2003, ARI entered into a lease with Prime for space at the
One Hickory Centre Office Building. The lease was for 59,115 sq. ft. (approximately 59.0% of the building), has a term of three years, and provided for annual base rent of $1.3 million, or $21.50 per sq. ft. Effective May 1, 2004, the lease was
amended to 54,404 sq. ft. (approximately 56% of the building), with an annual base rent of $1.2 million, or $21.50 per sq. ft. In November 2005, the lease was amended to 48,151 square feet (approximately 49% of the building), with an annual base
rent of $1.0 million, or $21.50 per square foot.

ARI received rents of $56,000 in 2006, $56,000 in 2005 and $69,000 in 2004 from an
affiliate related to the affiliates lease at Addison Hangar. The affiliate owns a corporate jet that has a lease at the hangar.

Partnership
Transactions

BCM has entered into put agreements with certain holders of the Class A limited partner units of Ocean Beach
Partners, L.P. The Class A units are convertible into Series D Cumulative Preferred Stock of ARI. The put price of the Series D Preferred Stock is $20.00 per share plus accrued but unpaid dividends.

BCM has entered into put agreements with the holders of the Class A units of ART Palm, L.P. Such Class A units are convertible into Series C
Cumulative Convertible Preferred Stock of ARI. The put price for the Class A units is $1.00 per unit and the put price for either the Series C Preferred Stock or ARIs common stock is 90.0% of the average daily closing price of ARIs
common stock for the prior 20 trading days. The put agreement calls for ARI to repurchase the 5,188,750 outstanding Class A units on December 31, 2006.

Advances and Loans

From time-to-time, ARI and its affiliates have made advances to each other, which generally have not had
specific repayment terms, did not bear interest, are unsecured, and have been reflected in ARIs financial statements as other assets or other liabilities. Effective July 1, 2005, ARI and the advisor agreed to charge interest on the
outstanding balance of funds advanced to or from ARI. The interest rate, set at the beginning of each quarter, is the prime rate plus 1% on the average daily cash balances advanced. At December 31, 2006, ARI was owed $29.7 million and $1.1
million by Prime and Regis I, respectively.

Property Transactions

In May 2004, ARI purchased the Treehouse Apartments from an affiliate, with a net purchase price of $7.5 million after assumption of debt and a note receivable, less cash received of $498,000. The note receivable
was from the sale of the Cliffs of El Dorado Apartments to a related party in 2003. At that time, the sale of the Cliffs of El Dorado was not recorded as a sale for accounting purposes. ARI recorded the sale of the Cliffs of El Dorado in May 2004,
due to payment received for the Cliffs of El Dorado note receivable.

During April 2005 in connection with the resolution of the litigation
filed August 10, 2004, by ARI, TCI and IORI, ARI owns 31.3% of Midland Odessa Properties, Inc. (formerly Innovo Realty, Inc.) (MOPI), the balance of which is owned by TCI (48.8%) and IORI (19.9%). MOPI in turn is a 30% limited
partner in several Metra partnerships formed in 2002 when IORI , TCI and ARI sold certain residential properties to partnerships controlled by Metra Capital LLC. The original sale transactions were accounted for as refinancing
transactions with ARI



120



---

##### Table of Contents

continuing to report the assets and new debt incurred by certain of the Metra partnerships on ARIs financial statements. As properties are
sold to independent third parties, the transactions are reported as sales. See also NOTE 9 to the CONSOLIDATED FINANCIAL STATEMENTS under the sub-caption Returns on Metra Properties.

ITEM 14.PRINCIPAL ACCOUNTANT FEES AND SERVICES

The following
table sets forth the aggregate fees for professional services rendered to ARI for the years 2006 and 2005 by ARIs principal accounting firms, Farmer, Fuqua and Huff, L.P. and BDO Seidman, LLP:



|                   |  |                      |         |     |             |   |        |                      |  |   |            |     |  |   |         |    
|------------------ |  | -------------------- | ------- | --- | ----------- | - | ------ | -------------------- |  | - | ---------- | --- |  | - | ------- | ---
|                   |  | 2006                 |         |     | 2005        |  
|Type of Fee        |  | Farmer, Fuqua & Huff |         |     | BDO Seidman |   |        | Farmer, Fuqua & Huff |  |   | BDOSeidman |    
|Audit Fees         |  | $                    | 495,983 | (6) |             | $ |       |                      |  | $ | 464,127    | (1) |  | $ | 40,000  | (2)
|Audit Related Fees |  |                      | 1,755   | (3) |             |   |       |                      |  |   | 36,500     | (3) |  |   |        |    
|Tax Fees           |  |                      | 84,632  | (7) |             |   | 66,949 | (8)                  |  |   | 67,394     | (5) |  |   | 73,840  | (4)
|All Other Fees     |  |                      |        |     |             |   |       |                      |  |   |           |     |  |   |        |    
|                   |  |                      |         |     |             |   |        |                      |  |   |            |     |  |   |         |    
|Total              |  | $                    | 582,370 |     |             | $ | 66,949 |                      |  | $ | 568,021    |     |  | $ | 113,840 |    
|                   |  |                      |         |     |             |   |        |                      |  |   |            |     |  |   |         |    

---

|(1) | Includes $280,971 paid by TCI.
|--- | ------------------------------

|(2) | Includes $15,000 paid by TCI.
|--- | -----------------------------

|(3) | All paid by TCI.
|--- | ----------------

|(4) | Includes $12,913 paid by TCI.
|--- | -----------------------------

|(5) | Includes $34,405 paid by TCI.
|--- | -----------------------------

|(6) | Includes $347,894 paid by TCI.
|--- | ------------------------------

|(7) | Includes $37,005 paid by TCI.
|--- | -----------------------------

|(8) | Includes $7,317 paid by TCI.
|--- | ----------------------------

All services rendered by
the principal auditors are permissible under applicable laws and regulations and were pre-approved by either the Board of Directors or the Audit Committee, as required by law. The fees paid the principal auditors for services as described in the
above table fall under the categories listed below:

Audit Fees.    These are fees for professional services
performed by the principal auditor for the audit of the Companys annual financial statements and review of financial statements included in the Companys 10-Q filings and services that are normally provided in connection with statutory
and regulatory filing or engagements.

Audit-Related Fees.    These are fees for assurance and related services
performed by the principal auditor that are reasonably related to the performance of the audit or review of the Companys financial statements. These services include attestations by the principal auditor that are not required by statute or
regulation and consulting on financial accounting/reporting standards.

Tax Fees.    These are fees for
professional services performed by the principal auditor with respect to tax compliance, tax planning, tax consultation, returns preparation, and review of returns. The review of tax returns includes the Company and its consolidated subsidiaries.

All Other Fees.    These are fees for other permissible work performed by the principal auditor that do not
meet the above category descriptions.

These services are actively monitored (as to both spending level and work content) by the Audit
Committee to maintain the appropriate objectivity and independence in the principal auditors core work, which is the audit of the Companys consolidated financial statements.

Under the Sarbanes-Oxley Act of 2002 (the SO Act) and the rules of the Securities and Exchange Commission (the SEC), the Audit
Committee of the Board of Directors is responsible for the appointment, compensation, and oversight of the work of the independent auditor. The purpose of the provisions of the SO Act



121



---

##### Table of Contents

and the SEC rules for the Audit Committee role in retaining the independent auditor is two-fold. First, the authority and responsibility for the appointment,
compensation, and oversight of the auditors should be with directors who are independent of management. Second, any non-audit work performed by the auditors should be reviewed and approved by these same independent directors to ensure that any
non-audit services performed by the auditor do not impair the independence of the independent auditor. To implement the provisions of the SO Act, the SEC issued rules specifying the types of services that an independent may not provide to its audit
client, and governing the Audit Committees administration of the engagement of the independent auditor. As part of this responsibility, the Audit Committee is required to pre-approve the audit and non-audit services performed by the
independent auditor in order to assure that they do not impair the auditors independence. Accordingly, the Audit Committee has adopted a pre-approval policy of audit and non-audit services (the Policy), which sets forth the
procedures and conditions pursuant to which services to be performed by the independent auditor are to be pre-approved. Consistent with the SEC rules establishing two different approaches to pre-approving non-prohibited services, the Policy of the
Audit Committee covers pre-approval of audit services, audit-related services, international administration tax services, non-U.S. income tax compliance services, pension and benefit plan consulting and compliance services, and U.S. tax compliance
and planning. At the beginning of each fiscal year, the Audit Committee will evaluate other known potential engagements of the independent auditor, including the scope of work proposed to be performed and the proposed fees, and approve or reject
each service, taking into account whether services are permissible under applicable law and the possible impact of each non-audit service on the independent auditors independence from management. Typically, in addition to the generally
pre-approved services, other services would include due diligence for an acquisition that may or may not have been known at the beginning of the year. The Audit Committee has also delegated to any member of the Audit Committee designated by the
Board or the financial expert member of the Audit Committee responsibilities to pre-approve services to be performed by the independent auditor not exceeding $25,000 in value or cost per engagement of audit and non-audit services, and such authority
may only be exercised when the Audit Committee is not in session.

All the fees for 2006 and 2005 were pre-approved by the Audit Committee
or were within the pre-approved guidelines for permitted non-audit services and fees established by the Audit Committee, and there were no instances of waiver of approved requirements or guidelines during the same periods.



122



---

##### Table of Contents

PART IV

ITEM 15.EXHIBITS AND FINANCIAL STATEMENT SCHEDULES



| | (a) | The following documents are filed as part of this Report:
| | --- | ---------------------------------------------------------



| | 1. | Consolidated Financial Statements
| | -- | ---------------------------------

Report of Independent Certified Public Accountants

Consolidated Balance SheetsDecember 31, 2006 and 2005

Consolidated Statements of OperationsYears Ended December 31, 2006, 2005 and 2004

Consolidated Statements of Stockholders EquityYears Ended December 31, 2006, 2005 and 2004

Consolidated Statements of Cash FlowsYears Ended December 31, 2006, 2005 and 2004

Notes to Consolidated Financial Statements



| | 2. | Financial Statement Schedules
| | -- | -----------------------------

Schedule IIIReal Estate and Accumulated Depreciation

Schedule IVMortgage Loans on Real Estate

All other schedules are omitted because they are not applicable or because the required information is shown in the financial statements
or the notes thereto.



| | 3. | Incorporated Financial Statements
| | -- | ---------------------------------

Consolidated Financial Statements of Income Opportunity Realty Investors, Inc. (Incorporated by reference to Item 8. of Income Opportunity Realty Investors, Inc.s Annual Report on Form 10-K for the year ended December 31,
2006).



123



---

##### Table of Contents

| | (b) | Exhibits.
| | --- | ---------

The following documents are
filed as Exhibits to this Report:



|              |  |                                                                                                                                                                                                                                                                                                                                                                                                
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                    
|              | 
|3.1           |  | Certificate of Restatement of Articles of Incorporation of American Realty Investors, Inc., dated August 3, 2000 (incorporated by reference
to Exhibit 3.0 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).                                                                                                                                        
|              | 
|3.2           |  | Certificate of Correction of Restated Articles of Incorporation of American Realty Investors, Inc., dated August 29, 2000 (incorporate by
reference to Exhibit 3.1 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).                                                                                                                                
|              | 
|3.3           |  | Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized
shares of and eliminating Series B Cumulative Convertible Preferred Stock dated August 26, 2003 (incorporated by reference to Exhibit 3.3 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30,
2003).                  
|              | 
|3.4           |  | Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized
shares of and eliminating Series I Cumulative Preferred Stock dated October 1, 2003 (incorporated by reference to Exhibit 3.4 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).                              
|              | 
|3.5           |  | By-laws of American Realty Investors, Inc. (incorporated by reference to Exhibit 3.2 to the Registrants Registration Statement on
Form S-4, filed on December 30, 1999).                                                                                                                                                                                                                      
|              | 
|4.1           |  | Certificate of Designations, Preferences and Relative Participating or Optional or Other Special Rights, and Qualifications, Limitations or
Restrictions Thereof of Series F Redeemable Preferred Stock of American Realty Investors, Inc., dated June 11, 2001 (incorporated by reference to Exhibit 4.1 to the Registrants Annual Report on Form 10-K for the year ended
December 31, 2001).
|              | 
|4.2           |  | Certificate of Withdrawal of Preferred Stock, Decreasing the Number of Authorized Shares of and Eliminating Series F Redeemable Preferred
Stock, dated June 18, 2002 (incorporated by reference to Exhibit 3.0 to the Registrants Quarterly Report on Form 10-Q for the quarter ended June 30, 2002).                                                                                         
|              | 
|4.3           |  | Certificate of Designation, Preferences and Rights of the Series I Cumulative Preferred Stock of American Realty Investors, Inc., dated
February 3, 2003 (incorporated by reference to Exhibit 4.3 to the Registrants Annual Report on Form 10-K for the year ended December 31, 2002).                                                                                                       
|              | 
|4.4           |  | Certificate of Designation for Nevada Profit Corporations designating the Series J 8% Cumulative Convertible Preferred Stock as filed with
the Secretary of State of Nevada on March 16, 2006 (incorporated by reference to Registrant current report on Form 8-K for event of March 16, 2006).                                                                                                
|              | 
|10.1          |  | Advisory Agreement between American Realty Investors, Inc. and Prime Income Asset Management, LLC, dated October 1, 2003 (incorporated by
reference to Exhibit 10.0 to the Registrants Current Report on Form 8-K, dated October 1, 2003).                                                                                                                                                    
|              | 
|10.2          |  | Second Amendment to Modification of Stipulation of Settlement dated October 17, 2001 (incorporated by reference to Exhibit 10.1 to the
Registrants Registration Statement on Form S-4, dated February 24, 2002).                                                                                                                                                                              
|              | 
|14.0          |  | Code of Ethics for Senior Financial Officers (incorporated by reference to Exhibit 14.0 to the Registrants Annual Report on Form 10-K
for the year ended December 31, 2004).                                                                                                                                                                                                                  
|              | 
|21.1*         |  | Subsidiaries of the Registrant.                                                                                                                                                                                                                                                                                                                                                                
|              | 
|31.1*         |  | Rule 13a-14(a) Certification by Acting Principal Executive Officer and Chief Financial Officer.                                                                                                                                                                                                                                                                                                
|              | 
|32.1*         |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                                                                        

---

* Filed herewith.



124



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

Dated: April 2, 2007



AMERICAN REALTY INVESTORS, INC.By:

/s/    STEVEN A.
ABNEYSteven A. Abney Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) and Acting Principal Executive
Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been
signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.



|                                                   |  |                                                                                                   |  |              
|-------------------------------------------------- |  | ------------------------------------------------------------------------------------------------- |  | -------------
|Signature                                          |  | Title                                                                                             |  | Date         
|                                                   |  |                                                                                                  
|/s/    TED P.
STOKELY Ted P. Stokely               |  | Chairman of the Board and Director                                                                |  | April 2, 2007
|                                                   |  |                                                                                                  
|/s/    HENRY A.
BUTLER Henry A. Butler             |  | Director                                                                                          |  | April 2, 2007
|                                                   |  |                                                                                                  
|/s/    SHARON
HUNT Sharon Hunt                     |  | Director                                                                                          |  | April 2, 2007
|                                                   |  |                                                                                                  
|/s/    ROBERT A.
JAKUSZEWSKI Robert A. Jakuszewski |  | Director                                                                                          |  | April 2, 2007
|                                                   |  |                                                                                                  
|/s/    TED R.
MUNSELLE Ted R. Munselle             |  | Director                                                                                          |  | April 2, 2007
|                                                   |  |                                                                                                  
|/s/    STEVEN A.
ABNEY Steven A. Abney             |  | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |  | April 2, 2007



125



---

##### Table of Contents

ANNUAL REPORT ON FORM 10-K

EXHIBIT INDEX

For the Year Ended December 31, 2006



|      |  |                                                                                                                                                                                                                                                                                                                                                                                                
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1   |  | Certificate of Restatement of Articles of Incorporation of American Realty Investors, Inc., dated August 3, 2000 (incorporated by
reference to Exhibit 3.0 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).                                                                                                                                        
|      | 
|3.2   |  | Certificate of Correction of Restated Articles of Incorporation of American Realty Investors, Inc., dated August 29, 2000 (incorporate by
reference to Exhibit 3.1 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).                                                                                                                                
|      | 
|3.3   |  | Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized
shares of and eliminating Series B Cumulative Convertible Preferred Stock dated August 26, 2003 (incorporated by reference to Exhibit 3.3 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30,
2003).                  
|      | 
|3.4   |  | Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized
shares of and eliminating Series I Cumulative Preferred Stock dated October 1, 2003 (incorporated by reference to Exhibit 3.4 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).                              
|      | 
|3.5   |  | By-laws of American Realty Investors, Inc. (incorporated by reference to Exhibit 3.2 to the Registrants Registration Statement on
Form S-4, filed on December 30, 1999).                                                                                                                                                                                                                      
|      | 
|4.1   |  | Certificate of Designations, Preferences and Relative Participating or Optional or Other Special Rights, and Qualifications, Limitations or
Restrictions Thereof of Series F Redeemable Preferred Stock of American Realty Investors, Inc., dated June 11, 2001 (incorporated by reference to Exhibit 4.1 to the Registrants Annual Report on Form 10-K for the year ended December 31,
2001).
|      | 
|4.2   |  | Certificate of Withdrawal of Preferred Stock, Decreasing the Number of Authorized Shares of and Eliminating Series F Redeemable Preferred
Stock, dated June 18, 2002 (incorporated by reference to Exhibit 3.0 to the Registrants Quarterly Report on Form 10-Q for the quarter ended June 30, 2002).                                                                                         
|      | 
|4.3   |  | Certificate of Designation, Preferences and Rights of the Series I Cumulative Preferred Stock of American Realty Investors, Inc., dated
February 3, 2003 (incorporated by reference to Exhibit 4.3 to the Registrants Annual Report on Form 10-K for the year ended December 31, 2002).                                                                                                       
|      | 
|4.4   |  | Certificate of Designation for Nevada Profit Corporations designating the Series J 8% Cumulative Convertible Preferred Stock as filed with
the Secretary of State of Nevada on March 16, 2006 (incorporated by reference to Registrant current report on Form 8-K for event of March 16, 2006).                                                                                                
|      | 
|10.1  |  | Advisory Agreement between American Realty Investors, Inc. and Prime Income Asset Management, LLC, dated October 1, 2003 (incorporated by
reference to Exhibit 10.0 to the Registrants Current Report on Form 8-K, dated October 1, 2003).                                                                                                                                                    
|      | 
|10.2  |  | Second Amendment to Modification of Stipulation of Settlement dated October 17, 2001 (incorporated by reference to Exhibit 10.1 to the
Registrants Registration Statement on Form S-4, dated February 24, 2002).                                                                                                                                                                              
|      | 
|14.0  |  | Code of Ethics for Senior Financial Officers (incorporated by reference to Exhibit 14.0 to the Registrants Annual Report on Form 10-K
for the year ended December 31, 2004).                                                                                                                                                                                                                  
|      | 
|21.1* |  | Subsidiaries of the Registrant.                                                                                                                                                                                                                                                                                                                                                                
|      | 
|31.1* |  | Rule 13a-14(a) Certification by Acting Principal Executive Officer and Chief Financial Officer.                                                                                                                                                                                                                                                                                                
|      | 
|32.1* |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                                                                        

---

* Filed herewith.



126